{ "document_id": 16610, "page": 45, "width_pt": 960, "height_pt": 540, "rotation": 0, "pipeline_version": "paddleocr-vl-1.6+paul-48", "engine": "paddleocr_vl", "source_run_id": 16728, "item_count": 247, "counts_by_type": { "footer": 1, "table": 1, "table_cell": 244, "text": 1 }, "build_ms": 3, "items": [ { "id": "p45.1", "order": 1, "type": "table", "bbox": { "l": 48.96, "t": 539.04, "r": 629.52, "b": 0.72 }, "text": "", "attrs": { "block_label": "table", "n_rows": 36, "n_cols": 7, "integrity": { "skipped": "no_text_layer" } }, "children": [ { "id": "p45.1.1", "order": 2, "type": "table_cell", "bbox": { "l": 48.96, "t": 539.04, "r": 131.8971, "b": 524.0867 }, "text": "", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.2", "order": 3, "type": "table_cell", "bbox": { "l": 131.8971, "t": 539.04, "r": 380.7086, "b": 524.0867 }, "text": "E&G", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 3, "column_header": true, "header_source": "heuristic" } }, { "id": "p45.1.3", "order": 4, "type": "table_cell", "bbox": { "l": 380.7086, "t": 539.04, "r": 629.52, "b": 524.0867 }, "text": "Auxiliary", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 3, "column_header": true, "header_source": "heuristic" } }, { "id": "p45.1.4", "order": 5, "type": "table_cell", "bbox": { "l": 48.96, "t": 524.0867, "r": 131.8971, "b": 509.1333 }, "text": "Revenues", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.5", "order": 6, "type": "table_cell", "bbox": { "l": 131.8971, "t": 524.0867, "r": 214.8343, "b": 509.1333 }, "text": "", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.6", "order": 7, "type": "table_cell", "bbox": { "l": 214.8343, "t": 524.0867, "r": 297.7714, "b": 509.1333 }, "text": "", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.7", "order": 8, "type": "table_cell", "bbox": { "l": 297.7714, "t": 524.0867, "r": 380.7086, "b": 509.1333 }, "text": "", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.8", "order": 9, "type": "table_cell", "bbox": { "l": 380.7086, "t": 524.0867, "r": 463.6457, "b": 509.1333 }, "text": "", "attrs": { "row": 1, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.9", "order": 10, "type": "table_cell", "bbox": { "l": 463.6457, "t": 524.0867, "r": 546.5829, "b": 509.1333 }, "text": "", "attrs": { "row": 1, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.10", "order": 11, "type": "table_cell", "bbox": { "l": 546.5829, "t": 524.0867, "r": 629.52, "b": 509.1333 }, "text": "", "attrs": { "row": 1, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.11", "order": 12, "type": "table_cell", "bbox": { "l": 48.96, "t": 509.1333, "r": 131.8971, "b": 494.18 }, "text": "", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.12", "order": 13, "type": "table_cell", "bbox": { "l": 131.8971, "t": 509.1333, "r": 214.8343, "b": 494.18 }, "text": "Budget", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.13", "order": 14, "type": "table_cell", "bbox": { "l": 214.8343, "t": 509.1333, "r": 297.7714, "b": 494.18 }, "text": "Actual", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.14", "order": 15, "type": "table_cell", "bbox": { "l": 297.7714, "t": 509.1333, "r": 380.7086, "b": 494.18 }, "text": "Forecast FY 25 Totals ¹", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.15", "order": 16, "type": "table_cell", "bbox": { "l": 380.7086, "t": 509.1333, "r": 463.6457, "b": 494.18 }, "text": "Budget", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.16", "order": 17, "type": "table_cell", "bbox": { "l": 463.6457, "t": 509.1333, "r": 546.5829, "b": 494.18 }, "text": "Actual", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.17", "order": 18, "type": "table_cell", "bbox": { "l": 546.5829, "t": 509.1333, "r": 629.52, "b": 494.18 }, "text": "Forecast FY 25 Totals ²", "attrs": { "row": 2, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.18", "order": 19, "type": "table_cell", "bbox": { "l": 48.96, "t": 494.18, "r": 131.8971, "b": 479.2267 }, "text": "", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.19", "order": 20, "type": "table_cell", "bbox": { "l": 131.8971, "t": 494.18, "r": 214.8343, "b": 479.2267 }, "text": "", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.20", "order": 21, "type": "table_cell", "bbox": { "l": 214.8343, "t": 494.18, "r": 297.7714, "b": 479.2267 }, "text": "", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.21", "order": 22, "type": "table_cell", "bbox": { "l": 297.7714, "t": 494.18, "r": 380.7086, "b": 479.2267 }, "text": "", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.22", "order": 23, "type": "table_cell", "bbox": { "l": 380.7086, "t": 494.18, "r": 463.6457, "b": 479.2267 }, "text": "", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.23", "order": 24, "type": "table_cell", "bbox": { "l": 463.6457, "t": 494.18, "r": 546.5829, "b": 479.2267 }, "text": "", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.24", "order": 25, "type": "table_cell", "bbox": { "l": 546.5829, "t": 494.18, "r": 629.52, "b": 479.2267 }, "text": "", "attrs": { "row": 3, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.25", "order": 26, "type": "table_cell", "bbox": { "l": 48.96, "t": 479.2267, "r": 131.8971, "b": 464.2733 }, "text": "Gross Student Tuition and Fees", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.26", "order": 27, "type": "table_cell", "bbox": { "l": 131.8971, "t": 479.2267, "r": 214.8343, "b": 464.2733 }, "text": "18,210,800.00", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.27", "order": 28, "type": "table_cell", "bbox": { "l": 214.8343, "t": 479.2267, "r": 297.7714, "b": 464.2733 }, "text": "8,919,886.50", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.28", "order": 29, "type": "table_cell", "bbox": { "l": 297.7714, "t": 479.2267, "r": 380.7086, "b": 464.2733 }, "text": "17,199,000.00", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.29", "order": 30, "type": "table_cell", "bbox": { "l": 380.7086, "t": 479.2267, "r": 463.6457, "b": 464.2733 }, "text": "", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.30", "order": 31, "type": "table_cell", "bbox": { "l": 463.6457, "t": 479.2267, "r": 546.5829, "b": 464.2733 }, "text": "", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.31", "order": 32, "type": "table_cell", "bbox": { "l": 546.5829, "t": 479.2267, "r": 629.52, "b": 464.2733 }, "text": "", "attrs": { "row": 4, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.32", "order": 33, "type": "table_cell", "bbox": { "l": 48.96, "t": 464.2733, "r": 131.8971, "b": 449.32 }, "text": "Scholarships", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.33", "order": 34, "type": "table_cell", "bbox": { "l": 131.8971, "t": 464.2733, "r": 214.8343, "b": 449.32 }, "text": "(4,000,000.00)", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.34", "order": 35, "type": "table_cell", "bbox": { "l": 214.8343, "t": 464.2733, "r": 297.7714, "b": 449.32 }, "text": "(2,659,406.01)", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.35", "order": 36, "type": "table_cell", "bbox": { "l": 297.7714, "t": 464.2733, "r": 380.7086, "b": 449.32 }, "text": "(4,000,000.00)", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.36", "order": 37, "type": "table_cell", "bbox": { "l": 380.7086, "t": 464.2733, "r": 463.6457, "b": 449.32 }, "text": "", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.37", "order": 38, "type": "table_cell", "bbox": { "l": 463.6457, "t": 464.2733, "r": 546.5829, "b": 449.32 }, "text": "", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.38", "order": 39, "type": "table_cell", "bbox": { "l": 546.5829, "t": 464.2733, "r": 629.52, "b": 449.32 }, "text": "", "attrs": { "row": 5, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.39", "order": 40, "type": "table_cell", "bbox": { "l": 48.96, "t": 449.32, "r": 131.8971, "b": 434.3667 }, "text": "¹Uncollectible ³", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.40", "order": 41, "type": "table_cell", "bbox": { "l": 131.8971, "t": 449.32, "r": 214.8343, "b": 434.3667 }, "text": "(200,000.00)", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.41", "order": 42, "type": "table_cell", "bbox": { "l": 214.8343, "t": 449.32, "r": 297.7714, "b": 434.3667 }, "text": "(1,100,007.21)", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.42", "order": 43, "type": "table_cell", "bbox": { "l": 297.7714, "t": 449.32, "r": 380.7086, "b": 434.3667 }, "text": "(1,070,000.00)", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.43", "order": 44, "type": "table_cell", "bbox": { "l": 380.7086, "t": 449.32, "r": 463.6457, "b": 434.3667 }, "text": "", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.44", "order": 45, "type": "table_cell", "bbox": { "l": 463.6457, "t": 449.32, "r": 546.5829, "b": 434.3667 }, "text": "", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.45", "order": 46, "type": "table_cell", "bbox": { "l": 546.5829, "t": 449.32, "r": 629.52, "b": 434.3667 }, "text": "", "attrs": { "row": 6, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.46", "order": 47, "type": "table_cell", "bbox": { "l": 48.96, "t": 434.3667, "r": 131.8971, "b": 419.4133 }, "text": "", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.47", "order": 48, "type": "table_cell", "bbox": { "l": 131.8971, "t": 434.3667, "r": 380.7086, "b": 419.4133 }, "text": "E&G", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 3 } }, { "id": "p45.1.48", "order": 49, "type": "table_cell", "bbox": { "l": 380.7086, "t": 434.3667, "r": 629.52, "b": 419.4133 }, "text": "Auxiliary", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 3 } }, { "id": "p45.1.49", "order": 50, "type": "table_cell", "bbox": { "l": 48.96, "t": 419.4133, "r": 131.8971, "b": 404.46 }, "text": "Revenues", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.50", "order": 51, "type": "table_cell", "bbox": { "l": 131.8971, "t": 419.4133, "r": 214.8343, "b": 404.46 }, "text": "", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.51", "order": 52, "type": "table_cell", "bbox": { "l": 214.8343, "t": 419.4133, "r": 297.7714, "b": 404.46 }, "text": "", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.52", "order": 53, "type": "table_cell", "bbox": { "l": 297.7714, "t": 419.4133, "r": 380.7086, "b": 404.46 }, "text": "", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.53", "order": 54, "type": "table_cell", "bbox": { "l": 380.7086, "t": 419.4133, "r": 463.6457, "b": 404.46 }, "text": "", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.54", "order": 55, "type": "table_cell", "bbox": { "l": 463.6457, "t": 419.4133, "r": 546.5829, "b": 404.46 }, "text": "", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.55", "order": 56, "type": "table_cell", "bbox": { "l": 546.5829, "t": 419.4133, "r": 629.52, "b": 404.46 }, "text": "", "attrs": { "row": 8, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.56", "order": 57, "type": "table_cell", "bbox": { "l": 48.96, "t": 404.46, "r": 131.8971, "b": 389.5067 }, "text": "", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.57", "order": 58, "type": "table_cell", "bbox": { "l": 131.8971, "t": 404.46, "r": 214.8343, "b": 389.5067 }, "text": "Budget", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.58", "order": 59, "type": "table_cell", "bbox": { "l": 214.8343, "t": 404.46, "r": 297.7714, "b": 389.5067 }, "text": "Actual", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.59", "order": 60, "type": "table_cell", "bbox": { "l": 297.7714, "t": 404.46, "r": 380.7086, "b": 389.5067 }, "text": "Forecast FY 25 Totals ¹", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.60", "order": 61, "type": "table_cell", "bbox": { "l": 380.7086, "t": 404.46, "r": 463.6457, "b": 389.5067 }, "text": "Budget", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.61", "order": 62, "type": "table_cell", "bbox": { "l": 463.6457, "t": 404.46, "r": 546.5829, "b": 389.5067 }, "text": "Actual", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.62", "order": 63, "type": "table_cell", "bbox": { "l": 546.5829, "t": 404.46, "r": 629.52, "b": 389.5067 }, "text": "Forecast FY 25 Totals ²", "attrs": { "row": 9, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.63", "order": 64, "type": "table_cell", "bbox": { "l": 48.96, "t": 389.5067, "r": 131.8971, "b": 374.5533 }, "text": "", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.64", "order": 65, "type": "table_cell", "bbox": { "l": 131.8971, "t": 389.5067, "r": 214.8343, "b": 374.5533 }, "text": "", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.65", "order": 66, "type": "table_cell", "bbox": { "l": 214.8343, "t": 389.5067, "r": 297.7714, "b": 374.5533 }, "text": "", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.66", "order": 67, "type": "table_cell", "bbox": { "l": 297.7714, "t": 389.5067, "r": 380.7086, "b": 374.5533 }, "text": "", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.67", "order": 68, "type": "table_cell", "bbox": { "l": 380.7086, "t": 389.5067, "r": 463.6457, "b": 374.5533 }, "text": "", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.68", "order": 69, "type": "table_cell", "bbox": { "l": 463.6457, "t": 389.5067, "r": 546.5829, "b": 374.5533 }, "text": "", "attrs": { "row": 10, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.69", "order": 70, "type": "table_cell", "bbox": { "l": 546.5829, "t": 389.5067, "r": 629.52, "b": 374.5533 }, "text": "", "attrs": { "row": 10, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.70", "order": 71, "type": "table_cell", "bbox": { "l": 48.96, "t": 374.5533, "r": 131.8971, "b": 359.6 }, "text": "Gross Student Tuition and Fees", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.71", "order": 72, "type": "table_cell", "bbox": { "l": 131.8971, "t": 374.5533, "r": 214.8343, "b": 359.6 }, "text": "18,210,800.00", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.72", "order": 73, "type": "table_cell", "bbox": { "l": 214.8343, "t": 374.5533, "r": 297.7714, "b": 359.6 }, "text": "8,919,886.50", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.73", "order": 74, "type": "table_cell", "bbox": { "l": 297.7714, "t": 374.5533, "r": 380.7086, "b": 359.6 }, "text": "17,199,000.00", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.74", "order": 75, "type": "table_cell", "bbox": { "l": 380.7086, "t": 374.5533, "r": 463.6457, "b": 359.6 }, "text": "", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.75", "order": 76, "type": "table_cell", "bbox": { "l": 463.6457, "t": 374.5533, "r": 546.5829, "b": 359.6 }, "text": "", "attrs": { "row": 11, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.76", "order": 77, "type": "table_cell", "bbox": { "l": 546.5829, "t": 374.5533, "r": 629.52, "b": 359.6 }, "text": "", "attrs": { "row": 11, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.77", "order": 78, "type": "table_cell", "bbox": { "l": 48.96, "t": 359.6, "r": 131.8971, "b": 344.6467 }, "text": "Scholarships", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.78", "order": 79, "type": "table_cell", "bbox": { "l": 131.8971, "t": 359.6, "r": 214.8343, "b": 344.6467 }, "text": "(4,000,000.00)", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.79", "order": 80, "type": "table_cell", "bbox": { "l": 214.8343, "t": 359.6, "r": 297.7714, "b": 344.6467 }, "text": "(2,659,406.01)", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.80", "order": 81, "type": "table_cell", "bbox": { "l": 297.7714, "t": 359.6, "r": 380.7086, "b": 344.6467 }, "text": "(4,000,000.00)", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.81", "order": 82, "type": "table_cell", "bbox": { "l": 380.7086, "t": 359.6, "r": 463.6457, "b": 344.6467 }, "text": "", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.82", "order": 83, "type": "table_cell", "bbox": { "l": 463.6457, "t": 359.6, "r": 546.5829, "b": 344.6467 }, "text": "", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.83", "order": 84, "type": "table_cell", "bbox": { "l": 546.5829, "t": 359.6, "r": 629.52, "b": 344.6467 }, "text": "", "attrs": { "row": 12, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.84", "order": 85, "type": "table_cell", "bbox": { "l": 48.96, "t": 344.6467, "r": 131.8971, "b": 329.6933 }, "text": "Uncollectable ³", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.85", "order": 86, "type": "table_cell", "bbox": { "l": 131.8971, "t": 344.6467, "r": 214.8343, "b": 329.6933 }, "text": "(898,000.00)", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.86", "order": 87, "type": "table_cell", "bbox": { "l": 214.8343, "t": 344.6467, "r": 297.7714, "b": 329.6933 }, "text": "(1,408,297.21)", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.87", "order": 88, "type": "table_cell", "bbox": { "l": 297.7714, "t": 344.6467, "r": 380.7086, "b": 329.6933 }, "text": "(1,979,800.00)", "attrs": { "row": 13, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.88", "order": 89, "type": "table_cell", "bbox": { "l": 380.7086, "t": 344.6467, "r": 463.6457, "b": 329.6933 }, "text": "", "attrs": { "row": 13, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.89", "order": 90, "type": "table_cell", "bbox": { "l": 463.6457, "t": 344.6467, "r": 546.5829, "b": 329.6933 }, "text": "", "attrs": { "row": 13, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.90", "order": 91, "type": "table_cell", "bbox": { "l": 546.5829, "t": 344.6467, "r": 629.52, "b": 329.6933 }, "text": "", "attrs": { "row": 13, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.91", "order": 92, "type": "table_cell", "bbox": { "l": 48.96, "t": 329.6933, "r": 131.8971, "b": 314.74 }, "text": "Net Student Tuition and Fees", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.92", "order": 93, "type": "table_cell", "bbox": { "l": 131.8971, "t": 329.6933, "r": 214.8343, "b": 314.74 }, "text": "13,312,800.00", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.93", "order": 94, "type": "table_cell", "bbox": { "l": 214.8343, "t": 329.6933, "r": 297.7714, "b": 314.74 }, "text": "4,852,183.28", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.94", "order": 95, "type": "table_cell", "bbox": { "l": 297.7714, "t": 329.6933, "r": 380.7086, "b": 314.74 }, "text": "11,219,200.00", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.95", "order": 96, "type": "table_cell", "bbox": { "l": 380.7086, "t": 329.6933, "r": 463.6457, "b": 314.74 }, "text": "", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.96", "order": 97, "type": "table_cell", "bbox": { "l": 463.6457, "t": 329.6933, "r": 