[ { "page": 1, "items": [ { "page": 1, "type": "TITLE", "location": { "l": 98.64, "t": 717.84, "r": 512.16, "b": 571.2 }, "text": "KENTUCKY STATE UNIVERSITY\nBIENNIAL BUDGET REQUEST\nFY2020-2022", "reading_order": 0, "level": 1 }, { "page": 1, "type": "FIGURE", "location": { "l": 179.28, "t": 528.24, "r": 456.72, "b": 245.04 }, "text": "", "reading_order": 1 }, { "page": 1, "type": "TITLE", "location": { "l": 186, "t": 386.88, "r": 446.4, "b": 248.16 }, "text": "KENTUCKY STATE UNIVERSITY", "reading_order": 2, "level": 2 } ] }, { "page": 2, "items": [ { "page": 2, "type": "TITLE", "location": { "l": 204.89, "t": 706.78, "r": 407.1107, "b": 690.256 }, "text": "2020-2022 BIENNIAL BUDGET REQUEST", "reading_order": 0, "level": 3 }, { "page": 2, "type": "TOC", "location": { "l": 77.424, "t": 706.78, "r": 488.812, "b": 84.156 }, "text": "", "items": [ { "page": 2, "type": "TOC_ITEM", "location": { "l": 77.424, "t": 581.92, "r": 485.452, "b": 565.432 }, "text": "Submittal Letter", "title": "Submittal Letter", "page_target": 1, "page_start": 1, "page_end": 1, "row_index": 0, "reading_order": 0 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 77.424, "t": 566.92, "r": 485.452, "b": 550.432 }, "text": "Overview Narrative", "title": "Overview Narrative", "page_target": 2, "page_start": 2, "page_end": 2, "row_index": 1, "reading_order": 1 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 94.224, "t": 536.89, "r": 485.452, "b": 520.402 }, "text": "Form C-1/C-2", "title": "Form C-1/C-2", "page_target": 6, "page_start": 6, "page_end": 6, "row_index": 2, "reading_order": 2 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 94.224, "t": 521.89, "r": 485.452, "b": 505.402 }, "text": "Form C-3", "title": "Form C-3", "page_target": 7, "page_start": 7, "page_end": 7, "row_index": 3, "reading_order": 3 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 94.224, "t": 491.89, "r": 485.452, "b": 475.402 }, "text": "Form A-1/A-2", "title": "Form A-1/A-2", "page_target": 8, "page_start": 8, "page_end": 8, "row_index": 4, "reading_order": 4 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 94.224, "t": 476.89, "r": 485.452, "b": 460.402 }, "text": "Form A-3", "title": "Form A-3", "page_target": 9, "page_start": 9, "page_end": 9, "row_index": 5, "reading_order": 5 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 94.224, "t": 461.89, "r": 488.812, "b": 445.402 }, "text": "Form A-4", "title": "Form A-4", "page_target": 10, "page_start": 10, "page_end": 10, "row_index": 6, "reading_order": 6 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 94.224, "t": 446.89, "r": 488.812, "b": 430.402 }, "text": "Form A-5", "title": "Form A-5", "page_target": 14, "page_start": 14, "page_end": 14, "row_index": 7, "reading_order": 7 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 94.224, "t": 431.89, "r": 488.812, "b": 415.402 }, "text": "Form A-6", "title": "Form A-6", "page_target": 15, "page_start": 15, "page_end": 15, "row_index": 8, "reading_order": 8 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 77.424, "t": 416.89, "r": 488.812, "b": 400.402 }, "text": "Postsecondary Ed E Form Substitute", "title": "Postsecondary Ed E Form Substitute", "page_target": 16, "page_start": 16, "page_end": 16, "row_index": 9, "reading_order": 9 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 77.424, "t": 251.51, "r": 488.812, "b": 234.182 }, "text": "Operating Budget Summary Record F", "title": "Operating Budget Summary Record F", "page_target": 27, "page_start": 27, "page_end": 27, "row_index": 10, "reading_order": 10 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 77.424, "t": 235.91, "r": 488.812, "b": 218.582 }, "text": "Summary Record P", "title": "Summary Record P", "page_target": 28, "page_start": 28, "page_end": 28, "row_index": 11, "reading_order": 11 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 94.224, "t": 205.67, "r": 488.812, "b": 189.182 }, "text": "Form B-1/B-2 Priority 1", "title": "Form B-1/B-2 Priority 1", "page_target": 29, "page_start": 29, "page_end": 29, "row_index": 12, "reading_order": 12 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 94.224, "t": 190.64, "r": 488.812, "b": 174.152 }, "text": "Form B-3 Priority 1", "title": "Form B-3 Priority 1", "page_target": 30, "page_start": 30, "page_end": 30, "row_index": 13, "reading_order": 13 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 94.224, "t": 175.64, "r": 488.812, "b": 159.152 }, "text": "Form B-1/B-2 Priority 2", "title": "Form B-1/B-2 Priority 2", "page_target": 31, "page_start": 31, "page_end": 31, "row_index": 14, "reading_order": 14 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 94.224, "t": 160.64, "r": 488.812, "b": 144.152 }, "text": "Form B-3 Priority 2", "title": "Form B-3 Priority 2", "page_target": 32, "page_start": 32, "page_end": 32, "row_index": 15, "reading_order": 15 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 94.224, "t": 145.64, "r": 488.812, "b": 129.152 }, "text": "Form B-4", "title": "Form B-4", "page_target": 33, "page_start": 33, "page_end": 33, "row_index": 16, "reading_order": 16 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 94.224, "t": 115.64, "r": 488.812, "b": 99.152 }, "text": "Exhibit 3A-p1", "title": "Exhibit 3A-p1", "page_target": 35, "page_start": 35, "page_end": 35, "row_index": 17, "reading_order": 17 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 94.224, "t": 100.644, "r": 488.812, "b": 84.156 }, "text": "Exhibit 3B-p1", "title": "Exhibit 3B-p1", "page_target": 37, "page_start": 37, "page_end": 37, "row_index": 18, "reading_order": 18 } ], "reading_order": 1 } ] }, { "page": 3, "items": [ { "page": 3, "type": "TOC", "location": { "l": 77.424, "t": 721.12, "r": 500.812, "b": 571.432 }, "text": "", "items": [ { "page": 3, "type": "TOC_ITEM", "location": { "l": 77.424, "t": 721.12, "r": 500.812, "b": 704.632 }, "text": "Capital Budget Record CBR-01", "title": "Capital Budget Record CBR-01", "page_target": 39, "page_start": 39, "page_end": 39, "row_index": 0, "reading_order": 0 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 77.424, "t": 706.12, "r": 500.812, "b": 689.632 }, "text": "Capital Project Record CBR-02 - Asset Preservation", "title": "Capital Project Record CBR-02 - Asset Preservation", "page_target": 40, "page_start": 40, "page_end": 40, "row_index": 1, "reading_order": 1 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 77.424, "t": 691.12, "r": 500.812, "b": 674.632 }, "text": "Capital Project Record CBR-02 - Academic & Student Success Center", "title": "Capital Project Record CBR-02 - Academic & Student Success Center", "page_target": 41, "page_start": 41, "page_end": 41, "row_index": 2, "reading_order": 2 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 77.424, "t": 676.12, "r": 500.812, "b": 659.632 }, "text": "Capital Project Record CBR-02 - New Residence Hall", "title": "Capital Project Record CBR-02 - New Residence Hall", "page_target": 42, "page_start": 42, "page_end": 42, "row_index": 3, "reading_order": 3 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 77.424, "t": 661.12, "r": 500.812, "b": 644.632 }, "text": "Capital Project Record CBR-02 - Health Sciences Center", "title": "Capital Project Record CBR-02 - Health Sciences Center", "page_target": 43, "page_start": 43, "page_end": 43, "row_index": 4, "reading_order": 4 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 77.424, "t": 646.12, "r": 500.812, "b": 629.632 }, "text": "Capital Project Record CBR-02 - Business and Tech Center", "title": "Capital Project Record CBR-02 - Business and Tech Center", "page_target": 44, "page_start": 44, "page_end": 44, "row_index": 5, "reading_order": 5 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 77.424, "t": 631.12, "r": 500.812, "b": 614.632 }, "text": "Capital Info. Tech. System CBR-04 - Upgrade Infrastructure", "title": "Capital Info. Tech. System CBR-04 - Upgrade Infrastructure", "page_target": 45, "page_start": 45, "page_end": 45, "row_index": 6, "reading_order": 6 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 77.424, "t": 616.12, "r": 500.812, "b": 599.632 }, "text": "Capital Info. Tech. System CBR-04 - Enterprise Resource Planning", "title": "Capital Info. Tech. System CBR-04 - Enterprise Resource Planning", "page_target": 46, "page_start": 46, "page_end": 46, "row_index": 7, "reading_order": 7 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 77.424, "t": 601.72, "r": 500.812, "b": 571.432 }, "text": "Capital Info. Tech. System CBR-04 - Expand Campus Communications", "title": "Capital Info. Tech. System CBR-04 - Expand Campus Communications", "page_target": 47, "page_start": 47, "page_end": 47, "row_index": 8, "reading_order": 8 } ], "reading_order": 0 } ] }, { "page": 4, "items": [ { "page": 4, "type": "TITLE", "location": { "l": 213.36, "t": 654.96, "r": 387.84, "b": 637.92 }, "text": "OFFICE OF THE PRESIDENT", "reading_order": 0, "level": 1 }, { "page": 4, "type": "TITLE", "location": { "l": 242.88, "t": 620.4, "r": 348.96, "b": 605.76 }, "text": "November 12, 2019", "reading_order": 1, "level": 1 }, { "page": 4, "type": "TEXT", "location": { "l": 59.28, "t": 565.68, "r": 246.48, "b": 495.36 }, "text": "Mr. John E. Chilton\nState Budget Director\nOffice of the State Budget Director\n702 Capitol Avenue, Room 284\nFrankfort, Kentucky 40601", "reading_order": 2 }, { "page": 4, "type": "TEXT", "location": { "l": 59.52, "t": 