{ "document_id": 16610, "page": 47, "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": 168, "counts_by_type": { "footer": 1, "footnote": 1, "table": 1, "table_cell": 161, "text": 4 }, "build_ms": 4, "items": [ { "id": "p47.1", "order": 1, "type": "table", "bbox": { "l": 0.24, "t": 540, "r": 703.2, "b": 48.96 }, "text": "", "attrs": { "block_label": "table", "n_rows": 27, "n_cols": 7, "integrity": { "skipped": "no_text_layer" } }, "children": [ { "id": "p47.1.1", "order": 2, "type": "table_cell", "bbox": { "l": 0.24, "t": 540, "r": 100.6629, "b": 521.8133 }, "text": "", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.2", "order": 3, "type": "table_cell", "bbox": { "l": 100.6629, "t": 540, "r": 401.9314, "b": 521.8133 }, "text": "E&G", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 3, "column_header": true, "header_source": "heuristic" } }, { "id": "p47.1.3", "order": 4, "type": "table_cell", "bbox": { "l": 401.9314, "t": 540, "r": 703.2, "b": 521.8133 }, "text": "Auxiliary", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 3, "column_header": true, "header_source": "heuristic" } }, { "id": "p47.1.4", "order": 5, "type": "table_cell", "bbox": { "l": 0.24, "t": 521.8133, "r": 703.2, "b": 503.6267 }, "text": "Revenues", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 7 } }, { "id": "p47.1.5", "order": 6, "type": "table_cell", "bbox": { "l": 0.24, "t": 503.6267, "r": 100.6629, "b": 485.44 }, "text": "", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.6", "order": 7, "type": "table_cell", "bbox": { "l": 100.6629, "t": 503.6267, "r": 201.0857, "b": 485.44 }, "text": "FY 25 Actual", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.7", "order": 8, "type": "table_cell", "bbox": { "l": 201.0857, "t": 503.6267, "r": 301.5086, "b": 485.44 }, "text": "FY 24 Actual", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.8", "order": 9, "type": "table_cell", "bbox": { "l": 301.5086, "t": 503.6267, "r": 401.9314, "b": 485.44 }, "text": "% Change", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.9", "order": 10, "type": "table_cell", "bbox": { "l": 401.9314, "t": 503.6267, "r": 502.3543, "b": 485.44 }, "text": "FY 25 Actual", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.10", "order": 11, "type": "table_cell", "bbox": { "l": 502.3543, "t": 503.6267, "r": 602.7771, "b": 485.44 }, "text": "FY 24 Actual", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.11", "order": 12, "type": "table_cell", "bbox": { "l": 602.7771, "t": 503.6267, "r": 703.2, "b": 485.44 }, "text": "% Change", "attrs": { "row": 2, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.12", "order": 13, "type": "table_cell", "bbox": { "l": 0.24, "t": 485.44, "r": 100.6629, "b": 467.2533 }, "text": "Gross Student Tuition and Fees", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.13", "order": 14, "type": "table_cell", "bbox": { "l": 100.6629, "t": 485.44, "r": 201.0857, "b": 467.2533 }, "text": "8,919,886.50", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.14", "order": 15, "type": "table_cell", "bbox": { "l": 201.0857, "t": 485.44, "r": 301.5086, "b": 467.2533 }, "text": "8,101,413.00", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.15", "order": 16, "type": "table_cell", "bbox": { "l": 301.5086, "t": 485.44, "r": 401.9314, "b": 467.2533 }, "text": "10.10%", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.16", "order": 17, "type": "table_cell", "bbox": { "l": 401.9314, "t": 485.44, "r": 502.3543, "b": 467.2533 }, "text": "", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.17", "order": 18, "type": "table_cell", "bbox": { "l": 502.3543, "t": 485.44, "r": 602.7771, "b": 467.2533 }, "text": "", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.18", "order": 19, "type": "table_cell", "bbox": { "l": 602.7771, "t": 485.44, "r": 703.2, "b": 467.2533 }, "text": "", "attrs": { "row": 3, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.19", "order": 20, "type": "table_cell", "bbox": { "l": 0.24, "t": 467.2533, "r": 100.6629, "b": 449.0667 }, "text": "Scholarships", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.20", "order": 