{ "document_id": 16613, "page": 13, "width_pt": 1414.29, "height_pt": 1092.86, "rotation": 0, "pipeline_version": "paddleocr-vl-1.6+paul-48", "engine": "paddleocr_vl", "source_run_id": 16727, "item_count": 208, "counts_by_type": { "caption": 1, "footnote": 5, "table": 1, "table_cell": 199, "text": 2 }, "build_ms": 22, "items": [ { "id": "p13.1", "order": 1, "type": "caption", "bbox": { "l": 598.5473, "t": 994.229, "r": 791.5032, "b": 952.9528 }, "text": "KENTUCKY STATE UNIVERSITY\nAuxiliary Operations Budget Report 2025-26\nWith Comparative Prior Year Data", "attrs": { "block_label": "figure_title" } }, { "id": "p13.2", "order": 2, "type": "table", "bbox": { "l": 87.5981, "t": 973.8309, "r": 1300.2924, "b": 606.4245 }, "text": "", "attrs": { "block_label": "table", "n_rows": 18, "n_cols": 12, "integrity": { "cells_checked": 124, "cells_flagged": 4, "flags": [ { "row": 10, "col": 10, "coverage": 0, "text": "39410.0%" }, { "row": 14, "col": 0, "coverage": 0, "text": "Non-Mandatory Transfers To Reserves" }, { "row": 17, "col": 2, "coverage": 0, "text": "(2,362,401,000)" }, { "row": 17, "col": 6, "coverage": 0, "text": "(2,593,321,000)" } ] } }, "children": [ { "id": "p13.2.1", "order": 3, "type": "table_cell", "bbox": { "l": 87.5981, "t": 973.8309, "r": 188.656, "b": 957.1306 }, "text": "", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.2", "order": 4, "type": "table_cell", "bbox": { "l": 623.02, "t": 964.1032499999999, "r": 765.615289, "b": 954.0322499999999 }, "text": "With Comparative Prior Year Data", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 9, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p13.2.3", "order": 5, "type": "table_cell", "bbox": { "l": 1168.02, "t": 950.3867499999999, "r": 1244.162343, "b": 939.4577499999999 }, "text": "FY26 minus FY25", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 2, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p13.2.4", "order": 6, "type": "table_cell", "bbox": { "l": 87.5981, "t": 957.1306, "r": 188.656, "b": 940.4303 }, "text": "", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.5", "order": 7, "type": "table_cell", "bbox": { "l": 474.93, "t": 949.7432499999999, "r": 559.103788, "b": 927.2422499999999 }, "text": "2026\nActual - August", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 5, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.6", "order": 8, "type": "table_cell", "bbox": { "l": 834.98, "t": 949.7432499999999, "r": 934.583788, "b": 927.2422499999999 }, "text": "2025\nActual - August", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 4, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.7", "order": 9, "type": "table_cell", "bbox": { "l": 1098.1767, "t": 957.1306, "r": 1300.2924, "b": 940.4303 }, "text": "", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 2 } }, { "id": "p13.2.8", "order": 10, "type": "table_cell", "bbox": { "l": 87.5981, "t": 923.73, "r": 188.656, "b": 907.0297 }, "text": "", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.9", "order": 11, "type": "table_cell", "bbox": { "l": 397.98, "t": 924.03325, "r": 427.608882, "b": 913.9622499999999 }, "text": "Budget", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.10", "order": 12, "type": "table_cell", "bbox": { "l": 496.36, "t": 924.03325, "r": 516.893788, "b": 913.9622499999999 }, "text": "2025", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.11", "order": 13, "type": "table_cell", "bbox": { "l": 570.29, "t": 924.03325, "r": 620.94713, "b": 913.9622499999999 }, "text": "Actual - YTD", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.12", "order": 14, "type": "table_cell", "bbox": { "l": 491.8295, "t": 923.73, "r": 592.8874, "b": 907.0297 }, "text": "%", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.13", "order": 15, "type": "table_cell", "bbox": { "l": 592.8874, "t": 923.73, "r": 693.9453, "b": 907.0297 }, "text": "", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.14", "order": 16, "type": "table_cell", "bbox": { "l": 754.38, "t": 924.03325, "r": 818.884755, "b": 913.9622499999999 }, "text": "Revised Budget", "attrs": { "row": 2, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.15", "order": 17, "type": "table_cell", "bbox": { "l": 856.4, "t": 924.03325, "r": 876.933788, "b": 913.9622499999999 }, "text": "2026", "attrs": { "row": 2, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.16", "order": 18, "type": "table_cell", "bbox": { "l": 924.79, "t": 924.03325, "r": 975.44713, "b": 913.9622499999999 }, "text": "Actual - YTD", "attrs": { "row": 2, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.17", "order": 19, "type": "table_cell", "bbox": { "l": 997.1188, "t": 923.73, "r": 1098.1767, "b": 907.0297 }, "text": "%", "attrs": { "row": 2, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.18", "order": 20, "type": "table_cell", "bbox": { "l": 1143.81, "t": 924.4567499999998, "r": 1172.629773, "b": 913.52775 }, "text": "Actual", "attrs": { "row": 2, "col": 10, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.19", "order": 21, "type": "table_cell", "bbox": { "l": 1244.080911, "t": 924.4567499999998, "r": 1277.436219, "b": 913.52775 }, "text": "% Change", "attrs": { "row": 2, "col": 11, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.20", "order": 22, "type": "table_cell", "bbox": { "l": 92.143, "t": 911.6021749999999, "r": 131.96795, "b": 899.1722499999998 }, "text": "Revenue ^{{1}}", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.21", "order": 23, "type": "table_cell", "bbox": { "l": 188.656, "t": 907.0297, "r": 289.7138, "b": 890.3294 }, "text": "", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.22", "order": 24, "type": "table_cell", "bbox": { "l": 289.7138, "t": 907.0297, "r": 390.7717, "b": 890.3294 }, "text": "", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.23", "order": 25, "type": "table_cell", "bbox": { "l": 390.7717, "t": 907.0297, "r": 491.8295, "b": 890.3294 }, "text": "", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.24", "order": 26, "type": "table_cell", "bbox": { "l": 491.8295, "t": 907.0297, "r": 592.8874, "b": 890.3294 }, "text": "", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.25", "order": 27, "type": "table_cell", "bbox": { "l": 592.8874, "t": 907.0297, "r": 693.9453, "b": 890.3294 }, "text": "", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.26", "order": 28, "type": "table_cell", "bbox": { "l": 693.9453, "t": 907.0297, "r": 795.0031, "b": 890.3294 }, "text": "", "attrs": { "row": 3, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.27", "order": 29, "type": "table_cell", "bbox": { "l": 795.0031, "t": 907.0297, "r": 896.061, "b": 890.3294 }, "text": "", "attrs": { "row": 3, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.28", "order": 30, "type": "table_cell", "bbox": { "l": 896.061, "t": 907.0297, "r": 997.1188, "b": 890.3294 }, "text": "", "attrs": { "row": 3, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.29", "order": 31, "type": "table_cell", "bbox": { "l": 997.1188, "t": 907.0297, "r": 1098.1767, "b": 890.3294 }, "text": "", "attrs": { "row": 3, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.30", "order": 32, "type": "table_cell", "bbox": { "l": 1098.1767, "t": 907.0297, "r": 1199.2345, "b": 890.3294 }, "text": "", "attrs": { "row": 3, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.31", "order": 33, "type": "table_cell", "bbox": { "l": 1199.2345, "t": 907.0297, "r": 1300.2924, "b": 890.3294 }, "text": "", "attrs": { "row": 3, "col": 11, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.32", "order": 34, "type": "table_cell", "bbox": { "l": 114, "t": 894.4332499999999, "r": 155.814792, "b": 855.6522499999999 }, "text": "Housing\nDining\nBookstore", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.33", "order": 35, "type": "table_cell", "bbox": { "l": 416.4, "t": 894.4332499999999, "r": 457.439325, "b": 855.6522499999999 }, "text": "7,450,000\n3,530,000\n1,395,000", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.34", "order": 36, "type": "table_cell", "bbox": { "l": 504.5, "t": 894.4332499999999, "r": 548.637965, "b": 855.6522499999999 }, "text": "1,396,540\n698,850\n(396,441)", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.35", "order": 37, "type": "table_cell", "bbox": { "l": 596.216828, "t": 894.6532499999998, "r": 637.340177, "b": 855.8622499999999 }, "text": "3,777,566\n1,859,097\n820,008", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.36", "order": 38, "type": "table_cell", "bbox": { "l": 675.1, "t": 894.4332499999999, "r": 700.303048, "b": 855.6522499999999 }, "text": "50.7%\n52.7%\n58.8%", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.37", "order": 39, "type": "table_cell", "bbox": { "l": 777.55, "t": 894.4332499999999, "r": 818.589325, "b": 855.6522499999999 }, "text": "6,140,400\n3,288,900\n1,689,900", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.38", "order": 40, "type": "table_cell", "bbox": { "l": 863.69, "t": 894.4332499999999, "r": 904.745081, "b": 855.6522499999999 }, "text": "1,090,537\n562,325\n148,330", "attrs": { "row": 4, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.39", "order": 41, "type": "table_cell", "bbox": { "l": 944.71, "t": 894.6532499999998, "r": 985.775081, "b": 855.8622499999999 }, "text": "4,096,740\n1,908,646\n821,582", "attrs": { "row": 4, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.40", "order": 42, "type": "table_cell", "bbox": { "l": 1032.57, "t": 894.4332499999999, "r": 1057.773048, "b": 855.6522499999999 }, "text": "66.7%\n58.0%\n48.6%", "attrs": { "row": 4, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.41", "order": 43, "type": "table_cell", "bbox": { "l": 1160.74, "t": 894.6532499999998, "r": 1200.175545, "b": 855.8622499999999 }, "text": "(319,174)\n(49,549)\n(1,574)", "attrs": { "row": 4, "col": 9, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.42", "order": 44, "type": "table_cell", "bbox": { "l": 1244.12, "t": 894.4332499999999, "r": 1267.152377, "b": 855.6522499999999 }, "text": "-7.8%\n-2.6%\n-0.2%", "attrs": { "row": 4, "col": 10, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.43", "order": 45, "type": "table_cell", "bbox": { "l": 1199.2345, "t": 890.3294, "r": 1300.2924, "b": 873.6292 }, "text": "", "attrs": { "row": 4, "col": 11, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.44", "order": 46, "type": "table_cell", "bbox": { "l": 114, "t": 853.7221749999999, "r": 166.46795, "b": 841.29225 }, "text": "Uncollected ^{{2}}", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.45", "order": 47, "type": "table_cell", "bbox": { "l": 188.656, "t": 840.2286, "r": 289.7138, "b": 823.5283 }, "text": "-", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.46", "order": 48, "type": "table_cell", "bbox": { "l": 501.5, "t": 850.9332499999999, "r": 548.622209, "b": 840.8622499999999 }, "text": "(4,506,295)", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.47", "order": 49, "type": "table_cell", "bbox": { "l": 591.71, "t": 850.9332499999999, "r": 638.832209, "b": 840.8622499999999 }, "text": "(4,506,295)", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.48", "order": 50, "type": "table_cell", "bbox": { "l": 677.67, "t": 850.9332499999999, "r": 