483.6, "r": 241.2, "b": 426.48 }, "text": "Mr. Jay D. Hartz, Director\nLegislative Research Commission\n700 Capital Avenue, Room 300\nFrankfort, Kentucky 40601", "reading_order": 3 }, { "page": 4, "type": "TEXT", "location": { "l": 60.24, "t": 415.2, "r": 236.64, "b": 400.32 }, "text": "Dear Mr. Chilton and Mr. Hartz:", "reading_order": 4 }, { "page": 4, "type": "TEXT", "location": { "l": 59.04, "t": 389.04, "r": 534.24, "b": 358.56 }, "text": "Please find enclosed the 2020-2022 biennial budget request submission for Kentucky State University. The submission includes:", "reading_order": 5 }, { "page": 4, "type": "LIST_ITEM", "location": { "l": 77.52, "t": 347.04, "r": 533.28, "b": 318 }, "text": "A budget submission overview which delineates the dollar amounts requested by the University and the purpose of the request.", "marker": "-", "list_id": "L1", "level": 0, "reading_order": 6 }, { "page": 4, "type": "LIST_ITEM", "location": { "l": 77.52, "t": 318.24, "r": 533.76, "b": 289.2 }, "text": "The required printed copies of the budget request including forms and information required by the 2020-2022 Branch Budget Request Manual.", "list_id": "L1", "level": 0, "reading_order": 7 }, { "page": 4, "type": "LIST_ITEM", "location": { "l": 78, "t": 288.72, "r": 435.36, "b": 272.88 }, "text": "A priority ranking of the operating and capital budget requests.", "marker": "-", "list_id": "L1", "level": 0, "reading_order": 8 }, { "page": 4, "type": "TEXT", "location": { "l": 60.48, "t": 262.8, "r": 534.72, "b": 232.32 }, "text": "Kentucky State University thanks you for your continued strong support of higher education for the Commonwealth.\nSincerely,", "reading_order": 9 }, { "page": 4, "type": "TEXT", "location": { "l": 60.72, "t": 220.08, "r": 116.4, "b": 205.68 }, "text": "Sincerely,", "reading_order": 10 }, { "page": 4, "type": "FIGURE", "location": { "l": 55.92, "t": 209.28, "r": 208.8, "b": 169.2 }, "text": "", "reading_order": 11 }, { "page": 4, "type": "TEXT", "location": { "l": 61.2, "t": 168.24, "r": 232.08, "b": 138.72 }, "text": "M. Christopher Brown II, Ph.D.\nEighteenth President", "reading_order": 12 }, { "page": 4, "type": "TEXT", "location": { "l": 61.44, "t": 126.48, "r": 124.08, "b": 112.08 }, "text": "Enclosures", "reading_order": 13 }, { "page": 4, "type": "TEXT", "location": { "l": 174.24, "t": 70.56, "r": 429.12, "b": 42.48 }, "text": "president@kysu.edu • 502.597.6260 • Hume Hall, Suite 201\n400 E. Main Street • Frankfort, KY 40601 • kysu.edu", "reading_order": 14 } ] }, { "page": 5, "items": [ { "page": 5, "type": "TEXT", "location": { "l": 70.32, "t": 765.36, "r": 77.76, "b": 756.48 }, "text": "2", "reading_order": 0 }, { "page": 5, "type": "TITLE", "location": { "l": 68.16, "t": 720.24, "r": 277.44, "b": 682.08 }, "text": "Kentucky State University\n2020-2022 Biennial Budget Request", "reading_order": 1, "level": 1 }, { "page": 5, "type": "TITLE", "location": { "l": 69.6, "t": 651.36, "r": 171.84, "b": 637.2 }, "text": "Budget Overview", "reading_order": 2, "level": 3 }, { "page": 5, "type": "TEXT", "location": { "l": 68.88, "t": 629.04, "r": 541.92, "b": 570.72 }, "text": "The 2020-22 Biennial Recommendation of the Kentucky Council on Postsecondary Education (CPE) was approved October 31, 2019. The CPE budget recommendation included funding requests for all Kentucky higher education institutions for continuing operations and for strategic investments in statewide priority areas.", "reading_order": 3 }, { "page": 5, "type": "TEXT", "location": { "l": 68.64, "t": 559.68, "r": 542.88, "b": 488.64 }, "text": "Kentucky State University (KSU) is currently engaged in a strategic planning process that will guide the transformation of the University. This process is closely aligned with the CPE’s current statewide strategic planning initiative. The University’s 2020-2022 Biennial Budget request is structured to address three primary needs that have emerged from both the internal strategic planning process and from intensive discussions with CPE:", "reading_order": 4 }, { "page": 5, "type": "LIST_ITEM", "location": { "l": 159.84, "t": 476.64, "r": 382.32, "b": 462.72 }, "text": "Recruitment and retention of students", "marker": "o", "list_id": "L2", "level": 0, "reading_order": 5 }, { "page": 5, "type": "LIST_ITEM", "location": { "l": 160.32, "t": 462.24, "r": 276, "b": 449.28 }, "text": "Academic Quality", "marker": "o", "list_id": "L2", "level": 0, "reading_order": 6 }, { "page": 5, "type": "LIST_ITEM", "location": { "l": 160.32, "t": 448.08, "r": 282.96, "b": 435.12 }, "text": "Asset Preservation", "marker": "o", "list_id": "L2", "level": 0, "reading_order": 7 }, { "page": 5, "type": "TEXT", "location": { "l": 