21, "type": "table_cell", "bbox": { "l": 100.6629, "t": 467.2533, "r": 201.0857, "b": 449.0667 }, "text": "(2,659,406.01)", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.21", "order": 22, "type": "table_cell", "bbox": { "l": 201.0857, "t": 467.2533, "r": 301.5086, "b": 449.0667 }, "text": "(1,317,977.00)", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.22", "order": 23, "type": "table_cell", "bbox": { "l": 301.5086, "t": 467.2533, "r": 401.9314, "b": 449.0667 }, "text": "101.78%", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.23", "order": 24, "type": "table_cell", "bbox": { "l": 401.9314, "t": 467.2533, "r": 502.3543, "b": 449.0667 }, "text": "", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.24", "order": 25, "type": "table_cell", "bbox": { "l": 502.3543, "t": 467.2533, "r": 602.7771, "b": 449.0667 }, "text": "", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.25", "order": 26, "type": "table_cell", "bbox": { "l": 602.7771, "t": 467.2533, "r": 703.2, "b": 449.0667 }, "text": "", "attrs": { "row": 4, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.26", "order": 27, "type": "table_cell", "bbox": { "l": 0.24, "t": 449.0667, "r": 100.6629, "b": 430.88 }, "text": "Uncollectable ¹", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.27", "order": 28, "type": "table_cell", "bbox": { "l": 100.6629, "t": 449.0667, "r": 201.0857, "b": 430.88 }, "text": "(1,408,297.21)", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.28", "order": 29, "type": "table_cell", "bbox": { "l": 201.0857, "t": 449.0667, "r": 301.5086, "b": 430.88 }, "text": "", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.29", "order": 30, "type": "table_cell", "bbox": { "l": 301.5086, "t": 449.0667, "r": 401.9314, "b": 430.88 }, "text": "", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.30", "order": 31, "type": "table_cell", "bbox": { "l": 401.9314, "t": 449.0667, "r": 502.3543, "b": 430.88 }, "text": "", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.31", "order": 32, "type": "table_cell", "bbox": { "l": 502.3543, "t": 449.0667, "r": 602.7771, "b": 430.88 }, "text": "", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.32", "order": 33, "type": "table_cell", "bbox": { "l": 602.7771, "t": 449.0667, "r": 703.2, "b": 430.88 }, "text": "", "attrs": { "row": 5, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.33", "order": 34, "type": "table_cell", "bbox": { "l": 0.24, "t": 430.88, "r": 100.6629, "b": 412.6933 }, "text": "Net Student Tuition and Fees", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.34", "order": 35, "type": "table_cell", "bbox": { "l": 100.6629, "t": 430.88, "r": 201.0857, "b": 412.6933 }, "text": "4,852,183.28", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.35", "order": 36, "type": "table_cell", "bbox": { "l": 201.0857, "t": 430.88, "r": 301.5086, "b": 412.6933 }, "text": "6,783,436.00", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.36", "order": 37, "type": "table_cell", "bbox": { "l": 301.5086, "t": 430.88, "r": 401.9314, "b": 412.6933 }, "text": "-28.47%", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.37", "order": 38, "type": "table_cell", "bbox": { "l": 401.9314, "t": 430.88, "r": 502.3543, "b": 412.6933 }, "text": "", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.38", "order": 39, "type": "table_cell", "bbox": { "l": 502.3543, "t": 430.88, "r": 602.7771, "b": 412.6933 }, "text": "", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.39", "order": 40, "type": "table_cell", "bbox": { "l": 602.7771, "t": 430.88, "r": 703.2, "b": 412.6933 }, "text": "", "attrs": { "row": 6, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.40", "order": 41, "type": "table_cell", "bbox": { "l": 0.24, "t": 412.6933, "r": 100.6629, "b": 394.5067 }, "text": "State Appropriations", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.41", "order": 42, "type": "table_cell", "bbox": { "l": 100.6629, "t": 412.6933, "r": 201.0857, "b": 394.5067 }, "text": "10,639,200.00", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.42", "order": 43, "type": "table_cell", "bbox": { "l": 201.0857, "t": 412.6933, "r": 301.5086, "b": 394.5067 }, "text": "9,939,485.00", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.43", "order": 44, "type": "table_cell", "bbox": { "l": 301.5086, "t": 412.6933, "r": 401.9314, "b": 394.5067 }, "text": "7.04%", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.44", "order": 45, "type": "table_cell", "bbox": { "l": 401.9314, "t": 412.6933, "r": 502.3543, "b": 394.5067 }, "text": "", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.45", "order": 46, "type": "table_cell", "bbox": { "l": 502.3543, "t": 412.6933, "r": 602.7771, "b": 394.5067 }, "text": "", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.46", "order": 47, "type": "table_cell", "bbox": { "l": 602.7771, "t": 412.6933, "r": 703.2, "b": 394.5067 }, "text": "", "attrs": { "row": 7, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.47", "order": 48, "type": "table_cell", "bbox": { "l": 0.24, "t": 394.5067, "r": 100.6629, "b": 376.32 }, "text": "Sales and Services", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.48", "order": 49, "type": "table_cell", "bbox": { "l": 100.6629, "t": 394.5067, "r": 201.0857, "b": 376.32 }, "text": "745,611.96", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.49", "order": 50, "type": "table_cell", "bbox": { "l": 201.0857, "t": 394.5067, "r": 301.5086, "b": 376.32 }, "text": "868,173.25", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.50", "order": 51, "type": "table_cell", "bbox": { "l": 301.5086, "t": 394.5067, "r": 401.9314, "b": 376.32 }, "text": "-14.12%", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.51", "order": 52, "type": "table_cell", "bbox": { "l": 401.9314, "t": 394.5067, "r": 502.3543, "b": 376.32 }, "text": "", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.52", "order": 53, "type": "table_cell", "bbox": { "l": 502.3543, "t": 394.5067, "r": 602.7771, "b": 376.32 }, "text": "", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.53", "order": 54, "type": "table_cell", "bbox": { "l": 602.7771, "t": 394.5067, "r": 703.2, "b": 376.32 }, "text": "", "attrs": { "row": 8, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.54", "order": 55, "type": "table_cell", "bbox": { "l": 0.24, "t": 376.32, "r": 100.6629, "b": 358.1333 }, "text": "Endowment ¹", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.55", "order": 56, "type": "table_cell", "bbox": { "l": 100.6629, "t": 376.32, "r": 201.0857, "b": 358.1333 }, "text": "480,475.83", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.56", "order": 57, "type": "table_cell", "bbox": { "l": 201.0857, "t": 376.32, "r": 301.5086, "b": 358.1333 }, "text": "", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.57", "order": 58, "type": "table_cell", "bbox": { "l": 301.5086, "t": 376.32, "r": 401.9314, "b": 358.1333 }, "text": "", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.58", "order": 59, "type": "table_cell", "bbox": { "l": 401.9314, "t": 376.32, "r": 502.3543, "b": 358.1333 }, "text": "", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.59", "order": 60, "type": "table_cell", "bbox": { "l": 502.3543, "t": 376.32, "r": 602.7771, "b": 358.1333 }, "text": "", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.60", "order": 61, "type": "table_cell", "bbox": { "l": 602.7771, "t": 376.32, "r": 703.2, "b": 358.1333 }, "text": "", "attrs": { "row": 9, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.61", "order": 62, "type": "table_cell", "bbox": { "l": 0.24, "t": 358.1333, "r": 401.9314, "b": 339.9467 }, "text": "Auxiliary", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 4 } }, { "id": "p47.1.62", "order": 63, "type": "table_cell", "bbox": { "l": 401.9314, "t": 358.1333, "r": 502.3543, "b": 339.9467 }, "text": "6,636,811.64", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.63", "order": 64, "type": "table_cell", "bbox": { "l": 502.3543, "t": 358.1333, "r": 602.7771, "b": 339.9467 }, "text": "5,795,485.93", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.64", "order": 65, "type": "table_cell", "bbox": { "l": 602.7771, "t": 358.1333, "r": 703.2, "b": 339.9467 }, "text": "", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.65", "order": 66, "type": "table_cell", "bbox": { "l": 