697.730451, "b": 840.8622499999999 }, "text": "0.0%", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.49", "order": 51, "type": "table_cell", "bbox": { "l": 592.8874, "t": 840.2286, "r": 693.9453, "b": 823.5283 }, "text": "-", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.50", "order": 52, "type": "table_cell", "bbox": { "l": 693.9453, "t": 840.2286, "r": 795.0031, "b": 823.5283 }, "text": "-", "attrs": { "row": 5, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.51", "order": 53, "type": "table_cell", "bbox": { "l": 795.0031, "t": 840.2286, "r": 896.061, "b": 823.5283 }, "text": "-", "attrs": { "row": 5, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.52", "order": 54, "type": "table_cell", "bbox": { "l": 1035.14, "t": 850.9332499999999, "r": 1055.200451, "b": 840.8622499999999 }, "text": "0.0%", "attrs": { "row": 5, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.53", "order": 55, "type": "table_cell", "bbox": { "l": 1153.02, "t": 850.9332499999999, "r": 1200.142209, "b": 840.8622499999999 }, "text": "(4,506,295)", "attrs": { "row": 5, "col": 9, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.54", "order": 56, "type": "table_cell", "bbox": { "l": 1228.67, "t": 850.9332499999999, "r": 1282.519637, "b": 840.8622499999999 }, "text": "-450,6295.0%", "attrs": { "row": 5, "col": 10, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.55", "order": 57, "type": "table_cell", "bbox": { "l": 1199.2345, "t": 840.2286, "r": 1300.2924, "b": 823.5283 }, "text": "", "attrs": { "row": 5, "col": 11, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.56", "order": 58, "type": "table_cell", "bbox": { "l": 301.33, "t": 836.5732499999999, "r": 361.202095, "b": 826.5022499999999 }, "text": "Total Revenue", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.57", "order": 59, "type": "table_cell", "bbox": { "l": 411.26, "t": 836.5732499999999, "r": 457.435535, "b": 826.5022499999999 }, "text": "12,375,000", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.58", "order": 60, "type": "table_cell", "bbox": { "l": 501.5, "t": 836.5732499999999, "r": 548.622209, "b": 826.5022499999999 }, "text": "(2,807,346)", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.59", "order": 61, "type": "table_cell", "bbox": { "l": 594.71, "t": 836.5732499999999, "r": 635.749325, "b": 826.5022499999999 }, "text": "1,950,376", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.60", "order": 62, "type": "table_cell", "bbox": { "l": 675.1, "t": 836.5732499999999, "r": 700.303048, "b": 826.5022499999999 }, "text": "15.8%", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.61", "order": 63, "type": "table_cell", "bbox": { "l": 772.4, "t": 836.5732499999999, "r": 818.575535, "b": 826.5022499999999 }, "text": "11,119,200", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.62", "order": 64, "type": "table_cell", "bbox": { "l": 863.69, "t": 836.5732499999999, "r": 904.729325, "b": 826.5022499999999 }, "text": "1,801,192", "attrs": { "row": 6, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.63", "order": 65, "type": "table_cell", "bbox": { "l": 944.71, "t": 836.5732499999999, "r": 985.749325, "b": 826.5022499999999 }, "text": "6,826,968", "attrs": { "row": 6, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.64", "order": 66, "type": "table_cell", "bbox": { "l": 1032.57, "t": 836.5732499999999, "r": 1057.773048, "b": 826.5022499999999 }, "text": "61.4%", "attrs": { "row": 6, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.65", "order": 67, "type": "table_cell", "bbox": { "l": 1153.02, "t": 836.5732499999999, "r": 1200.142209, "b": 826.5022499999999 }, "text": "(4,876,592)", "attrs": { "row": 6, "col": 9, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.66", "order": 68, "type": "table_cell", "bbox": { "l": 1241.55, "t": 836.5732499999999, "r": 1269.718587, "b": 826.5022499999999 }, "text": "-71.4%", "attrs": { "row": 6, "col": 10, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.67", "order": 69, "type": "table_cell", "bbox": { "l": 1199.2345, "t": 823.5283, "r": 1300.2924, "b": 806.828 }, "text": "", "attrs": { "row": 6, "col": 11, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.68", "order": 70, "type": "table_cell", "bbox": { "l": 92.143, "t": 807.8632499999999, "r": 130.835782, "b": 797.79225 }, "text": "Expenses", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.69", "order": 71, "type": "table_cell", "bbox": { "l": 188.656, "t": 806.828, "r": 289.7138, "b": 790.1277 }, "text": "", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.70", "order": 72, "type": "table_cell", "bbox": { "l": 289.7138, "t": 806.828, "r": 390.7717, "b": 790.1277 }, "text": "", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.71", "order": 73, "type": "table_cell", "bbox": { "l": 390.7717, "t": 806.828, "r": 491.8295, "b": 790.1277 }, "text": "", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.72", "order": 74, "type": "table_cell", "bbox": { "l": 491.8295, "t": 806.828, "r": 592.8874, "b": 790.1277 }, "text": "", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.73", "order": 75, "type": "table_cell", "bbox": { "l": 592.8874, "t": 806.828, "r": 693.9453, "b": 790.1277 }, "text": "", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.74", "order": 76, "type": "table_cell", "bbox": { "l": 693.9453, "t": 806.828, "r": 795.0031, "b": 790.1277 }, "text": "", "attrs": { "row": 7, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.75", "order": 77, "type": "table_cell", "bbox": { "l": 795.0031, "t": 806.828, "r": 896.061, "b": 790.1277 }, "text": "", "attrs": { "row": 7, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.76", "order": 78, "type": "table_cell", "bbox": { "l": 896.061, "t": 806.828, "r": 997.1188, "b": 790.1277 }, "text": "", "attrs": { "row": 7, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.77", "order": 79, "type": "table_cell", "bbox": { "l": 997.1188, "t": 806.828, "r": 1098.1767, "b": 790.1277 }, "text": "", "attrs": { "row": 7, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.78", "order": 80, "type": "table_cell", "bbox": { "l": 1098.1767, "t": 806.828, "r": 1199.2345, "b": 790.1277 }, "text": "", "attrs": { "row": 7, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.79", "order": 81, "type": "table_cell", "bbox": { "l": 1199.2345, "t": 806.828, "r": 1300.2924, "b": 790.1277 }, "text": "", "attrs": { "row": 7, "col": 11, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.80", "order": 82, "type": "table_cell", "bbox": { "l": 114, "t": 793.50325, "r": 193.218486, "b": 783.4322499999998 }, "text": "Salaries and Wages", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.81", "order": 83, "type": "table_cell", "bbox": { "l": 424.12, "t": 793.50325, "r": 457.465081, "b": 783.4322499999998 }, "text": "665,000", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.82", "order": 84, "type": "table_cell", "bbox": { "l": 517.36, "t": 793.50325, "r": 545.568871, "b": 783.4322499999998 }, "text": "39,521", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.83", "order": 85, "type": "table_cell", "bbox": { "l": 607.6, "t": 793.50325, "r": 635.808871, "b": 783.4322499999998 }, "text": "93,922", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.84", "order": 86, "type": "table_cell", "bbox": { "l": 675.1, "t": 793.50325, "r": 700.303048, "b": 783.4322499999998 }, "text": "14.1%", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.85", "order": 87, "type": "table_cell", "bbox": { "l": 785.26, "t": 793.50325, "r": 818.605081, "b": 783.4322499999998 }, "text": "353,400", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.86", "order": 88, "type": "table_cell", "bbox": { "l": 693.9453, "t": 790.1277, "r": 795.0031, "b": 773.4274 }, "text": "-", "attrs": { "row": 8, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.87", "order": 89, "type": "table_cell", "bbox": { "l": 962.71, "t": 793.50325, "r": 985.782661, "b": 783.4322499999998 }, "text": "2,000", "attrs": { "row": 8, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.88", "order": 90, "type": "table_cell", "bbox": { "l": 1035.14, "t": 793.50325, "r": 1055.200451, "b": 783.4322499999998 }, "text": "0.6%", "attrs": { "row": 8, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.89", "order": 91, "type": "table_cell", "bbox": { "l": 1168.88, "t": 793.50325, "r": 1197.088871, "b": 783.4322499999998 }, "text": "91,922", "attrs": { "row": 8, "col": 9, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.90", "order": 92, "type": "table_cell", "bbox": { "l": 1237.9, "t": 793.50325, "r": 1273.388242, "b": 783.4322499999998 }, "text": "4596.1%", "attrs": { "row": 8, "col": 10, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.91", "order": 93, "type": "table_cell", "bbox": { "l": 1199.2345, "t": 790.1277, "r": 1300.2924, "b": 773.4274 }, "text": "", "attrs": { "row": 8, "col": 11, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.92", "order": 94, "type": "table_cell", "bbox": { "l": 114, "t": 779.1532499999998, "r": 147.455862, "b": 769.0822499999999 }, "text": "Benefits", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.93", "order": 95, "type": "table_cell", "bbox": { "l": 424.12, "t": 779.1532499999998, "r": 457.465081, "b": 769.0822499999999 }, "text": "299,250", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.94", "order": 96, "type": "table_cell", "bbox": { "l": 517.36, "t": 779.1532499999998, "r": 545.568871, "b": 769.0822499999999 }, "text": "14,747", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.95", "order": 97, "type": "table_cell", "bbox": { "l": 607.6, "t": 779.1532499999998, "r": 635.808871, "b": 769.0822499999999 }, "text": "35,214", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.96", "order": 98, "type": "table_cell", "bbox": { "l": 675.1, "t": 779.1532499999998, "r": 700.303048, "b": 769.0822499999999 }, "text": "11.8%", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.97", "order": 99, "type": "table_cell", "bbox": { "l": 785.26, "t": 779.1532499999998, "r": 818.605081, "b": 769.0822499999999 }, "text": "134,300", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.98", "order": 100, "type": "table_cell", "bbox": { "l": 878.69, "t": 779.1532499999998, "r": 907.845545, "b": 769.0822499999999 }, "text": "(1,947)", "attrs": { "row": 9, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.99", "order": 101, "type": "table_cell", "bbox": { "l": 962.71, "t": 779.1532499999998, "r": 985.782661, "b": 769.0822499999999 }, "text": "1,027", "attrs": { "row": 9, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.100", "order": 102, "type": "table_cell", "bbox": { "l": 1035.14, "t": 779.1532499999998, "r": 1055.200451, "b": 769.0822499999999 }, "text": "0.8%", "attrs": { "row": 9, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.101", "order": 103, "type": "table_cell", "bbox": { "l": 1168.88, "t": 779.1532499999998, "r": 1197.088871, "b": 769.0822499999999 }, "text": "34,187", "attrs": { "row": 9, "col": 9, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.102", "order": 104, "type": "table_cell", "bbox": { "l": 1237.9, "t": 779.1532499999998, "r": 1273.388242, "b": 769.0822499999999 }, "text": "3328.8%", "attrs": { "row": 