68.4, "t": 421.68, "r": 542.4, "b": 337.2 }, "text": "Another significant issue addressed in the University’s budget request is full funding for the Land Grant Match for the University. KSU receives funds from the National Institute of Food and Agriculture, United States Department of Agriculture to support agricultural research (Evans-Allen Research Program) and extension programs. These funds are specifically designated for 1890 Land Grant institutions and require that the federal award be matched by the state on a one to one basis.", "reading_order": 8 }, { "page": 5, "type": "TEXT", "location": { "l": 68.4, "t": 324.96, "r": 542.16, "b": 282 }, "text": "KSU does not currently receive enough funding from the Commonwealth to support the match. While the Department of Agriculture can grant a waiver, there is no guarantee from year to year that they will.", "reading_order": 9 }, { "page": 5, "type": "TEXT", "location": { "l": 68.64, "t": 269.76, "r": 543.12, "b": 228.24 }, "text": "The major components for Kentucky State University in the context of the overall request for postsecondary education in the Commonwealth are summarized in the following narrative:", "reading_order": 10 }, { "page": 5, "type": "TITLE", "location": { "l": 69.6, "t": 208.8, "r": 204, "b": 194.64 }, "text": "KSU Land Grant Match", "reading_order": 11, "level": 3 }, { "page": 5, "type": "TEXT", "location": { "l": 68.4, "t": 188.4, "r": 540, "b": 90.48 }, "text": "Kentucky State University is an 1890 land grant institution. As such, it is eligible to receive federal grant funds appropriated by Congress each year to support land grant program activities and services. The federal funds must be matched dollar-for-dollar by the state, from non-federal sources, to ensure that KSU will continue to receive its full allotment of federal grant funds. Meeting the land grant funding matching requirement is an obligation of the state, not Kentucky State University. Other sources of federal funds and tuition and fee revenue cannot be used to meet the match.", "reading_order": 12 } ] }, { "page": 6, "items": [ { "page": 6, "type": "TEXT", "location": { "l": 70.56, "t": 765.12, "r": 78, "b": 757.68 }, "text": "3", "reading_order": 0 }, { "page": 6, "type": "TEXT", "location": { "l": 68.4, "t": 720.24, "r": 526.56, "b": 635.28 }, "text": "In 2018-19, KSU received $6,953,205 in U.S. Department of Agriculture administered federal grants to support its land grant program. That same year, after increasing the General Fund appropriation for Land Grant match by $290,000, the Council on Postsecondary Education staff and campus officials agreed that the university had $6,941,400 in its net General Fund base to meet the match, so the funding gap that year was -$11,805.", "reading_order": 1 }, { "page": 6, "type": "TEXT", "location": { "l": 68.4, "t": 624.72, "r": 540.48, "b": 526.56 }, "text": "As the analysis above demonstrates, the Commonwealth of Kentucky is not meeting the required federal match for KSU's land grant program. Under conditions of the grants, the university is authorized to receive and expend federal funds to support land grant program activities and services, provided those funds are either matched by the state, or KSU receives a waiver absolving it of that requirement. In previous years, the university has requested and received a waiver, but there is no guarantee that waivers will be granted going forward.", "reading_order": 2 }, { "page": 6, "type": "TEXT", "location": { "l": 68.4, "t": 516.72, "r": 536.16, "b": 459.36 }, "text": "The Council on Postsecondary Education recommends appropriations of $7,148,800 in 2020-21 and $7,148,800 in 2021-22 to provide a sufficient amount of recurring state funds to meet federal match requirements for Kentucky State University's land grant program.", "reading_order": 3 }, { "page": 6, "type": "TEXT", "location": { "l": 68.88, "t": 449.04, "r": 518.16, "b": 419.76 }, "text": "These funds will help sustain the effectiveness and impact of outreach, service, and applied research at KSU's land grant program.", "reading_order": 4 }, { "page": 6, "type": "TITLE", "location": { "l": 69.36, "t": 389.76, "r": 197.52, "b": 375.36 }, "text": "Performance Funding", "reading_order": 5, "level": 3 }, { "page": 6, "type": "TEXT", "location": { "l": 68.4, "t": 367.2, "r": 533.76, "b": 309.6 }, "text": "The Council on Postsecondary Education requested Performance Funding as part of the 2012-14, 2014-16, and 2018-2020 biennial budget submissions. For the upcoming 2020-22 biennium, the Council is once again recommending appropriations for performance funding.", "reading_order": 6 }, { "page": 6, "type": "TEXT", "location": { "l": 68.4, "t": 