0.24, "t": 339.9467, "r": 100.6629, "b": 321.76 }, "text": "Uncollectable ²", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.66", "order": 67, "type": "table_cell", "bbox": { "l": 100.6629, "t": 339.9467, "r": 201.0857, "b": 321.76 }, "text": "", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.67", "order": 68, "type": "table_cell", "bbox": { "l": 201.0857, "t": 339.9467, "r": 301.5086, "b": 321.76 }, "text": "", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.68", "order": 69, "type": "table_cell", "bbox": { "l": 301.5086, "t": 339.9467, "r": 401.9314, "b": 321.76 }, "text": "", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.69", "order": 70, "type": "table_cell", "bbox": { "l": 401.9314, "t": 339.9467, "r": 502.3543, "b": 321.76 }, "text": "(367,471.92)", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.70", "order": 71, "type": "table_cell", "bbox": { "l": 502.3543, "t": 339.9467, "r": 602.7771, "b": 321.76 }, "text": "", "attrs": { "row": 11, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.71", "order": 72, "type": "table_cell", "bbox": { "l": 602.7771, "t": 339.9467, "r": 703.2, "b": 321.76 }, "text": "", "attrs": { "row": 11, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.72", "order": 73, "type": "table_cell", "bbox": { "l": 0.24, "t": 321.76, "r": 100.6629, "b": 303.5733 }, "text": "Total Revenue", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.73", "order": 74, "type": "table_cell", "bbox": { "l": 100.6629, "t": 321.76, "r": 201.0857, "b": 303.5733 }, "text": "16,717,471.07", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.74", "order": 75, "type": "table_cell", "bbox": { "l": 201.0857, "t": 321.76, "r": 301.5086, "b": 303.5733 }, "text": "17,591,094.25", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.75", "order": 76, "type": "table_cell", "bbox": { "l": 301.5086, "t": 321.76, "r": 401.9314, "b": 303.5733 }, "text": "-4.97%", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.76", "order": 77, "type": "table_cell", "bbox": { "l": 401.9314, "t": 321.76, "r": 502.3543, "b": 303.5733 }, "text": "6,269,339.72", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.77", "order": 78, "type": "table_cell", "bbox": { "l": 502.3543, "t": 321.76, "r": 602.7771, "b": 303.5733 }, "text": "5,795,485.93", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.78", "order": 79, "type": "table_cell", "bbox": { "l": 602.7771, "t": 321.76, "r": 703.2, "b": 303.5733 }, "text": "", "attrs": { "row": 12, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.79", "order": 80, "type": "table_cell", "bbox": { "l": 0.24, "t": 303.5733, "r": 703.2, "b": 285.3867 }, "text": "Expenses", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 7 } }, { "id": "p47.1.80", "order": 81, "type": "table_cell", "bbox": { "l": 0.24, "t": 285.3867, "r": 100.6629, "b": 267.2 }, "text": "Salaries and Wages", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.81", "order": 82, "type": "table_cell", "bbox": { "l": 100.6629, "t": 285.3867, "r": 201.0857, "b": 267.2 }, "text": "7,203,940.49", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.82", "order": 83, "type": "table_cell", "bbox": { "l": 201.0857, "t": 285.3867, "r": 301.5086, "b": 267.2 }, "text": "6,509,391.35", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.83", "order": 84, "type": "table_cell", "bbox": { "l": 301.5086, "t": 285.3867, "r": 401.9314, "b": 267.2 }, "text": "10.67%", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.84", "order": 85, "type": "table_cell", "bbox": { "l": 401.9314, "t": 285.3867, "r": 502.3543, "b": 267.2 }, "text": "251,313.73", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.85", "order": 86, "type": "table_cell", "bbox": { "l": 502.3543, "t": 285.3867, "r": 602.7771, "b": 267.2 }, "text": "45,991.82", "attrs": { "row": 14, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.86", "order": 87, "type": "table_cell", "bbox": { "l": 602.7771, "t": 285.3867, "r": 703.2, "b": 267.2 }, "text": "", "attrs": { "row": 14, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.87", "order": 88, "type": "table_cell", "bbox": { "l": 0.24, "t": 