546.5829, "b": 314.74 }, "text": "", "attrs": { "row": 14, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.97", "order": 98, "type": "table_cell", "bbox": { "l": 546.5829, "t": 329.6933, "r": 629.52, "b": 314.74 }, "text": "", "attrs": { "row": 14, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.98", "order": 99, "type": "table_cell", "bbox": { "l": 48.96, "t": 314.74, "r": 131.8971, "b": 299.7867 }, "text": "State Appropriations", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.99", "order": 100, "type": "table_cell", "bbox": { "l": 131.8971, "t": 314.74, "r": 214.8343, "b": 299.7867 }, "text": "20,165,900.00", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.100", "order": 101, "type": "table_cell", "bbox": { "l": 214.8343, "t": 314.74, "r": 297.7714, "b": 299.7867 }, "text": "10,639,200.00", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.101", "order": 102, "type": "table_cell", "bbox": { "l": 297.7714, "t": 314.74, "r": 380.7086, "b": 299.7867 }, "text": "20,165,900.00", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.102", "order": 103, "type": "table_cell", "bbox": { "l": 380.7086, "t": 314.74, "r": 463.6457, "b": 299.7867 }, "text": "", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.103", "order": 104, "type": "table_cell", "bbox": { "l": 463.6457, "t": 314.74, "r": 546.5829, "b": 299.7867 }, "text": "", "attrs": { "row": 15, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.104", "order": 105, "type": "table_cell", "bbox": { "l": 546.5829, "t": 314.74, "r": 629.52, "b": 299.7867 }, "text": "", "attrs": { "row": 15, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.105", "order": 106, "type": "table_cell", "bbox": { "l": 48.96, "t": 299.7867, "r": 131.8971, "b": 284.8333 }, "text": "Sales and Services", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.106", "order": 107, "type": "table_cell", "bbox": { "l": 131.8971, "t": 299.7867, "r": 214.8343, "b": 284.8333 }, "text": "1,000,000.00", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.107", "order": 108, "type": "table_cell", "bbox": { "l": 214.8343, "t": 299.7867, "r": 297.7714, "b": 284.8333 }, "text": "745,611.96", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.108", "order": 109, "type": "table_cell", "bbox": { "l": 297.7714, "t": 299.7867, "r": 380.7086, "b": 284.8333 }, "text": "1,000,000.00", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.109", "order": 110, "type": "table_cell", "bbox": { "l": 380.7086, "t": 299.7867, "r": 463.6457, "b": 284.8333 }, "text": "", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.110", "order": 111, "type": "table_cell", "bbox": { "l": 463.6457, "t": 299.7867, "r": 546.5829, "b": 284.8333 }, "text": "", "attrs": { "row": 16, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.111", "order": 112, "type": "table_cell", "bbox": { "l": 546.5829, "t": 299.7867, "r": 629.52, "b": 284.8333 }, "text": "", "attrs": { "row": 16, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.112", "order": 113, "type": "table_cell", "bbox": { "l": 48.96, "t": 284.8333, "r": 131.8971, "b": 269.88 }, "text": "Endowment ⁴", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.113", "order": 114, "type": "table_cell", "bbox": { "l": 131.8971, "t": 284.8333, "r": 214.8343, "b": 269.88 }, "text": "", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.114", "order": 115, "type": "table_cell", "bbox": { "l": 214.8343, "t": 284.8333, "r": 297.7714, "b": 269.88 }, "text": "480,475.83", "attrs": { "row": 17, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.115", "order": 116, "type": "table_cell", "bbox": { "l": 297.7714, "t": 284.8333, "r": 380.7086, "b": 269.88 }, "text": "960,951.67", "attrs": { "row": 17, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.116", "order": 117, "type": "table_cell", "bbox": { "l": 380.7086, "t": 284.8333, "r": 463.6457, "b": 269.88 }, "text": "", "attrs": { "row": 17, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.117", "order": 118, "type": "table_cell", "bbox": { "l": 463.6457, "t": 284.8333, "r": 546.5829, "b": 269.88 }, "text": "", "attrs": { "row": 17, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.118", "order": 119, "type": "table_cell", "bbox": { "l": 546.5829, "t": 284.8333, "r": 629.52, "b": 269.88 }, "text": "", "attrs": { "row": 17, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.119", "order": 120, "type": "table_cell", "bbox": { "l": 48.96, "t": 269.88, "r": 131.8971, "b": 254.9267 }, "text": "Auxiliary", "attrs": { "row": 18, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.120", "order": 121, "type": "table_cell", "bbox": { "l": 131.8971, "t": 269.88, "r": 214.8343, "b": 254.9267 }, "text": "", "attrs": { "row": 18, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.121", "order": 122, "type": "table_cell", "bbox": { "l": 214.8343, "t": 269.88, "r": 297.7714, "b": 254.9267 }, "text": "", "attrs": { "row": 18, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.122", "order": 123, "type": "table_cell", "bbox": { "l": 297.7714, "t": 269.88, "r": 380.7086, "b": 254.9267 }, "text": "", "attrs": { "row": 18, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.123", "order": 124, "type": "table_cell", "bbox": { "l": 380.7086, "t": 269.88, "r": 463.6457, "b": 254.9267 }, "text": "11,119,200.00", "attrs": { "row": 18, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.124", "order": 125, "type": "table_cell", "bbox": { "l": 463.6457, "t": 269.88, "r": 546.5829, "b": 254.9267 }, "text": "6,636,811.64", "attrs": { "row": 18, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.125", "order": 126, "type": "table_cell", "bbox": { "l": 546.5829, "t": 269.88, "r": 629.52, "b": 254.9267 }, "text": "11,119,200.00", "attrs": { "row": 18, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.126", "order": 127, "type": "table_cell", "bbox": { "l": 48.96, "t": 254.9267, "r": 131.8971, "b": 239.9733 }, "text": "Uncollectable ³", "attrs": { "row": 19, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.127", "order": 128, "type": "table_cell", "bbox": { "l": 131.8971, "t": 254.9267, "r": 214.8343, "b": 239.9733 }, "text": "", "attrs": { "row": 19, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.128", "order": 129, "type": "table_cell", "bbox": { "l": 214.8343, "t": 254.9267, "r": 297.7714, "b": 239.9733 }, "text": "", "attrs": { "row": 19, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.129", "order": 130, "type": "table_cell", "bbox": { "l": 297.7714, "t": 254.9267, "r": 380.7086, "b": 239.9733 }, "text": "", "attrs": { "row": 19, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.130", "order": 131, "type": "table_cell", "bbox": { "l": 380.7086, "t": 254.9267, "r": 463.6457, "b": 239.9733 }, "text": "", "attrs": { "row": 19, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.131", "order": 132, "type": "table_cell", "bbox": { "l": 463.6457, "t": 254.9267, "r": 546.5829, "b": 239.9733 }, "text": "(367,471.92)", "attrs": { "row": 19, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.132", "order": 133, "type": "table_cell", "bbox": { "l": 546.5829, "t": 254.9267, "r": 629.52, "b": 239.9733 }, "text": "", "attrs": { "row": 19, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.133", "order": 134, "type": "table_cell", "bbox": { "l": 48.96, "t": 239.9733, "r": 131.8971, "b": 225.02 }, "text": "Total Revenue", "attrs": { "row": 20, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.134", "order": 135, "type": "table_cell", "bbox": { "l": 131.8971, "t": 239.9733, "r": 214.8343, "b": 225.02 }, "text": "34,478,700.00", "attrs": { "row": 20, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.135", "order": 136, "type": "table_cell", "bbox": { "l": 214.8343, "t": 239.9733, "r": 297.7714, "b": 225.02 }, "text": "16,717,471.07", "attrs": { "row": 20, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.136", "order": 137, "type": "table_cell", "bbox": { "l": 297.7714, "t": 239.9733, "r": 380.7086, "b": 225.02 }, "text": "33,346,051.67", "attrs": { "row": 20, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.137", "order": 138, "type": "table_cell", "bbox": { "l": 380.7086, "t": 239.9733, "r": 463.6457, "b": 225.02 }, "text": "11,119,200.00", "attrs": { "row": 20, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.138", "order": 139, "type": "table_cell", "bbox": { "l": 463.6457, "t": 239.9733, "r": 546.5829, "b": 225.02 }, "text": "6,269,339.72", "attrs": { "row": 20, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.139", "order": 140, "type": "table_cell", "bbox": { "l": 546.5829, "t": 239.9733, "r": 629.52, "b": 225.02 }, "text": "11,119,200.00", "attrs": { "row": 20, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.140", "order": 141, "type": "table_cell", "bbox": { "l": 48.96, "t": 225.02, "r": 131.8971, "b": 210.0667 }, "text": "", "attrs": { "row": 21, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.141", "order": 142, "type": "table_cell", "bbox": { "l": 131.8971, "t": 225.02, "r": 214.8343, "b": 210.0667 }, "text": "", "attrs": { "row": 21, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.142", "order": 143, "type": "table_cell", "bbox": { "l": 214.8343, "t": 225.02, "r": 297.7714, "b": 210.0667 }, "text": "", "attrs": { "row": 21, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.143", "order": 144, "type": "table_cell", "bbox": { "l": 297.7714, "t": 225.02, "r": 380.7086, "b": 210.0667 }, "text": "", "attrs": { "row": 21, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.144", "order": 145, "type": "table_cell", "bbox": { "l": 380.7086, "t": 225.02, "r": 463.6457, "b": 210.0667 }, "text": "", "attrs": { "row": 21, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.145", "order": 146, "type": "table_cell", "bbox": { "l": 463.6457, "t": 225.02, "r": 546.5829, "b": 210.0667 }, "text": "", "attrs": { "row": 21, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.146", "order": 147, "type": "table_cell", "bbox": { "l": 546.5829, "t": 225.02, "r": 629.52, "b": 210.0667 }, "text": "", "attrs": { "row": 21, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.147", "order": 148, "type": "table_cell", "bbox": { "l": 48.96, "t": 210.0667, "r": 131.8971, "b": 195.1133 }, "text": "Expenses", "attrs": { "row": 22, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.148", "order": 149, "type": "table_cell", "bbox": { "l": 131.8971, "t": 210.0667, "r": 214.8343, "b": 195.1133 }, "text": "", "attrs": { "row": 22, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.149", "order": 150, "type": "table_cell", "bbox": { "l": 214.8343, "t": 210.0667, "r": 297.7714, "b": 195.1133 }, "text": "", "attrs": { "row": 22, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.150", "order": 151, "type": "table_cell", "bbox": { "l": 297.7714, "t": 210.0667, "r": 380.7086, "b": 195.1133 }, "text": "", "attrs": { "row": 22, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.151", "order": 152, "type": "table_cell", "bbox": { "l": 380.7086, "t": 210.0667, "r": 463.6457, "b": 195.1133 }, "text": "", "attrs": { "row": 22, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.152", "order": 153, "type": "table_cell", "bbox": { "l": 463.6457, "t": 210.0667, "r": 546.5829, "b": 195.1133 }, "text": "", "attrs": { "row": 22, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.153", "order": 154, "type": "table_cell", "bbox": { "l": 546.5829, "t": 210.0667, "r": 629.52, "b": 195.1133 }, "text": "", "attrs": { "row": 22, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.154", "order": 155, "type": "table_cell", "bbox": { "l": 48.96, "t": 195.1133, "r": 131.8971, "b": 180.16 }, "text": "Salaries and Wages", "attrs": { "row": 23, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.155", "order": 156, "type": "table_cell", "bbox": { "l": 131.8971, "t": 195.1133, "r": 214.8343, "b": 180.16 }, "text": "11,642,600.00", "attrs": { "row": 23, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.156", "order": 157, "type": "table_cell", "bbox": { "l": 214.8343, "t": 195.1133, "r": 297.7714, "b": 180.16 }, "text": "7,203,940.49", "attrs": { "row": 23, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.157", "order": 158, "type": "table_cell", "bbox": { "l": 297.7714, "t": 195.1133, "r": 380.7086, "b": 180.16 }, "text": "13,588,888.48", "attrs": { "row": 23, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.158", "order": 159, "type": "table_cell", "bbox": { "l": 380.7086, "t": 195.1133, "r": 463.6457, "b": 180.16 }, "text": "353,400.00", "attrs": { "row": 23, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.159", "order": 160, "type": "table_cell", "bbox": { "l": 463.6457, "t": 195.1133, "r": 546.5829, "b": 180.16 }, "text": "251,313.73", "attrs": { "row": 23, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.160", "order": 161, "type": "table_cell", "bbox": { "l": 546.5829, "t": 195.1133, "r": 629.52, "b": 180.16 }, "text": "508,627.00", "attrs": { "row": 23, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.161", "order": 162, "type": "table_cell", "bbox": { "l": 48.96, "t": 180.16, "r": 131.8971, "b": 165.2067 }, "text": "Benefits", "attrs": { "row": 24, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.162", "order": 163, "type": "table_cell", "bbox": { "l": 131.8971, "t": 180.16, "r": 214.8343, "b": 165.2067 }, "text": "6,416,200.00", "attrs": { "row": 24, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.163", "order": 164, "type": "table_cell", "bbox": { "l": 214.8343, "t": 180.16, "r": 297.7714, "b": 165.2067 }, "text": "2,495,130.94", "attrs": { "row": 24, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.164", "order": 165, "type": "table_cell", "bbox": { "l": 297.7714, "t": 180.16, "r": 380.7086, "b": 165.2067 }, "text": "4,538,010.00", "attrs": { "row": 24, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.165", "order": 166, "type": "table_cell", "bbox": { "l": 380.7086, "t": 180.16, "r": 463.6457, "b": 165.2067 }, "text": "134,300.00", "attrs": { "row": 24, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.166", "order": 167, "type": "table_cell", "bbox": { "l": 463.6457, "t": 180.16, "r": 546.5829, "b": 165.2067 }, "text": "95,744.26", "attrs": { "row": 24, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.167", "order": 168, "type": "table_cell", "bbox": { "l": 546.5829, "t": 180.16, "r": 629.52, "b": 165.2067 }, "text": "190,220.00", "attrs": { "row": 24, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.168", "order": 169, "type": "table_cell", "bbox": { "l": 48.96, "t": 165.2067, "r": 131.8971, "b": 150.2533 }, "text": "Contracted Services", "attrs": { "row": 25, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.169", "order": 170, "type": "table_cell", "bbox": { "l": 131.8971, "t": 165.2067, "r": 214.8343, "b": 150.2533 }, "text": "3,000,000.00", "attrs": { "row": 25, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.170", "order": 171, "type": "table_cell", "bbox": { "l": 214.8343, "t": 165.2067, "r": 297.7714, "b": 150.2533 }, "text": "813,820.61", "attrs": { "row": 25, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.171", "order": 172, "type": "table_cell", "bbox": { "l": 297.7714, "t": 165.2067, "r": 380.7086, "b": 150.2533 }, "text": "1,181,730.76", "attrs": { "row": 25, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.172", "order": 173, "type": "table_cell", "bbox": { "l": 380.7086, "t": 165.2067, "r": 463.6457, "b": 150.2533 }, "text": "4,789,000.00", "attrs": { "row": 25, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.173", "order": 174, "type": "table_cell", "bbox": { "l": 463.6457, "t": 165.2067, "r": 546.5829, "b": 150.2533 }, "text": "2,059,698.98", "attrs": { "row": 25, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.174", "order": 175, "type": "table_cell", "bbox": { "l": 546.5829, "t": 165.2067, "r": 629.52, "b": 150.2533 }, "text": "4,116,019.98", "attrs": { "row": 25, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.175", "order": 176, "type": "table_cell", "bbox": { "l": 48.96, "t": 150.2533, "r": 131.8971, "b": 135.3 }, "text": "Operating", "attrs": { "row": 26, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.176", "order": 177, "type": "table_cell", "bbox": { "l": 131.8971, "t": 150.2533, "r": 214.8343, "b": 135.3 }, "text": "4,866,900.00", "attrs": { "row": 26, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.177", "order": 178, "type": "table_cell", "bbox": { "l": 214.8343, "t": 150.2533, "r": 297.7714, "b": 135.3 }, "text": "4,559,128.24", "attrs": { "row": 26, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.178", "order": 179, "type": "table_cell", "bbox": { "l": 297.7714, "t": 150.2533, "r": 380.7086, "b": 135.3 }, "text": "8,896,241.85", "attrs": { "row": 26, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.179", "order": 180, "type": "table_cell", "bbox": { "l": 380.7086, "t": 150.2533, "r": 463.6457, "b": 135.3 }, "text": "524,800.00", "attrs": { "row": 26, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.180", "order": 181, "type": "table_cell", "bbox": { "l": 463.6457, "t": 150.2533, "r": 546.5829, "b": 135.3 }, "text": "949,878.39", "attrs": { "row": 26, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.181", "order": 182, "type": "table_cell", "bbox": { "l": 546.5829, "t": 150.2533, "r": 629.52, "b": 135.3 }, "text": "1,211,193.39", "attrs": { "row": 26, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.182", "order": 183, "type": "table_cell", "bbox": { "l": 48.96, "t": 135.3, "r": 131.8971, "b": 120.3467 }, "text": "Utilities", "attrs": { "row": 27, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.183", "order": 184, "type": "table_cell", "bbox": { "l": 131.8971, "t": 135.3, "r": 214.8343, "b": 120.3467 }, "text": "5,200,000.00", "attrs": { "row": 27, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.184", "order": 185, "type": "table_cell", "bbox": { "l": 214.8343, "t": 135.3, "r": 297.7714, "b": 120.3467 }, "text": "1,102,652.26", "attrs": { "row": 27, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.185", "order": 186, "type": "table_cell", "bbox": { "l": 297.7714, "t": 135.3, "r": 380.7086, "b": 120.3467 }, "text": "2,432,602.96", "attrs": { "row": 27, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.186", "order": 187, "type": "table_cell", "bbox": { "l": 380.7086, "t": 135.3, "r": 463.6457, "b": 120.3467 }, "text": "1,072,500.00", "attrs": { "row": 27, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.187", "order": 