300, "r": 530.4, "b": 228.72 }, "text": "Kentucky's public colleges and universities have experienced seven operating budget cuts over the past ten years. The Council and campus officials strongly encourage the General Assembly to finance the proposed performance funding approach with new appropriations, instead of carving funds out of existing base operating funds of the postsecondary institutions.", "reading_order": 7 }, { "page": 6, "type": "TEXT", "location": { "l": 68.4, "t": 219.12, "r": 534.48, "b": 92.64 }, "text": "For the upcoming biennium, both university and two-year college sectors shall include a stop-loss provision for fiscal year 2020-2021 limiting the reduction in funding to any institution to two percent (2%) of that institution's formula base amount. Kentucky State University and CPE staff believe this requirement should be addressed in the 2020-2022 budget bill in the same manner as the 1.0% stop loss was handled last biennium; namely, by reducing each institution's fiscal year 2020-21 regular appropriation by two percent of its 2019-20 adjusted net General Fund and transferring the resulting $14,997,800 total to the PEPF. This will result in a -$372,200 cut to the FY2021 KSU regular appropriation.", "reading_order": 8 } ] }, { "page": 7, "items": [ { "page": 7, "type": "TEXT", "location": { "l": 70.32, "t": 764.64, "r": 77.76, "b": 757.68 }, "text": "4", "reading_order": 0 }, { "page": 7, "type": "TITLE", "location": { "l": 69.36, "t": 719.52, "r": 182.16, "b": 705.6 }, "text": "Asset Preservation", "reading_order": 1, "level": 3 }, { "page": 7, "type": "TEXT", "location": { "l": 68.4, "t": 694.08, "r": 540.72, "b": 594.96 }, "text": "Kentucky State University, like all universities, has invested millions of unmatched dollars in maintaining our facilities. In fiscal year 2019, KSU spent approximately $2.1 million on asset preservation and maintenance. For the 2020-22 biennium budget, CPE has requested $400 million, $200 million each year, for asset preservation. Based on the VFA study, it was projected that Kentucky universities would need approximately $7.3 billion to maintain and preserve capital assets. During the past 6 biennium, since 2008, the state has funded approximately 3.6% of the projected need.", "reading_order": 2 }, { "page": 7, "type": "TEXT", "location": { "l": 68.4, "t": 585.36, "r": 540.96, "b": 473.28 }, "text": "Of the $200 million in asset preservation funding requested, Kentucky State University will receive approximately $10.7 million, of which 50% will need to be matched using tuition and fee restricted funds or state bonds. The $16 million in asset preservation funding will only address 14% of the $113 million in renovation and renewal funding that is needed. If awarded, these funds will be spend on replacing and repairing roofs for many of our buildings, and updating classrooms and residence halls. Many of our residence halls are 30-40 years old hand have not been properly maintained due to lack of funding.", "reading_order": 3 }, { "page": 7, "type": "TITLE", "location": { "l": 68.88, "t": 462.72, "r": 303.6, "b": 449.04 }, "text": "KSU Student Recruitment and Retention", "reading_order": 4, "level": 3 }, { "page": 7, "type": "TEXT", "location": { "l": 68.4, "t": 436.8, "r": 541.92, "b": 352.56 }, "text": "Over the past 6 years, Kentucky State University has experienced a steep decline in both its student headcount and full-time equivalent (FTE) student enrollment. Between fall semesters 2012 and 2018, KSU's student headcount enrollment decreased by 806 students, or 23.4 percent, and its FTE student enrollment decreased by 946 students, or 39.5 percent. While, several economic factor may have caused the decline in enrollment, fiscal dedication to recruitment and retention may have contributed as well.", "reading_order": 5 }, { "page": 7, "type": "TEXT", "location": { "l": 68.64, "t": 342.48, "r": 532.32, "b": 285.36 }, "text": "The loss in student enrollment resulted in marked declines in both gross billable tuition and fee revenue and total public funds during this period. In fact, between fiscal years 2011-12 and 2017-18, KSU's gross billable tuition and fee revenue decreased by $7.4 million, or 39.2 percent (CPE, Comprehensive Database).", "reading_order": 6 }, { "page": 7, "type": "TEXT", "location": { "l": 68.4, "t": 275.28, "r": 535.68, "b": 204.24 }, "text": "Among institutions in the comprehensive sector, the set of circumstances described above is unique to Kentucky State University. During the same period, the average increase in gross tuition and fee revenue among comprehensive universities other than KSU was $28.6 million, or 20.5 percent, and the average increase