[ { "page": 1, "items": [ { "page": 1, "type": "TITLE", "location": { "l": 271.68, "t": 641.76, "r": 859.68, "b": 584.4 }, "text": "Fiscal Year 2025 Budget", "reading_order": 0, "level": 2 }, { "page": 1, "type": "TABLE", "location": { "l": 66.48, "t": 576.48, "r": 1020.72, "b": 3.12 }, "text": "
FY 2025 Proposed Budget
Revenue
Gross Student Tuition and Fees18,210,800
Scholarship Allowances4,000,000
Reserve for Uncollectible898,000
Net Student Tuition and Fees13,312,800
State Appropriations20,165,900
Sales and Services40,000
Other960,000
Transfers In
Total Revenue34,478,700
Expenses
Instruction8,614,600
Research
Public Service
Libraries679,200
Academic Support123,500
Student Services5,552,600
Institutional Support11,683,800
Operations and Maintenance of Plant4,472,000
Transfers
Mandatory: Debt Service1,353,000
Non-Mandatory
Non-Mandatory Transfer to Reserves2,000,000
Non-Mandatory Transfer Capital Reserve
Non-Mandatory Transfer Salary Reserve
Non-Mandatory Transfer Institutional Aid Reserve
Total Expenses and Transfers34,478,700
", "rows": [ { "row_index": 0, "location": [ 66.48, 556.0029, 1020.72, 576.48 ], "cells": [ { "location": [ 66.48, 556.0029, 543.6, 576.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 556.0029, 1020.72, 576.48 ], "text": "FY 2025 Proposed Budget", "html_text": "FY 2025 Proposed Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 66.48, 535.5257, 1020.72, 556.0029 ], "cells": [ { "location": [ 66.48, 535.5257, 543.6, 556.0029 ], "text": "Revenue", "html_text": "Revenue", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 535.5257, 1020.72, 556.0029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 66.48, 515.0486, 1020.72, 535.5257 ], "cells": [ { "location": [ 66.48, 515.0486, 543.6, 535.5257 ], "text": "Gross Student Tuition and Fees", "html_text": "Gross Student Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 515.0486, 1020.72, 535.5257 ], "text": "18,210,800", "html_text": "18,210,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 66.48, 494.5714, 1020.72, 515.0486 ], "cells": [ { "location": [ 66.48, 494.5714, 543.6, 515.0486 ], "text": "Scholarship Allowances", "html_text": "Scholarship Allowances", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 494.5714, 1020.72, 515.0486 ], "text": "4,000,000", "html_text": "4,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 66.48, 474.0943, 1020.72, 494.5714 ], "cells": [ { "location": [ 66.48, 474.0943, 543.6, 494.5714 ], "text": "Reserve for Uncollectible", "html_text": "Reserve for Uncollectible", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 474.0943, 1020.72, 494.5714 ], "text": "898,000", "html_text": "898,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 66.48, 453.6171, 1020.72, 474.0943 ], "cells": [ { "location": [ 66.48, 453.6171, 543.6, 474.0943 ], "text": "Net Student Tuition and Fees", "html_text": "Net Student Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 453.6171, 1020.72, 474.0943 ], "text": "13,312,800", "html_text": "13,312,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 66.48, 433.14, 1020.72, 453.6171 ], "cells": [ { "location": [ 66.48, 433.14, 543.6, 453.6171 ], "text": "State Appropriations", "html_text": "State Appropriations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 433.14, 1020.72, 453.6171 ], "text": "20,165,900", "html_text": "20,165,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 66.48, 412.6629, 1020.72, 433.14 ], "cells": [ { "location": [ 66.48, 412.6629, 543.6, 433.14 ], "text": "Sales and Services", "html_text": "Sales and Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 412.6629, 1020.72, 433.14 ], "text": "40,000", "html_text": "40,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 66.48, 392.1857, 1020.72, 412.6629 ], "cells": [ { "location": [ 66.48, 392.1857, 543.6, 412.6629 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 392.1857, 1020.72, 412.6629 ], "text": "960,000", "html_text": "960,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 66.48, 371.7086, 1020.72, 392.1857 ], "cells": [ { "location": [ 66.48, 371.7086, 543.6, 392.1857 ], "text": "Transfers In", "html_text": "Transfers In", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 371.7086, 1020.72, 392.1857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 66.48, 351.2314, 1020.72, 371.7086 ], "cells": [ { "location": [ 66.48, 351.2314, 543.6, 371.7086 ], "text": "Total Revenue", "html_text": "Total Revenue", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 351.2314, 1020.72, 371.7086 ], "text": "34,478,700", "html_text": "34,478,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 66.48, 330.7543, 1020.72, 351.2314 ], "cells": [ { "location": [ 66.48, 330.7543, 543.6, 351.2314 ], "text": "Expenses", "html_text": "Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 330.7543, 1020.72, 351.2314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 66.48, 310.2771, 1020.72, 330.7543 ], "cells": [ { "location": [ 66.48, 