188, "type": "table_cell", "bbox": { "l": 463.6457, "t": 135.3, "r": 546.5829, "b": 120.3467 }, "text": "411,712.36", "attrs": { "row": 27, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.188", "order": 189, "type": "table_cell", "bbox": { "l": 546.5829, "t": 135.3, "r": 629.52, "b": 120.3467 }, "text": "823,424.72", "attrs": { "row": 27, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.189", "order": 190, "type": "table_cell", "bbox": { "l": 48.96, "t": 120.3467, "r": 131.8971, "b": 105.3933 }, "text": "Total Expenses", "attrs": { "row": 28, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.190", "order": 191, "type": "table_cell", "bbox": { "l": 131.8971, "t": 120.3467, "r": 214.8343, "b": 105.3933 }, "text": "31,125,700.00", "attrs": { "row": 28, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.191", "order": 192, "type": "table_cell", "bbox": { "l": 214.8343, "t": 120.3467, "r": 297.7714, "b": 105.3933 }, "text": "16,174,672.54", "attrs": { "row": 28, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.192", "order": 193, "type": "table_cell", "bbox": { "l": 297.7714, "t": 120.3467, "r": 380.7086, "b": 105.3933 }, "text": "30,637,474.05", "attrs": { "row": 28, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.193", "order": 194, "type": "table_cell", "bbox": { "l": 380.7086, "t": 120.3467, "r": 463.6457, "b": 105.3933 }, "text": "6,874,000.00", "attrs": { "row": 28, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.194", "order": 195, "type": "table_cell", "bbox": { "l": 463.6457, "t": 120.3467, "r": 546.5829, "b": 105.3933 }, "text": "3,768,347.72", "attrs": { "row": 28, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.195", "order": 196, "type": "table_cell", "bbox": { "l": 546.5829, "t": 120.3467, "r": 629.52, "b": 105.3933 }, "text": "6,849,485.09", "attrs": { "row": 28, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.196", "order": 197, "type": "table_cell", "bbox": { "l": 48.96, "t": 105.3933, "r": 131.8971, "b": 90.44 }, "text": "", "attrs": { "row": 29, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.197", "order": 198, "type": "table_cell", "bbox": { "l": 131.8971, "t": 105.3933, "r": 214.8343, "b": 90.44 }, "text": "", "attrs": { "row": 29, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.198", "order": 199, "type": "table_cell", "bbox": { "l": 214.8343, "t": 105.3933, "r": 297.7714, "b": 90.44 }, "text": "", "attrs": { "row": 29, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.199", "order": 200, "type": "table_cell", "bbox": { "l": 297.7714, "t": 105.3933, "r": 380.7086, "b": 90.44 }, "text": "", "attrs": { "row": 29, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.200", "order": 201, "type": "table_cell", "bbox": { "l": 380.7086, "t": 105.3933, "r": 463.6457, "b": 90.44 }, "text": "", "attrs": { "row": 29, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.201", "order": 202, "type": "table_cell", "bbox": { "l": 463.6457, "t": 105.3933, "r": 546.5829, "b": 90.44 }, "text": "", "attrs": { "row": 29, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.202", "order": 203, "type": "table_cell", "bbox": { "l": 546.5829, "t": 105.3933, "r": 629.52, "b": 90.44 }, "text": "", "attrs": { "row": 29, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.203", "order": 204, "type": "table_cell", "bbox": { "l": 48.96, "t": 90.44, "r": 131.8971, "b": 75.4867 }, "text": "Transfers To (From)", "attrs": { "row": 30, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.204", "order": 205, "type": "table_cell", "bbox": { "l": 131.8971, "t": 90.44, "r": 214.8343, "b": 75.4867 }, "text": "", "attrs": { "row": 30, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.205", "order": 206, "type": "table_cell", "bbox": { "l": 214.8343, "t": 90.44, "r": 297.7714, "b": 75.4867 }, "text": "", "attrs": { "row": 30, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.206", "order": 207, "type": "table_cell", "bbox": { "l": 297.7714, "t": 90.44, "r": 380.7086, "b": 75.4867 }, "text": "", "attrs": { "row": 30, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.207", "order": 208, "type": "table_cell", "bbox": { "l": 380.7086, "t": 90.44, "r": 463.6457, "b": 75.4867 }, "text": "", "attrs": { "row": 30, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.208", "order": 209, "type": "table_cell", "bbox": { "l": 463.6457, "t": 90.44, "r": 546.5829, "b": 75.4867 }, "text": "", "attrs": { "row": 30, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.209", "order": 210, "type": "table_cell", "bbox": { "l": 546.5829, "t": 90.44, "r": 629.52, "b": 75.4867 }, "text": "", "attrs": { "row": 30, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.210", "order": 211, "type": "table_cell", "bbox": { "l": 48.96, "t": 75.4867, "r": 131.8971, "b": 60.5333 }, "text": "Mandatory: Debt Service", "attrs": { "row": 31, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.211", "order": 212, "type": "table_cell", "bbox": { "l": 131.8971, "t": 75.4867, "r": 214.8343, "b": 60.5333 }, "text": "1,353,000.00", "attrs": { "row": 31, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.212", "order": 213, "type": "table_cell", "bbox": { "l": 214.8343, "t": 75.4867, "r": 297.7714, "b": 60.5333 }, "text": "676,507.23", "attrs": { "row": 31, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.213", "order": 214, "type": "table_cell", "bbox": { "l": 297.7714, "t": 75.4867, "r": 380.7086, "b": 60.5333 }, "text": "1,353,000.00", "attrs": { "row": 31, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.214", "order": 215, "type": "table_cell", "bbox": { "l": 380.7086, "t": 75.4867, "r": 463.6457, "b": 60.5333 }, "text": "4,060,500.00", "attrs": { "row": 31, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.215", "order": 216, "type": "table_cell", "bbox": { "l": 463.6457, "t": 75.4867, "r": 546.5829, "b": 60.5333 }, "text": "2,404,375.00", "attrs": { "row": 31, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.216", "order": 217, "type": "table_cell", "bbox": { "l": 546.5829, "t": 75.4867, "r": 629.52, "b": 60.5333 }, "text": "4,060,500.00", "attrs": { "row": 31, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.217", "order": 