in total public funds revenue was $22.3 million, or 10.4 percent (CPE, Comprehensive Database).", "reading_order": 7 }, { "page": 7, "type": "TEXT", "location": { "l": 68.4, "t": 194.16, "r": 531.12, "b": 82.32 }, "text": "The loss in total public funds revenue has placed considerable stress on KSU's operating budget. Campus officials responded by implementing a number of cost savings and cost avoidance strategies, including personnel layoffs, a voluntary separation program, and elimination of vacant positions. Actions to stabilize university finances resulted in a balanced budget for Fiscal Year 2019, but due to lack of funding for asset preservation and increased pension costs projections indicate that, absent external intervention, KSU will be in an untenable financial position within the next two years.", "reading_order": 8 } ] }, { "page": 8, "items": [ { "page": 8, "type": "TEXT", "location": { "l": 70.8, "t": 764.64, "r": 77.76, "b": 757.44 }, "text": "5", "reading_order": 0 }, { "page": 8, "type": "TEXT", "location": { "l": 68.64, "t": 720, "r": 529.68, "b": 622.32 }, "text": "These funds will support student recruitment and retention activities at Kentucky State University, including maintaining retention and persistence program staff, implementing an academic advising and contact system and a warning and probation system, expanding academic support programs, and expanding student financial aid programs. While not included specifically in the current biennium request, requests for additional funding in future biennia will be reviewed on an as needed basis.", "reading_order": 1 } ] }, { "page": 9, "items": [ { "page": 9, "type": "TEXT", "location": { "l": 70.5508, "t": 764.1682, "r": 77.7498, "b": 755.7708 }, "text": "6", "reading_order": 0 }, { "page": 9, "type": "TABLE", "location": { "l": 34.3155, "t": 725.3, "r": 547.8483, "b": 208.0169 }, "text": "
OPERATING BUDGET RECORD C1/C2Agency: Postsecondary Education Institutions
Governmental Branch: Executive Branch\nCabinet: Postsecondary EducationProgram/Service Unit:\nSub Program:\nPosting Unit:Kentucky State University
FY 2017-18\nActualFY 2018-19\nActualFY 2019-20\nBudgetedFY 2020-21\nRequestedFY 2021-22\nRequested
SOURCE OF FUNDS
General Fund
Regular Appropriation26,729,60025,459,00025,756,50025,756,50025,384,300
Postsecondary Ed Performance Fund000-372,2000
Special Appropriation0290,000000
Budget Reduction-General Fund-267,3000000
Total General Fund26,462,30025,749,00025,756,50025,384,30025,384,300
Restricted Funds
Current Receipts18,455,43521,009,97523,474,01823,000,00023,500,000
Total Restricted Funds18,455,43521,009,97523,474,01823,000,00023,500,000
Federal Fund
Current Receipts20,373,92922,269,01720,000,00020,000,00020,152,903
Total Federal Fund20,373,92922,269,01720,000,00020,000,00020,152,903
TOTAL FUNDS65,291,66469,027,99269,230,51868,384,30069,037,203
EXPENDITURES BY CLASS
Personnel Costs40,554,03845,183,69141,898,86241,765,63542,091,150
Operating Expenses18,887,83613,189,93619,081,65617,228,26517,521,053
Grants Loans Benefits5,607,8006,630,6047,000,0006,890,4006,925,000
Debt Service241,990162,323750,000750,000750,000
Capital Outlay03,861,438500,0001,750,0001,750,000
TOTAL EXPENDITURES BY CLASS65,291,66469,027,99269,230,51868,384,30069,037,203
EXPENDITURES BY FUND SOURCE
General Fund26,462,30025,749,00025,756,50025,384,30025,384,300
Restricted Funds18,455,43521,009,97523,474,01823,000,00023,500,000
Federal Fund20,373,92922,269,01720,000,00020,000,00020,152,903
TOTAL EXPENDITURES BY FUND65,291,66469,027,99269,230,51868,384,30069,037,203
EXPENDITURE BY UNIT
Academic Support1,421,754700,7311,382,2741,435,9722,373,126
Auxiliary Enterprises5,292,9674,493,2255,205,0005,259,0005,673,800
Institutional Support11,895,36915,895,89614,565,03513,252,42613,252,427
Instruction9,621,63610,724,97510,604,44010,046,02910,206,529
Operation and Maintenance of Plant7,483,6815,551,4167,376,4457,551,0319,525,132
Public Service9,361,76610,230,1929,794,1909,693,4238,683,870
Research8,061,2597,575,7938,487,3988,383,8106,434,309
Scholarships and Fellowships5,821,6266,363,9645,659,9605,874,0205,949,021
Student Services6,331,6067,491,8006,155,7766,888,5896,938,989
TOTAL EXPENDITURES BY UNIT65,291,66469,027,99269,230,51868,384,30069,037,203