310.2771, 543.6, 330.7543 ], "text": "Instruction", "html_text": "Instruction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 310.2771, 1020.72, 330.7543 ], "text": "8,614,600", "html_text": "8,614,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 66.48, 289.8, 1020.72, 310.2771 ], "cells": [ { "location": [ 66.48, 289.8, 543.6, 310.2771 ], "text": "Research", "html_text": "Research", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 289.8, 1020.72, 310.2771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 66.48, 269.3229, 1020.72, 289.8 ], "cells": [ { "location": [ 66.48, 269.3229, 543.6, 289.8 ], "text": "Public Service", "html_text": "Public Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 269.3229, 1020.72, 289.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 66.48, 248.8457, 1020.72, 269.3229 ], "cells": [ { "location": [ 66.48, 248.8457, 543.6, 269.3229 ], "text": "Libraries", "html_text": "Libraries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 248.8457, 1020.72, 269.3229 ], "text": "679,200", "html_text": "679,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 66.48, 228.3686, 1020.72, 248.8457 ], "cells": [ { "location": [ 66.48, 228.3686, 543.6, 248.8457 ], "text": "Academic Support", "html_text": "Academic Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 228.3686, 1020.72, 248.8457 ], "text": "123,500", "html_text": "123,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 66.48, 207.8914, 1020.72, 228.3686 ], "cells": [ { "location": [ 66.48, 207.8914, 543.6, 228.3686 ], "text": "Student Services", "html_text": "Student Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 207.8914, 1020.72, 228.3686 ], "text": "5,552,600", "html_text": "5,552,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 66.48, 187.4143, 1020.72, 207.8914 ], "cells": [ { "location": [ 66.48, 187.4143, 543.6, 207.8914 ], "text": "Institutional Support", "html_text": "Institutional Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 187.4143, 1020.72, 207.8914 ], "text": "11,683,800", "html_text": "11,683,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 66.48, 166.9371, 1020.72, 187.4143 ], "cells": [ { "location": [ 66.48, 166.9371, 543.6, 187.4143 ], "text": "Operations and Maintenance of Plant", "html_text": "Operations and Maintenance of Plant", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 166.9371, 1020.72, 187.4143 ], "text": "4,472,000", "html_text": "4,472,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 66.48, 146.46, 1020.72, 166.9371 ], "cells": [ { "location": [ 66.48, 146.46, 543.6, 166.9371 ], "text": "Transfers", "html_text": "Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 146.46, 1020.72, 166.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 66.48, 125.9829, 1020.72, 146.46 ], "cells": [ { "location": [ 66.48, 125.9829, 543.6, 146.46 ], "text": "Mandatory: Debt Service", "html_text": "Mandatory: Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 125.9829, 1020.72, 146.46 ], "text": "1,353,000", "html_text": "1,353,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 66.48, 105.5057, 1020.72, 125.9829 ], "cells": [ { "location": [ 66.48, 105.5057, 543.6, 125.9829 ], "text": "Non-Mandatory", "html_text": "Non-Mandatory", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 105.5057, 1020.72, 125.9829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 66.48, 85.0286, 1020.72, 105.5057 ], "cells": [ { "location": [ 66.48, 85.0286, 543.6, 105.5057 ], "text": "Non-Mandatory Transfer to Reserves", "html_text": "Non-Mandatory Transfer to Reserves", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 85.0286, 1020.72, 105.5057 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 66.48, 64.5514, 1020.72, 85.0286 ], "cells": [ { "location": [ 66.48, 64.5514, 543.6, 85.0286 ], "text": "Non-Mandatory Transfer Capital Reserve", "html_text": "Non-Mandatory Transfer Capital Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 64.5514, 1020.72, 85.0286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 66.48, 44.0743, 1020.72, 64.5514 ], "cells": [ { "location": [ 66.48, 44.0743, 543.6, 64.5514 ], "text": "Non-Mandatory Transfer Salary Reserve", "html_text": "Non-Mandatory Transfer Salary Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 44.0743, 1020.72, 64.5514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 66.48, 23.5971, 1020.72, 44.0743 ], "cells": [ { "location": [ 66.48, 23.5971, 543.6, 44.0743 ], "text": "Non-Mandatory Transfer Institutional Aid Reserve", "html_text": "Non-Mandatory Transfer Institutional Aid Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 23.5971, 1020.72, 44.0743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 66.48, 3.12, 1020.72, 23.5971 ], "cells": [ { "location": [ 66.48, 3.12, 543.6, 23.5971 ], "text": "Total Expenses and Transfers", "html_text": "Total Expenses and Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 543.6, 3.12, 1020.72, 23.5971 ], "text": "34,478,700", "html_text": "34,478,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 28, "n_cols": 2, "ref": "#/tables/0", "reading_order": 1 }, { "page": 1, "type": "FIGURE", "location": { "l": 1069.2, "t": 73.68, "r": 1148.4, "b": 12.96 }, "text": "", "reading_order": 2 }, { "page": 1, "type": "TEXT", "location": { "l": 1070.64, "t": 31.44, "r": 1149.12, "b": 14.88 }, "text": "KENTUCKY STATE UNIVERSITY", "reading_order": 3 } ] }, { "page": 2, "items": [ { "page": 2, "type": "TEXT", "location": { "l": 265.68, "t": 634.8, "r": 864.24, "b": 596.88 }, "text": "Fiscal Year 2025 Budget - Auxiliaries", "reading_order": 0 }, { "page": 2, "type": "TABLE", "location": { "l": 95.04, "t": 590.4, "r": 1041.36, "b": 24 }, "text": "