9, "col": 10, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.103", "order": 105, "type": "table_cell", "bbox": { "l": 1199.2345, "t": 773.4274, "r": 1300.2924, "b": 756.7271 }, "text": "", "attrs": { "row": 9, "col": 11, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.104", "order": 106, "type": "table_cell", "bbox": { "l": 114, "t": 764.76325, "r": 195.182331, "b": 754.6922499999998 }, "text": "Contracted Services", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.105", "order": 107, "type": "table_cell", "bbox": { "l": 416.4, "t": 764.76325, "r": 457.439325, "b": 754.6922499999998 }, "text": "4,850,000", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.106", "order": 108, "type": "table_cell", "bbox": { "l": 512.21, "t": 764.76325, "r": 545.555081, "b": 754.6922499999998 }, "text": "383,577", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.107", "order": 109, "type": "table_cell", "bbox": { "l": 602.45, "t": 764.76325, "r": 635.795081, "b": 754.6922499999998 }, "text": "394,104", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.108", "order": 110, "type": "table_cell", "bbox": { "l": 677.67, "t": 764.76325, "r": 697.730451, "b": 754.6922499999998 }, "text": "8.1%", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.109", "order": 111, "type": "table_cell", "bbox": { "l": 777.55, "t": 764.76325, "r": 818.589325, "b": 754.6922499999998 }, "text": "4,789,000", "attrs": { "row": 10, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.110", "order": 112, "type": "table_cell", "bbox": { "l": 693.9453, "t": 756.7271, "r": 795.0031, "b": 740.0268 }, "text": "-", "attrs": { "row": 10, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.111", "order": 113, "type": "table_cell", "bbox": { "l": 795.0031, "t": 756.7271, "r": 896.061, "b": 740.0268 }, "text": "-", "attrs": { "row": 10, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.112", "order": 114, "type": "table_cell", "bbox": { "l": 1035.14, "t": 764.76325, "r": 1055.200451, "b": 754.6922499999998 }, "text": "0.0%", "attrs": { "row": 10, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.113", "order": 115, "type": "table_cell", "bbox": { "l": 1163.74, "t": 764.76325, "r": 1197.085081, "b": 754.6922499999998 }, "text": "394,104", "attrs": { "row": 10, "col": 9, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.114", "order": 116, "type": "table_cell", "bbox": { "l": 1098.1767, "t": 756.7271, "r": 1199.2345, "b": 740.0268 }, "text": "39410.0%", "attrs": { "row": 10, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.115", "order": 117, "type": "table_cell", "bbox": { "l": 1199.2345, "t": 756.7271, "r": 1300.2924, "b": 740.0268 }, "text": "", "attrs": { "row": 10, "col": 11, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.116", "order": 118, "type": "table_cell", "bbox": { "l": 114, "t": 750.4132499999998, "r": 155.099751, "b": 725.9822499999999 }, "text": "Operating\nUtilities", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.117", "order": 119, "type": "table_cell", "bbox": { "l": 424.12, "t": 750.4132499999998, "r": 457.465081, "b": 725.9822499999999 }, "text": "969,340\n807,000", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.118", "order": 120, "type": "table_cell", "bbox": { "l": 512.21, "t": 750.4132499999998, "r": 545.568871, "b": 725.9822499999999 }, "text": "356,500\n52,592", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.119", "order": 121, "type": "table_cell", "bbox": { "l": 602.45, "t": 750.4132499999998, "r": 635.808871, "b": 725.9822499999999 }, "text": "356,820\n97,667", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.120", "order": 122, "type": "table_cell", "bbox": { "l": 675.1, "t": 750.4132499999998, "r": 700.303048, "b": 725.9822499999999 }, "text": "36.8%\n12.1%", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.121", "order": 123, "type": "table_cell", "bbox": { "l": 777.55, "t": 750.4132499999998, "r": 818.605081, "b": 725.9822499999999 }, "text": "524,800\n1,072,500", "attrs": { "row": 11, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.122", "order": 124, "type": "table_cell", "bbox": { "l": 871.4, "t": 750.4132499999998, "r": 904.758871, "b": 725.9822499999999 }, "text": "284,330\n78,630", "attrs": { "row": 11, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.123", "order": 125, "type": "table_cell", "bbox": { "l": 952.43, "t": 750.4132499999998, "r": 985.778871, "b": 725.9822499999999 }, "text": "314,075\n81,524", "attrs": { "row": 11, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.124", "order": 126, "type": "table_cell", "bbox": { "l": 1032.57, "t": 750.4132499999998, "r": 1057.773048, "b": 725.9822499999999 }, "text": "59.8%\n7.6%", "attrs": { "row": 11, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.125", "order": 127, "type": "table_cell", "bbox": { "l": 1168.88, "t": 750.4132499999998, "r": 1197.088871, "b": 725.9822499999999 }, "text": "42,745\n16,143", "attrs": { "row": 11, "col": 9, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.126", "order": 128, "type": "table_cell", "bbox": { "l": 1243.05, "t": 750.4132499999998, "r": 1268.253048, "b": 725.9822499999999 }, "text": "13.6%\n19.8%", "attrs": { "row": 11, "col": 10, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.2.127", "order": 129, "type": "table_cell", "bbox": { "l": 1199.2345, "t": 740.0268, "r": 1300.2924, "b": 723.3265 }, "text": "", "attrs": { "row": 11, "col": 11, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.128", "order": 130, "type": "table_cell", "bbox": { "l": 114, "t": 721.6932499999999, "r": 256.363656, "b": 711.6222499999999 }, "text": "Mandatory Transfers: Debt Service", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.129", "order": 131, "type": "table_cell", "bbox": { "l": 416.4, "t": 721.6932499999999, "r": 457.439325, "b": 711.6222499999999 }, "text": "3,759,410", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.130", "order": 132, "type": "table_cell", "bbox": { "l": 289.7138, "t": 706.6262, "r": 390.7717, "b": 689.926 }, "text": "-", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.131", "order": 133, "type": "table_cell", "bbox": { "l": 390.7717, "t": 706.6262, "r": 491.8295, "b": 689.926 }, "text": "-", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.132", "order": 134, "type": "table_cell", "bbox": { "l": 677.67, "t": 707.3432499999999, "r": 697.730451, "b": 697.2722499999999 }, "text": "0.0%", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.133", "order": 135, "type": "table_cell", "bbox": { "l": 777.55, "t": 721.6932499999999, "r": 818.589325, "b": 711.6222499999999 }, "text": "4,060,500", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.134", "order": 136, "type": "table_cell", "bbox": { "l": 693.9453, "t": 706.6262, "r": 795.0031, "b": 689.926 }, "text": "-", "attrs": { "row": 12, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.135", "order": 137, "type": "table_cell", "bbox": { "l": 795.0031, "t": 706.6262, "r": 896.061, "b": 689.926 }, "text": "-", "attrs": { "row": 12, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.136", "order": 138, "type": "table_cell", "bbox": { "l": 1035.14, "t": 707.3432499999999, "r": 1055.200451, "b": 697.2722499999999 }, "text": "0.0%", "attrs": { "row": 12, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.137", "order": 139, "type": "table_cell", "bbox": { "l": 997.1188, "t": 706.6262, "r": 1098.1767, "b": 689.926 }, "text": "-", "attrs": { "row": 12, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.138", "order": 140, "type": "table_cell", "bbox": { "l": 1035.14, "t": 692.9832499999999, "r": 1055.200451, "b": 682.9122499999999 }, "text": "0.0%", "attrs": { "row": 12, "col": 10, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.139", "order": 141, "type": "table_cell", "bbox": { "l": 1199.2345, "t": 706.6262, "r": 1300.2924, "b": 689.926 }, "text": "", "attrs": { "row": 12, "col": 11, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.140", "order": 142, "type": "table_cell", "bbox": { "l": 114, "t": 692.9832499999999, "r": 220.017417, "b": 682.9122499999999 }, "text": "Non-Mandatory Transfers", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.141", "order": 143, "type": "table_cell", "bbox": { "l": 188.656, "t": 689.926, "r": 289.7138, "b": 673.2257 }, "text": "-", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.142", "order": 144, "type": "table_cell", "bbox": { "l": 289.7138, "t": 689.926, "r": 390.7717, "b": 673.2257 }, "text": "-", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.143", "order": 145, "type": "table_cell", "bbox": { "l": 390.7717, "t": 689.926, "r": 491.8295, "b": 673.2257 }, "text": "-", "attrs": { "row": 13, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.144", "order": 146, "type": "table_cell", "bbox": { "l": 677.67, "t": 692.9832499999999, "r": 697.730451, "b": 682.9122499999999 }, "text": "0.0%", "attrs": { "row": 13, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.145", "order": 147, "type": "table_cell", "bbox": { "l": 592.8874, "t": 689.926, "r": 693.9453, "b": 673.2257 }, "text": "-", "attrs": { "row": 13, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.146", "order": 148, "type": "table_cell", "bbox": { "l": 693.9453, "t": 689.926, "r": 795.0031, "b": 673.2257 }, "text": "-", "attrs": { "row": 13, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.147", "order": 149, "type": "table_cell", "bbox": { "l": 795.0031, "t": 689.926, "r": 896.061, "b": 673.2257 }, "text": "-", "attrs": { "row": 13, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.148", "order": 150, "type": "table_cell", "bbox": { "l": 1035.14, "t": 721.6932499999999, "r": 1055.200451, "b": 711.6222499999999 }, "text": "0.0%", "attrs": { "row": 13, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.149", "order": 151, "type": "table_cell", "bbox": { "l": 997.1188, "t": 689.926, "r": 1098.1767, "b": 673.2257 }, "text": "-", "attrs": { "row": 13, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.150", "order": 152, "type": "table_cell", "bbox": { "l": 1245.62, "t": 692.9832499999999, "r": 1265.680451, "b": 682.9122499999999 }, "text": "0.0%", "attrs": { "row": 13, "col": 10, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.151", "order": 153, "type": "table_cell", "bbox": { "l": 1199.2345, "t": 689.926, "r": 1300.2924, "b": 673.2257 }, "text": "", "attrs": { "row": 13, "col": 11, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.152", "order": 154, "type": "table_cell", "bbox": { "l": 87.5981, "t": 673.2257, "r": 188.656, "b": 656.5254 }, "text": "Non-Mandatory Transfers To Reserves", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.153", "order": 155, "type": "table_cell", "bbox": { "l": 416.4, "t": 692.9832499999999, "r": 457.439325, "b": 682.9122499999999 }, "text": "1,025,000", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.154", "order": 156, "type": "table_cell", "bbox": { "l": 289.7138, "t": 673.2257, "r": 390.7717, "b": 656.5254 }, "text": "-", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.155", "order": 157, "type": "table_cell", "bbox": { "l": 390.7717, "t": 673.2257, "r": 491.8295, "b": 656.5254 }, "text": "-", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.156", "order": 