", "rows": [ { "row_index": 0, "location": [ 34.3155, 712.3679, 547.8483, 725.3 ], "cells": [ { "location": [ 34.3155, 712.3679, 205.4931, 725.3 ], "text": "OPERATING BUDGET RECORD C1/C2", "html_text": "OPERATING BUDGET RECORD C1/C2", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 712.3679, 547.8483, 725.3 ], "text": "Agency: Postsecondary Education Institutions", "html_text": "Agency: Postsecondary Education Institutions", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 34.3155, 699.4358, 547.8483, 712.3679 ], "cells": [ { "location": [ 34.3155, 699.4358, 205.4931, 712.3679 ], "text": "Governmental Branch: Executive Branch\nCabinet: Postsecondary Education", "html_text": "Governmental Branch: Executive Branch\nCabinet: Postsecondary Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 699.4358, 376.6707, 712.3679 ], "text": "Program/Service Unit:\nSub Program:\nPosting Unit:", "html_text": "Program/Service Unit:\nSub Program:\nPosting Unit:", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 699.4358, 547.8483, 712.3679 ], "text": "Kentucky State University", "html_text": "Kentucky State University", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 34.3155, 686.5038, 547.8483, 699.4358 ], "cells": [ { "location": [ 34.3155, 686.5038, 119.9043, 699.4358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 686.5038, 205.4931, 699.4358 ], "text": "FY 2017-18\nActual", "html_text": "FY 2017-18\nActual", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 686.5038, 291.0819, 699.4358 ], "text": "FY 2018-19\nActual", "html_text": "FY 2018-19\nActual", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 686.5038, 376.6707, 699.4358 ], "text": "FY 2019-20\nBudgeted", "html_text": "FY 2019-20\nBudgeted", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 686.5038, 462.2595, 699.4358 ], "text": "FY 2020-21\nRequested", "html_text": "FY 2020-21\nRequested", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 686.5038, 547.8483, 699.4358 ], "text": "FY 2021-22\nRequested", "html_text": "FY 2021-22\nRequested", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 34.3155, 673.5717, 547.8483, 686.5038 ], "cells": [ { "location": [ 34.3155, 673.5717, 119.9043, 686.5038 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 673.5717, 205.4931, 686.5038 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 673.5717, 291.0819, 686.5038 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 673.5717, 376.6707, 686.5038 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 673.5717, 462.2595, 686.5038 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 673.5717, 547.8483, 686.5038 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 34.3155, 660.6396, 547.8483, 673.5717 ], "cells": [ { "location": [ 34.3155, 660.6396, 119.9043, 673.5717 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 660.6396, 205.4931, 673.5717 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 660.6396, 291.0819, 673.5717 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 660.6396, 376.6707, 673.5717 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 660.6396, 462.2595, 673.5717 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 660.6396, 547.8483, 673.5717 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 34.3155, 647.7075, 547.8483, 660.6396 ], "cells": [ { "location": [ 34.3155, 647.7075, 119.9043, 660.6396 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 647.7075, 205.4931, 660.6396 ], "text": "26,729,600", "html_text": "26,729,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 647.7075, 291.0819, 660.6396 ], "text": "25,459,000", "html_text": "25,459,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 647.7075, 376.6707, 660.6396 ], "text": "25,756,500", "html_text": "25,756,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 647.7075, 462.2595, 660.6396 ], "text": "25,756,500", "html_text": "25,756,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 647.7075, 547.8483, 660.6396 ], "text": "25,384,300", "html_text": "25,384,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 34.3155, 634.7755, 547.8483, 647.7075 ], "cells": [ { "location": [ 34.3155, 634.7755, 119.9043, 647.7075 ], "text": "Postsecondary Ed Performance Fund", "html_text": "Postsecondary Ed Performance Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 634.7755, 205.4931, 647.7075 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 634.7755, 291.0819, 647.7075 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 634.7755, 376.6707, 647.7075 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 634.7755, 462.2595, 647.7075 ], "text": "-372,200", "html_text": "-372,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 634.7755, 547.8483, 647.7075 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 34.3155, 621.8434, 547.8483, 634.7755 ], "cells": [ { "location": [ 34.3155, 621.8434, 119.9043, 634.7755 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 621.8434, 205.4931, 634.7755 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 621.8434, 291.0819, 634.7755 ], "text": "290,000", "html_text": "290,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 621.8434, 376.6707, 