267.2, "r": 100.6629, "b": 249.0133 }, "text": "Benefits", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.88", "order": 89, "type": "table_cell", "bbox": { "l": 100.6629, "t": 267.2, "r": 201.0857, "b": 249.0133 }, "text": "2,495,130.94", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.89", "order": 90, "type": "table_cell", "bbox": { "l": 201.0857, "t": 267.2, "r": 301.5086, "b": 249.0133 }, "text": "2,913,090.94", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.90", "order": 91, "type": "table_cell", "bbox": { "l": 301.5086, "t": 267.2, "r": 401.9314, "b": 249.0133 }, "text": "-14.35%", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.91", "order": 92, "type": "table_cell", "bbox": { "l": 401.9314, "t": 267.2, "r": 502.3543, "b": 249.0133 }, "text": "95,744.26", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.92", "order": 93, "type": "table_cell", "bbox": { "l": 502.3543, "t": 267.2, "r": 602.7771, "b": 249.0133 }, "text": "22,529.97", "attrs": { "row": 15, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.93", "order": 94, "type": "table_cell", "bbox": { "l": 602.7771, "t": 267.2, "r": 703.2, "b": 249.0133 }, "text": "", "attrs": { "row": 15, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.94", "order": 95, "type": "table_cell", "bbox": { "l": 0.24, "t": 249.0133, "r": 100.6629, "b": 230.8267 }, "text": "Contracted Services", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.95", "order": 96, "type": "table_cell", "bbox": { "l": 100.6629, "t": 249.0133, "r": 201.0857, "b": 230.8267 }, "text": "813,820.61", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.96", "order": 97, "type": "table_cell", "bbox": { "l": 201.0857, "t": 249.0133, "r": 301.5086, "b": 230.8267 }, "text": "714,909.87", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.97", "order": 98, "type": "table_cell", "bbox": { "l": 301.5086, "t": 249.0133, "r": 401.9314, "b": 230.8267 }, "text": "13.84%", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.98", "order": 99, "type": "table_cell", "bbox": { "l": 401.9314, "t": 249.0133, "r": 502.3543, "b": 230.8267 }, "text": "2,059,698.98", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.99", "order": 100, "type": "table_cell", "bbox": { "l": 502.3543, "t": 249.0133, "r": 602.7771, "b": 230.8267 }, "text": "2,820.65", "attrs": { "row": 16, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.100", "order": 101, "type": "table_cell", "bbox": { "l": 602.7771, "t": 249.0133, "r": 703.2, "b": 230.8267 }, "text": "", "attrs": { "row": 16, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.101", "order": 102, "type": "table_cell", "bbox": { "l": 0.24, "t": 230.8267, "r": 100.6629, "b": 212.64 }, "text": "Operating", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.102", "order": 103, "type": "table_cell", "bbox": { "l": 100.6629, "t": 230.8267, "r": 201.0857, "b": 212.64 }, "text": "4,559,128.24", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.103", "order": 104, "type": "table_cell", "bbox": { "l": 201.0857, "t": 230.8267, "r": 301.5086, "b": 212.64 }, "text": "4,029,562.95", "attrs": { "row": 17, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.104", "order": 105, "type": "table_cell", "bbox": { "l": 301.5086, "t": 230.8267, "r": 401.9314, "b": 212.64 }, "text": "13.14%", "attrs": { "row": 17, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.105", "order": 106, "type": "table_cell", "bbox": { "l": 401.9314, "t": 230.8267, "r": 502.3543, "b": 212.64 }, "text": "949,878.39", "attrs": { "row": 17, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.106", "order": 107, "type": "table_cell", "bbox": { "l": 502.3543, "t": 230.8267, "r": 602.7771, "b": 212.64 }, "text": "547,599.91", "attrs": { "row": 17, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.107", "order": 108, "type": "table_cell", "bbox": { "l": 602.7771, "t": 230.8267, "r": 703.2, "b": 212.64 }, "text": "", "attrs": { "row": 17, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.108", "order": 109, "type": "table_cell", "bbox": { "l": 0.24, "t": 212.64, "r": 100.6629, "b": 194.4533 }, "text": "Utilities", "attrs": { "row": 18, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.109", "order": 110, "type": "table_cell", "bbox": { "l": 100.6629, "t": 212.64, "r": 201.0857, "b": 194.4533 }, "text": "1,102,652.26", "attrs": { "row": 18, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.110", "order": 111, "type": "table_cell", "bbox": { "l": 201.0857, "t": 212.64, "r": 301.5086, "b": 194.4533 }, "text": "967,530.44", "attrs": { "row": 18, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.111", "order": 112, "type": "table_cell", "bbox": { "l": 301.5086, "t": 212.64, "r": 401.9314, "b": 194.4533 }, "text": "13.97%", "attrs": { "row": 18, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.112", "order": 113, "type": "table_cell", "bbox": { "l": 401.9314, "t": 212.64, "r": 502.3543, "b": 194.4533 }, "text": "411,712.36", "attrs": { "row": 18, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.113", "order": 114, "type": "table_cell", "bbox": { "l": 502.3543, "t": 212.64, "r": 602.7771, "b": 194.4533 }, "text": "", "attrs": { "row": 18, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.114", "order": 115, "type": "table_cell", "bbox": { "l": 602.7771, "t": 212.64, "r": 703.2, "b": 194.4533 }, "text": "", "attrs": { "row": 18, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.115", "order": 116, "type": "table_cell", "bbox": { "l": 0.24, "t": 194.4533, "r": 401.9314, "b": 176.2667 }, "text": "Capital", "attrs": { "row": 19, "col": 0, "rowspan": 1, "colspan": 4 } }, { "id": "p47.1.116", "order": 117, "type": "table_cell", "bbox": { "l": 401.9314, "t": 194.4533, "r": 502.3543, "b": 176.2667 }, "text": "", "attrs": { "row": 19, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.117", "order": 118, "type": "table_cell", "bbox": { "l": 502.3543, "t": 194.4533, "r": 602.7771, "b": 176.2667 }, "text": "", "attrs": { "row": 19, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.118", "order": 119, "type": "table_cell", "bbox": { "l": 602.7771, "t": 194.4533, "r": 703.2, "b": 176.2667 }, "text": "", "attrs": { "row": 19, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.119", "order": 120, "type": "table_cell", "bbox": { "l": 0.24, "t": 176.2667, "r": 100.6629, "b": 158.08 }, "text": "Total Expenses", "attrs": { "row": 20, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.120", "order": 121, "type": "table_cell", "bbox": { "l": 100.6629, "t": 176.2667, "r": 201.0857, "b": 158.08 }, "text": "16,174,672.54", "attrs": { "row": 20, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.121", "order": 122, "type": "table_cell", "bbox": { "l": 201.0857, "t": 176.2667, "r": 301.5086, "b": 158.08 }, "text": "15,134,485.55", "attrs": { "row": 20, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.122", "order": 123, "type": "table_cell", "bbox": { "l": 301.5086, "t": 176.2667, "r": 401.9314, "b": 158.08 }, "text": "6.87%", "attrs": { "row": 20, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.123", "order": 124, "type": "table_cell", "bbox": { "l": 401.9314, "t": 176.2667, "r": 502.3543, "b": 158.08 }, "text": "3,768,347.72", "attrs": { "row": 20, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.124", "order": 125, "type": "table_cell", "bbox": { "l": 502.3543, "t": 176.2667, "r": 602.7771, "b": 158.08 }, "text": "618,942.35", "attrs": { "row": 20, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.125", "order": 126, "type": "table_cell", "bbox": { "l": 602.7771, "t": 176.2667, "r": 703.2, "b": 158.08 }, "text": "", "attrs": { "row": 20, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.126", "order": 127, "type": "table_cell", "bbox": { "l": 0.24, "t": 158.08, "r": 703.2, "b": 139.8933 }, "text": "Transfers To (From)", "attrs": { "row": 21, "col": 0, "rowspan": 1, "colspan": 7 } }, { "id": "p47.1.127", "order": 128, "type": "table_cell", "bbox": { "l": 0.24, "t": 139.8933, "r": 100.6629, "b": 121.7067 }, "text": "Mandatory: Debt Service", "attrs": { "row": 22, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.128", "order": 129, "type": "table_cell", "bbox": { "l": 100.6629, "t": 139.8933, "r": 201.0857, "b": 121.7067 }, "text": "676,507.23", "attrs": { "row": 22, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.129", "order": 130, "type": "table_cell", "bbox": { "l": 201.0857, "t": 139.8933, "r": 301.5086, "b": 121.7067 }, "text": "", "attrs": { "row": 22, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.130", "order": 131, "type": "table_cell", "bbox": { "l": 301.5086, "t": 139.8933, "r": 401.9314, "b": 121.7067 }, "text": "", "attrs": { "row": 22, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.131", "order": 132, "type": "table_cell", "bbox": { "l": 401.9314, "t": 139.8933, "r": 502.3543, "b": 121.7067 }, "text": "2,404,375.00", "attrs": { "row": 22, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.132", "order": 133, "type": "table_cell", "bbox": { "l": 502.3543, "t": 139.8933, "r": 602.7771, "b": 121.7067 }, "text": "", "attrs": { "row": 22, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.133", "order": 134, "type": "table_cell", "bbox": { "l": 602.7771, "t": 139.8933, "r": 703.2, "b": 121.7067 }, "text": "", "attrs": { "row": 22, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.134", "order": 135, "type": "table_cell", "bbox": { "l": 0.24, "t": 121.7067, "r": 100.6629, "b": 103.52 }, "text": "Non-Mandatory Transfer to Reserves", "attrs": { "row": 23, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.135", "order": 136, "type": "table_cell", "bbox": { "l": 100.6629, "t": 121.7067, "r": 201.0857, "b": 103.52 }, "text": "", "attrs": { "row": 23, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.136", "order": 137, "type": "table_cell", "bbox": { "l": 201.0857, "t": 121.7067, "r": 301.5086, "b": 103.52 }, "text": "", "attrs": { "row": 23, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.137", "order": 138, "type": "table_cell", "bbox": { "l": 301.5086, "t": 121.7067, "r": 401.9314, "b": 103.52 }, "text": "", "attrs": { "row": 23, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.138", "order": 139, "type": "table_cell", "bbox": { "l": 401.9314, "t": 121.7067, "r": 502.3543, "b": 103.52 }, "text": "", "attrs": { "row": 23, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.139", "order": 140, "type": "table_cell", "bbox": { "l": 502.3543, "t": 121.7067, "r": 602.7771, "b": 103.52 }, "text": "", "attrs": { "row": 23, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.140", "order": 141, "type": "table_cell", "bbox": { "l": 602.7771, "t": 121.7067, "r": 703.2, "b": 103.52 }, "text": "", "attrs": { "row": 23, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.141", "order": 142, "type": "table_cell", "bbox": { "l": 0.24, "t": 103.52, "r": 100.6629, "b": 85.3333 }, "text": "Total Transfers", "attrs": { "row": 24, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.142", "order": 143, "type": "table_cell", "bbox": { "l": 100.6629, "t": 103.52, "r": 201.0857, "b": 85.3333 }, "text": "676,507.23", "attrs": { "row": 24, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.143", "order": 144, "type": "table_cell", "bbox": { "l": 201.0857, "t": 103.52, "r": 301.5086, "b": 85.3333 }, "text": "", "attrs": { "row": 24, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.144", "order": 145, "type": "table_cell", "bbox": { "l": 301.5086, "t": 103.52, "r": 401.9314, "b": 85.3333 }, "text": "", "attrs": { "row": 24, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.145", "order": 146, "type": "table_cell", "bbox": { "l": 401.9314, "t": 103.52, "r": 502.3543, "b": 85.3333 }, "text": "2,404,375.00", "attrs": { "row": 24, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.146", "order": 147, "type": "table_cell", "bbox": { "l": 502.3543, "t": 103.52, "r": 602.7771, "b": 85.3333 }, "text": "-", "attrs": { "row": 24, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.147", "order": 148, "type": "table_cell", "bbox": { "l": 602.7771, "t": 103.52, "r": 703.2, "b": 85.3333 }, "text": "", "attrs": { "row": 24, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.148", "order": 149, "type": "table_cell", "bbox": { "l": 0.24, "t": 85.3333, "r": 100.6629, "b": 67.1467 }, "text": "", "attrs": { "row": 25, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.149", "order": 150, "type": "table_cell", "bbox": { "l": 