158, "type": "table_cell", "bbox": { "l": 677.67, "t": 721.6932499999999, "r": 697.730451, "b": 711.6222499999999 }, "text": "0.0%", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.157", "order": 159, "type": "table_cell", "bbox": { "l": 785.26, "t": 692.9832499999999, "r": 818.605081, "b": 682.9122499999999 }, "text": "184,700", "attrs": { "row": 14, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.158", "order": 160, "type": "table_cell", "bbox": { "l": 693.9453, "t": 673.2257, "r": 795.0031, "b": 656.5254 }, "text": "-", "attrs": { "row": 14, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.159", "order": 161, "type": "table_cell", "bbox": { "l": 795.0031, "t": 673.2257, "r": 896.061, "b": 656.5254 }, "text": "-", "attrs": { "row": 14, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.160", "order": 162, "type": "table_cell", "bbox": { "l": 1245.62, "t": 707.3432499999999, "r": 1265.680451, "b": 697.2722499999999 }, "text": "0.0%", "attrs": { "row": 14, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.161", "order": 163, "type": "table_cell", "bbox": { "l": 997.1188, "t": 673.2257, "r": 1098.1767, "b": 656.5254 }, "text": "-", "attrs": { "row": 14, "col": 9, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.162", "order": 164, "type": "table_cell", "bbox": { "l": 1245.62, "t": 721.6932499999999, "r": 1265.680451, "b": 711.6222499999999 }, "text": "0.0%", "attrs": { "row": 14, "col": 10, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.163", "order": 165, "type": "table_cell", "bbox": { "l": 1199.2345, "t": 673.2257, "r": 1300.2924, "b": 656.5254 }, "text": "", "attrs": { "row": 14, "col": 11, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.164", "order": 166, "type": "table_cell", "bbox": { "l": 239.6, "t": 679.0532499999999, "r": 361.096544, "b": 668.9822499999999 }, "text": "Total Expenses and Transfers", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.165", "order": 167, "type": "table_cell", "bbox": { "l": 411.26, "t": 679.0532499999999, "r": 457.435535, "b": 668.9822499999999 }, "text": "12,375,000", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.166", "order": 168, "type": "table_cell", "bbox": { "l": 512.21, "t": 679.0532499999999, "r": 545.555081, "b": 668.9822499999999 }, "text": "846,937", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.167", "order": 169, "type": "table_cell", "bbox": { "l": 602.45, "t": 679.0532499999999, "r": 635.795081, "b": 668.9822499999999 }, "text": "977,727", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.168", "order": 170, "type": "table_cell", "bbox": { "l": 677.67, "t": 679.0532499999999, "r": 697.730451, "b": 668.9822499999999 }, "text": "7.9%", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.169", "order": 171, "type": "table_cell", "bbox": { "l": 772.4, "t": 679.0532499999999, "r": 818.575535, "b": 668.9822499999999 }, "text": "11,119,200", "attrs": { "row": 15, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.170", "order": 172, "type": "table_cell", "bbox": { "l": 871.4, "t": 679.0532499999999, "r": 904.745081, "b": 668.9822499999999 }, "text": "361,013", "attrs": { "row": 15, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.171", "order": 173, "type": "table_cell", "bbox": { "l": 952.43, "t": 679.0532499999999, "r": 985.775081, "b": 668.9822499999999 }, "text": "398,626", "attrs": { "row": 15, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.172", "order": 174, "type": "table_cell", "bbox": { "l": 1035.14, "t": 679.0532499999999, "r": 1055.200451, "b": 668.9822499999999 }, "text": "3.6%", "attrs": { "row": 15, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.173", "order": 175, "type": "table_cell", "bbox": { "l": 1163.74, "t": 679.0532499999999, "r": 1197.085081, "b": 668.9822499999999 }, "text": "579,101", "attrs": { "row": 15, "col": 9, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.174", "order": 176, "type": "table_cell", "bbox": { "l": 1240.48, "t": 679.0532499999999, "r": 1270.825645, "b": 668.9822499999999 }, "text": "145.3%", "attrs": { "row": 15, "col": 10, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.175", "order": 177, "type": "table_cell", "bbox": { "l": 1199.2345, "t": 656.5254, "r": 1300.2924, "b": 639.8251 }, "text": "", "attrs": { "row": 15, "col": 11, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.176", "order": 178, "type": "table_cell", "bbox": { "l": 92.143, "t": 649.0532499999999, "r": 268.163938, "b": 638.9822499999999 }, "text": "Total Surplus (Deficit) E&G and Auxiliaries", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.177", "order": 179, "type": "table_cell", "bbox": { "l": 188.656, "t": 639.8251, "r": 289.7138, "b": 623.1248 }, "text": "-", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.178", "order": 180, "type": "table_cell", "bbox": { "l": 496.36, "t": 649.0532499999999, "r": 548.618419, "b": 638.9822499999999 }, "text": "(15,707,175)", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.179", "order": 181, "type": "table_cell", "bbox": { "l": 599.43, "t": 649.0532499999999, "r": 638.857965, "b": 638.9822499999999 }, "text": "(903,820)", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.180", "order": 182, "type": "table_cell", "bbox": { "l": 491.8295, "t": 639.8251, "r": 592.8874, "b": 623.1248 }, "text": "", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.181", "order": 183, "type": "table_cell", "bbox": { "l": 592.8874, "t": 639.8251, "r": 693.9453, "b": 623.1248 }, "text": "-", "attrs": { "row": 16, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.182", "order": 