FY 2025 Proposed Budget Budgeted
Revenue
Housing6,140,400
Dining3,288,900
Bookstore1,689,900
Other
Transfers In
Total Revenue11,119,200
Expenses
Salaries and Wages353,400
Benefits134,300
Contracted Services4,789,000
Operating524,800
Utilities1,072,500
Mandatory Transfers: Debt Service4,060,500
Non-Mandatory Transfers To
Reserves Housing24,900
Non-Mandatory Transfers To
Reserves Dining100,000
Non-Mandatory Transfers To
Reserves Bookstore59,800
Total Expenses and Transfers11,119,200
", "rows": [ { "row_index": 0, "location": [ 95.04, 564.6545, 1041.36, 590.4 ], "cells": [ { "location": [ 95.04, 564.6545, 410.48, 590.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 564.6545, 1041.36, 590.4 ], "text": "FY 2025 Proposed Budget Budgeted", "html_text": "FY 2025 Proposed Budget Budgeted", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 95.04, 538.9091, 1041.36, 564.6545 ], "cells": [ { "location": [ 95.04, 538.9091, 410.48, 564.6545 ], "text": "Revenue", "html_text": "Revenue", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 538.9091, 725.92, 564.6545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 538.9091, 1041.36, 564.6545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 95.04, 513.1636, 1041.36, 538.9091 ], "cells": [ { "location": [ 95.04, 513.1636, 410.48, 538.9091 ], "text": "Housing", "html_text": "Housing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 513.1636, 725.92, 538.9091 ], "text": "6,140,400", "html_text": "6,140,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 513.1636, 1041.36, 538.9091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 95.04, 487.4182, 1041.36, 513.1636 ], "cells": [ { "location": [ 95.04, 487.4182, 410.48, 513.1636 ], "text": "Dining", "html_text": "Dining", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 487.4182, 725.92, 513.1636 ], "text": "3,288,900", "html_text": "3,288,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 487.4182, 1041.36, 513.1636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 95.04, 461.6727, 1041.36, 487.4182 ], "cells": [ { "location": [ 95.04, 461.6727, 410.48, 487.4182 ], "text": "Bookstore", "html_text": "Bookstore", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 461.6727, 725.92, 487.4182 ], "text": "1,689,900", "html_text": "1,689,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 461.6727, 1041.36, 487.4182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 95.04, 435.9273, 1041.36, 461.6727 ], "cells": [ { "location": [ 95.04, 435.9273, 410.48, 461.6727 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 435.9273, 725.92, 461.6727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 435.9273, 1041.36, 461.6727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 95.04, 410.1818, 1041.36, 435.9273 ], "cells": [ { "location": [ 95.04, 410.1818, 410.48, 435.9273 ], "text": "Transfers In", "html_text": "Transfers In", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 410.1818, 725.92, 435.9273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 410.1818, 1041.36, 435.9273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 95.04, 384.4364, 1041.36, 410.1818 ], "cells": [ { "location": [ 95.04, 384.4364, 410.48, 410.1818 ], "text": "Total Revenue", "html_text": "Total Revenue", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 384.4364, 725.92, 410.1818 ], "text": "11,119,200", "html_text": "11,119,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 384.4364, 1041.36, 410.1818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 95.04, 358.6909, 1041.36, 384.4364 ], "cells": [ { "location": [ 95.04, 358.6909, 410.48, 384.4364 ], "text": "Expenses", "html_text": "Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 358.6909, 725.92, 384.4364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 358.6909, 1041.36, 384.4364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 95.04, 332.9455, 1041.36, 358.6909 ], "cells": [ { "location": [ 95.04, 332.9455, 410.48, 358.6909 ], "text": "Salaries and Wages", "html_text": "Salaries and Wages", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 332.9455, 725.92, 358.6909 ], "text": "353,400", "html_text": "353,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 332.9455, 1041.36, 