100.6629, "t": 85.3333, "r": 201.0857, "b": 67.1467 }, "text": "", "attrs": { "row": 25, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.150", "order": 151, "type": "table_cell", "bbox": { "l": 201.0857, "t": 85.3333, "r": 301.5086, "b": 67.1467 }, "text": "", "attrs": { "row": 25, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.151", "order": 152, "type": "table_cell", "bbox": { "l": 301.5086, "t": 85.3333, "r": 401.9314, "b": 67.1467 }, "text": "", "attrs": { "row": 25, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.152", "order": 153, "type": "table_cell", "bbox": { "l": 401.9314, "t": 85.3333, "r": 502.3543, "b": 67.1467 }, "text": "", "attrs": { "row": 25, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.153", "order": 154, "type": "table_cell", "bbox": { "l": 502.3543, "t": 85.3333, "r": 602.7771, "b": 67.1467 }, "text": "", "attrs": { "row": 25, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.154", "order": 155, "type": "table_cell", "bbox": { "l": 602.7771, "t": 85.3333, "r": 703.2, "b": 67.1467 }, "text": "", "attrs": { "row": 25, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.155", "order": 156, "type": "table_cell", "bbox": { "l": 0.24, "t": 67.1467, "r": 100.6629, "b": 48.96 }, "text": "Total Expenses and Transfers", "attrs": { "row": 26, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.156", "order": 157, "type": "table_cell", "bbox": { "l": 100.6629, "t": 67.1467, "r": 201.0857, "b": 48.96 }, "text": "16,851,179.77", "attrs": { "row": 26, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.157", "order": 158, "type": "table_cell", "bbox": { "l": 201.0857, "t": 67.1467, "r": 301.5086, "b": 48.96 }, "text": "15,134,485.55", "attrs": { "row": 26, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.158", "order": 159, "type": "table_cell", "bbox": { "l": 301.5086, "t": 67.1467, "r": 401.9314, "b": 48.96 }, "text": "11%", "attrs": { "row": 26, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.159", "order": 160, "type": "table_cell", "bbox": { "l": 401.9314, "t": 67.1467, "r": 502.3543, "b": 48.96 }, "text": "6,172,722.72", "attrs": { "row": 26, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.160", "order": 161, "type": "table_cell", "bbox": { "l": 502.3543, "t": 67.1467, "r": 602.7771, "b": 48.96 }, "text": "618,942.35", "attrs": { "row": 26, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p47.1.161", "order": 162, "type": "table_cell", "bbox": { "l": 602.7771, "t": 67.1467, "r": 703.2, "b": 48.96 }, "text": "", "attrs": { "row": 26, "col": 6, "rowspan": 1, "colspan": 1 } } ] }, { "id": "p47.2", "order": 163, "type": "text", "bbox": { "l": 747.12, "t": 516.24, "r": 912.24, "b": 351.6 }, "text": "Revenues, Expenses, and Transfers", "attrs": { "block_label": "aside_text" } }, { "id": "p47.3", "order": 164, "type": "footnote", "bbox": { "l": 0, "t": 43.44, "r": 371.28, "b": 3.6 }, "text": "[p47.4.1] Additional endowment revenue of 240,237.93 was received in January.\n\n[p47.4.2] As of January 24, the outstanding balance for tuition/fees was reduced to 989,841.61 and outstanding auxiliary charges are 305,134.13.\n\n[p47.4.3] Percent of change excluded from Auxiliary as transactions were recorded differently in FY24.", "attrs": { "block_label": "vision_footnote" }, "children": [ { "id": "p47.3.1", "order": 165, "type": "text", "bbox": { "l": 0, "t": 43.44, "r": 371.28, "b": 3.6 }, "text": "¹", "attrs": { "inline": true, "text_offset": 0, "text_span": 9, "bbox_estimated": true } }, { "id": "p47.3.2", "order": 166, "type": "text", "bbox": { "l": 0, "t": 43.44, "r": 371.28, "b": 3.6 }, "text": "²", "attrs": { "inline": true, "text_offset": 79, "text_span": 9, "bbox_estimated": true } }, { "id": "p47.3.3", "order": 167, "type": "text", "bbox": { "l": 0, "t": 43.44, "r": 371.28, "b": 3.6 }, "text": "³", "attrs": { "inline": true, "text_offset": 225, "text_span": 9, "bbox_estimated": true } } ] }, { "id": "p47.4", "order": 168, "type": "footer", "bbox": { "l": 822.96, "t": 84.24, "r": 924.72, "b": 11.52 }, "text": "", "attrs": { "block_label": "footer_image" } } ], "excluded_furniture": { "first": [], "last": [] } }