184, "type": "table_cell", "bbox": { "l": 860.69, "t": 649.0532499999999, "r": 907.812209, "b": 638.9822499999999 }, "text": "(2,093,321)", "attrs": { "row": 16, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.183", "order": 185, "type": "table_cell", "bbox": { "l": 939.57, "t": 649.0532499999999, "r": 985.745535, "b": 638.9822499999999 }, "text": "13,479,606", "attrs": { "row": 16, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.184", "order": 186, "type": "table_cell", "bbox": { "l": 896.061, "t": 639.8251, "r": 997.1188, "b": 623.1248 }, "text": "", "attrs": { "row": 16, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.185", "order": 187, "type": "table_cell", "bbox": { "l": 1147.88, "t": 649.0532499999999, "r": 1200.138419, "b": 638.9822499999999 }, "text": "(14,383,426)", "attrs": { "row": 16, "col": 9, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.186", "order": 188, "type": "table_cell", "bbox": { "l": 1241.76, "t": 649.6967499999998, "r": 1269.672666, "b": 638.76775 }, "text": "-107%", "attrs": { "row": 16, "col": 10, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.187", "order": 189, "type": "table_cell", "bbox": { "l": 1199.2345, "t": 639.8251, "r": 1300.2924, "b": 623.1248 }, "text": "", "attrs": { "row": 16, "col": 11, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.188", "order": 190, "type": "table_cell", "bbox": { "l": 92.143, "t": 620.3132499999999, "r": 314.621461, "b": 610.2422499999999 }, "text": "Total Surplus (Deficit) @ Budgeted Bad Debt Expense", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.189", "order": 191, "type": "table_cell", "bbox": { "l": 188.656, "t": 623.1248, "r": 289.7138, "b": 606.4245 }, "text": "-", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.190", "order": 192, "type": "table_cell", "bbox": { "l": 289.7138, "t": 623.1248, "r": 390.7717, "b": 606.4245 }, "text": "(2,362,401,000)", "attrs": { "row": 17, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.191", "order": 193, "type": "table_cell", "bbox": { "l": 576.71, "t": 620.3132499999999, "r": 635.715989, "b": 610.2422499999999 }, "text": "12,440,954.00", "attrs": { "row": 17, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.192", "order": 194, "type": "table_cell", "bbox": { "l": 491.8295, "t": 623.1248, "r": 592.8874, "b": 606.4245 }, "text": "", "attrs": { "row": 17, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.193", "order": 195, "type": "table_cell", "bbox": { "l": 592.8874, "t": 623.1248, "r": 693.9453, "b": 606.4245 }, "text": "-", "attrs": { "row": 17, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.194", "order": 196, "type": "table_cell", "bbox": { "l": 693.9453, "t": 623.1248, "r": 795.0031, "b": 606.4245 }, "text": "(2,593,321,000)", "attrs": { "row": 17, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.195", "order": 197, "type": "table_cell", "bbox": { "l": 926.71, "t": 620.3132499999999, "r": 985.715989, "b": 610.2422499999999 }, "text": "12,979,606.00", "attrs": { "row": 17, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.196", "order": 198, "type": "table_cell", "bbox": { "l": 896.061, "t": 623.1248, "r": 997.1188, "b": 606.4245 }, "text": "", "attrs": { "row": 17, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.197", "order": 199, "type": "table_cell", "bbox": { "l": 1160.74, "t": 620.3132499999999, "r": 1200.167965, "b": 610.2422499999999 }, "text": "(538,652)", "attrs": { "row": 17, "col": 9, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.2.198", "order": 200, "type": "table_cell", "bbox": { "l": 1098.1767, "t": 623.1248, "r": 1199.2345, "b": 606.4245 }, "text": "", "attrs": { "row": 17, "col": 10, "rowspan": 1, "colspan": 1 } }, { "id": "p13.2.199", "order": 201, "type": "table_cell", "bbox": { "l": 1199.2345, "t": 623.1248, "r": 1300.2924, "b": 606.4245 }, "text": "", "attrs": { "row": 17, "col": 11, "rowspan": 1, "colspan": 1 } } ] }, { "id": "p13.3", "order": 202, "type": "footnote", "bbox": { "l": 146.3969, "t": 593.7057, "r": 196.7958, "b": 581.4668 }, "text": "Footnotes", "attrs": { "block_label": "vision_footnote" } }, { "id": "p13.4", "order": 203, "type": "footnote", "bbox": { "l": 147.3569, "t": 580.0269, "r": 357.1124, "b": 566.5882 }, "text": "[p13.4.1]Revenue actual reflects amount billed in Banner.", "attrs": { "block_label": "vision_footnote" }, "children": [ { "id": "p13.4.1", "order": 204, "type": "text", "bbox": { "l": 147.3569, "t": 580.0269, "r": 357.1124, "b": 566.5882 }, "text": "¹", "attrs": { "inline": true, "text_offset": 0, "text_span": 9, "bbox_estimated": true } } ] }, { "id": "p13.5", "order": 205, "type": "footnote", "bbox": { "l": 144.7169, "t": 564.6683, "r": 284.394, "b": 550.7496 }, "text": "[p13.5.1]Uncollected rate is of 9/2/2025.", "attrs": { "block_label": "vision_footnote" }, "children": [ { "id": "p13.5.1", "order": 206, "type": "text", "bbox": { "l": 144.7169, "t": 564.6683, "r": 284.394, "b": 550.7496 }, "text": "²", "attrs": { "inline": true, "text_offset": 0, "text_span": 9, "bbox_estimated": true } } ] }, { "id": "p13.6", "order": 207, "type": "footnote", "bbox": { "l": 144.9569, "t": 549.3097, "r": 491.0296, "b": 535.151 }, "text": "The uncollected amount for both E&G and Auxiliary was $6,435,825 as of 9/22/25.", "attrs": { "block_label": "vision_footnote" } }, { "id": "p13.7", "order": 208, "type": "footnote", "bbox": { "l": 143.9969, "t": 520.9923, "r": 425.991, "b": 506.1137 }, "text": "Total Outstanding Student Receivables as of 9/29/25 = $6,383,189", "attrs": { "block_label": "vision_footnote" } } ], "excluded_furniture": { "first": [], "last": [] } }