358.6909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 95.04, 307.2, 1041.36, 332.9455 ], "cells": [ { "location": [ 95.04, 307.2, 410.48, 332.9455 ], "text": "Benefits", "html_text": "Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 307.2, 725.92, 332.9455 ], "text": "134,300", "html_text": "134,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 307.2, 1041.36, 332.9455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 95.04, 281.4545, 1041.36, 307.2 ], "cells": [ { "location": [ 95.04, 281.4545, 410.48, 307.2 ], "text": "Contracted Services", "html_text": "Contracted Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 281.4545, 725.92, 307.2 ], "text": "4,789,000", "html_text": "4,789,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 281.4545, 1041.36, 307.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 95.04, 255.7091, 1041.36, 281.4545 ], "cells": [ { "location": [ 95.04, 255.7091, 410.48, 281.4545 ], "text": "Operating", "html_text": "Operating", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 255.7091, 725.92, 281.4545 ], "text": "524,800", "html_text": "524,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 255.7091, 1041.36, 281.4545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 95.04, 229.9636, 1041.36, 255.7091 ], "cells": [ { "location": [ 95.04, 229.9636, 410.48, 255.7091 ], "text": "Utilities", "html_text": "Utilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 229.9636, 725.92, 255.7091 ], "text": "1,072,500", "html_text": "1,072,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 229.9636, 1041.36, 255.7091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 95.04, 204.2182, 1041.36, 229.9636 ], "cells": [ { "location": [ 95.04, 204.2182, 410.48, 229.9636 ], "text": "Mandatory Transfers: Debt Service", "html_text": "Mandatory Transfers: Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 204.2182, 725.92, 229.9636 ], "text": "4,060,500", "html_text": "4,060,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 204.2182, 1041.36, 229.9636 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 95.04, 178.4727, 1041.36, 204.2182 ], "cells": [ { "location": [ 95.04, 178.4727, 410.48, 204.2182 ], "text": "Non-Mandatory Transfers To", "html_text": "Non-Mandatory Transfers To", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 178.4727, 725.92, 204.2182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 178.4727, 1041.36, 204.2182 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 95.04, 152.7273, 1041.36, 178.4727 ], "cells": [ { "location": [ 95.04, 152.7273, 410.48, 178.4727 ], "text": "Reserves Housing", "html_text": "Reserves Housing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 152.7273, 725.92, 178.4727 ], "text": "24,900", "html_text": "24,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 152.7273, 1041.36, 178.4727 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 95.04, 126.9818, 1041.36, 152.7273 ], "cells": [ { "location": [ 95.04, 126.9818, 410.48, 152.7273 ], "text": "Non-Mandatory Transfers To", "html_text": "Non-Mandatory Transfers To", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 126.9818, 725.92, 152.7273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 126.9818, 1041.36, 152.7273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 95.04, 101.2364, 1041.36, 126.9818 ], "cells": [ { "location": [ 95.04, 101.2364, 410.48, 126.9818 ], "text": "Reserves Dining", "html_text": "Reserves Dining", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 101.2364, 725.92, 126.9818 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 101.2364, 1041.36, 126.9818 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 95.04, 75.4909, 1041.36, 101.2364 ], "cells": [ { "location": [ 95.04, 75.4909, 410.48, 101.2364 ], "text": "Non-Mandatory Transfers To", "html_text": "Non-Mandatory Transfers To", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 75.4909, 725.92, 101.2364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 75.4909, 1041.36, 101.2364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 95.04, 49.7455, 1041.36, 75.4909 ], "cells": [ { "location": [ 95.04, 49.7455, 410.48, 75.4909 ], "text": "Reserves Bookstore", "html_text": "Reserves Bookstore", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 49.7455, 725.92, 75.4909 ], "text": "59,800", "html_text": "59,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 49.7455, 1041.36, 75.4909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 95.04, 24, 1041.36, 49.7455 ], "cells": [ { "location": [ 95.04, 24, 410.48, 49.7455 ], "text": "Total Expenses and Transfers", "html_text": "Total Expenses and Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 410.48, 24, 725.92, 49.7455 ], "text": "11,119,200", "html_text": "11,119,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 725.92, 24, 1041.36, 49.7455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 22, "n_cols": 3, "ref": "#/tables/0", "reading_order": 1 } ] } ]