218, "type": "table_cell", "bbox": { "l": 48.96, "t": 60.5333, "r": 131.8971, "b": 45.58 }, "text": "Non-Mandatory Transfer to Reserves", "attrs": { "row": 32, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.218", "order": 219, "type": "table_cell", "bbox": { "l": 131.8971, "t": 60.5333, "r": 214.8343, "b": 45.58 }, "text": "2,000,000.00", "attrs": { "row": 32, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.219", "order": 220, "type": "table_cell", "bbox": { "l": 214.8343, "t": 60.5333, "r": 297.7714, "b": 45.58 }, "text": "", "attrs": { "row": 32, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.220", "order": 221, "type": "table_cell", "bbox": { "l": 297.7714, "t": 60.5333, "r": 380.7086, "b": 45.58 }, "text": "", "attrs": { "row": 32, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.221", "order": 222, "type": "table_cell", "bbox": { "l": 380.7086, "t": 60.5333, "r": 463.6457, "b": 45.58 }, "text": "184,700.00", "attrs": { "row": 32, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.222", "order": 223, "type": "table_cell", "bbox": { "l": 463.6457, "t": 60.5333, "r": 546.5829, "b": 45.58 }, "text": "-", "attrs": { "row": 32, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.223", "order": 224, "type": "table_cell", "bbox": { "l": 546.5829, "t": 60.5333, "r": 629.52, "b": 45.58 }, "text": "", "attrs": { "row": 32, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.224", "order": 225, "type": "table_cell", "bbox": { "l": 48.96, "t": 45.58, "r": 131.8971, "b": 30.6267 }, "text": "Total Transfers", "attrs": { "row": 33, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.225", "order": 226, "type": "table_cell", "bbox": { "l": 131.8971, "t": 45.58, "r": 214.8343, "b": 30.6267 }, "text": "3,353,000.00", "attrs": { "row": 33, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.226", "order": 227, "type": "table_cell", "bbox": { "l": 214.8343, "t": 45.58, "r": 297.7714, "b": 30.6267 }, "text": "676,507.23", "attrs": { "row": 33, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.227", "order": 228, "type": "table_cell", "bbox": { "l": 297.7714, "t": 45.58, "r": 380.7086, "b": 30.6267 }, "text": "1,353,000.00", "attrs": { "row": 33, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.228", "order": 229, "type": "table_cell", "bbox": { "l": 380.7086, "t": 45.58, "r": 463.6457, "b": 30.6267 }, "text": "4,245,200.00", "attrs": { "row": 33, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.229", "order": 230, "type": "table_cell", "bbox": { "l": 463.6457, "t": 45.58, "r": 546.5829, "b": 30.6267 }, "text": "2,404,375.00", "attrs": { "row": 33, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.230", "order": 231, "type": "table_cell", "bbox": { "l": 546.5829, "t": 45.58, "r": 629.52, "b": 30.6267 }, "text": "4,060,500.00", "attrs": { "row": 33, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.231", "order": 232, "type": "table_cell", "bbox": { "l": 48.96, "t": 30.6267, "r": 131.8971, "b": 15.6733 }, "text": "", "attrs": { "row": 34, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.232", "order": 233, "type": "table_cell", "bbox": { "l": 131.8971, "t": 30.6267, "r": 214.8343, "b": 15.6733 }, "text": "", "attrs": { "row": 34, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.233", "order": 234, "type": "table_cell", "bbox": { "l": 214.8343, "t": 30.6267, "r": 297.7714, "b": 15.6733 }, "text": "", "attrs": { "row": 34, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.234", "order": 235, "type": "table_cell", "bbox": { "l": 297.7714, "t": 30.6267, "r": 380.7086, "b": 15.6733 }, "text": "", "attrs": { "row": 34, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.235", "order": 236, "type": "table_cell", "bbox": { "l": 380.7086, "t": 30.6267, "r": 463.6457, "b": 15.6733 }, "text": "", "attrs": { "row": 34, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.236", "order": 237, "type": "table_cell", "bbox": { "l": 463.6457, "t": 30.6267, "r": 546.5829, "b": 15.6733 }, "text": "", "attrs": { "row": 34, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.237", "order": 238, "type": "table_cell", "bbox": { "l": 546.5829, "t": 30.6267, "r": 629.52, "b": 15.6733 }, "text": "", "attrs": { "row": 34, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.238", "order": 239, "type": "table_cell", "bbox": { "l": 48.96, "t": 15.6733, "r": 131.8971, "b": 0.72 }, "text": "Total Expenses and Transfers", "attrs": { "row": 35, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.239", "order": 240, "type": "table_cell", "bbox": { "l": 131.8971, "t": 15.6733, "r": 214.8343, "b": 0.72 }, "text": "34,478,700.00", "attrs": { "row": 35, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.240", "order": 241, "type": "table_cell", "bbox": { "l": 214.8343, "t": 15.6733, "r": 297.7714, "b": 0.72 }, "text": "16,851,179.77", "attrs": { "row": 35, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.241", "order": 242, "type": "table_cell", "bbox": { "l": 297.7714, "t": 15.6733, "r": 380.7086, "b": 0.72 }, "text": "31,990,474.05", "attrs": { "row": 35, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.242", "order": 243, "type": "table_cell", "bbox": { "l": 380.7086, "t": 15.6733, "r": 463.6457, "b": 0.72 }, "text": "11,119,200.00", "attrs": { "row": 35, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.243", "order": 244, "type": "table_cell", "bbox": { "l": 463.6457, "t": 15.6733, "r": 546.5829, "b": 0.72 }, "text": "6,172,722.72", "attrs": { "row": 35, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p45.1.244", "order": 245, "type": "table_cell", "bbox": { "l": 546.5829, "t": 15.6733, "r": 629.52, "b": 0.72 }, "text": "10,909,985.09", "attrs": { "row": 35, "col": 6, "rowspan": 1, "colspan": 1 } } ] }, { "id": "p45.2", "order": 246, "type": "text", "bbox": { "l": 700.8, "t": 539.04, "r": 936.24, "b": 416.88 }, "text": "Revenues, Expenses, and Transfers" }, { "id": "p45.3", "order": 247, "type": "footer", "bbox": { "l": 823.2, "t": 84.24, "r": 923.28, "b": 11.52 }, "text": "", "attrs": { "block_label": "footer_image" } } ], "excluded_furniture": { "first": [], "last": [] } }