634.7755 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 621.8434, 462.2595, 634.7755 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 621.8434, 547.8483, 634.7755 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 34.3155, 608.9113, 547.8483, 621.8434 ], "cells": [ { "location": [ 34.3155, 608.9113, 119.9043, 621.8434 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 608.9113, 205.4931, 621.8434 ], "text": "-267,300", "html_text": "-267,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 608.9113, 291.0819, 621.8434 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 608.9113, 376.6707, 621.8434 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 608.9113, 462.2595, 621.8434 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 608.9113, 547.8483, 621.8434 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 34.3155, 595.9792, 547.8483, 608.9113 ], "cells": [ { "location": [ 34.3155, 595.9792, 119.9043, 608.9113 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 595.9792, 205.4931, 608.9113 ], "text": "26,462,300", "html_text": "26,462,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 595.9792, 291.0819, 608.9113 ], "text": "25,749,000", "html_text": "25,749,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 595.9792, 376.6707, 608.9113 ], "text": "25,756,500", "html_text": "25,756,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 595.9792, 462.2595, 608.9113 ], "text": "25,384,300", "html_text": "25,384,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 595.9792, 547.8483, 608.9113 ], "text": "25,384,300", "html_text": "25,384,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 34.3155, 583.0471, 547.8483, 595.9792 ], "cells": [ { "location": [ 34.3155, 583.0471, 119.9043, 595.9792 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 583.0471, 205.4931, 595.9792 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 583.0471, 291.0819, 595.9792 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 583.0471, 376.6707, 595.9792 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 583.0471, 462.2595, 595.9792 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 583.0471, 547.8483, 595.9792 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 34.3155, 570.1151, 547.8483, 583.0471 ], "cells": [ { "location": [ 34.3155, 570.1151, 119.9043, 583.0471 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 570.1151, 205.4931, 583.0471 ], "text": "18,455,435", "html_text": "18,455,435", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 570.1151, 291.0819, 583.0471 ], "text": "21,009,975", "html_text": "21,009,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 570.1151, 376.6707, 583.0471 ], "text": "23,474,018", "html_text": "23,474,018", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 570.1151, 462.2595, 583.0471 ], "text": "23,000,000", "html_text": "23,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 570.1151, 547.8483, 583.0471 ], "text": "23,500,000", "html_text": "23,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 34.3155, 557.183, 547.8483, 570.1151 ], "cells": [ { "location": [ 34.3155, 557.183, 119.9043, 570.1151 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 557.183, 205.4931, 570.1151 ], "text": "18,455,435", "html_text": "18,455,435", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 557.183, 291.0819, 570.1151 ], "text": "21,009,975", "html_text": "21,009,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 557.183, 376.6707, 570.1151 ], "text": "23,474,018", "html_text": "23,474,018", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 557.183, 462.2595, 570.1151 ], "text": "23,000,000", "html_text": "23,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 557.183, 547.8483, 570.1151 ], "text": "23,500,000", "html_text": "23,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 34.3155, 544.2509, 547.8483, 557.183 ], "cells": [ { "location": [ 34.3155, 544.2509, 119.9043, 557.183 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 544.2509, 205.4931, 557.183 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 544.2509, 291.0819, 557.183 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 544.2509, 376.6707, 557.183 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 544.2509, 462.2595, 557.183 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 544.2509, 547.8483, 557.183 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 34.3155, 531.3188, 547.8483, 544.2509 ], "cells": [ { "location": [ 34.3155, 531.3188, 119.9043, 544.2509 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 531.3188, 205.4931, 544.2509 ], "text": "20,373,929", "html_text": "20,373,929", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 531.3188, 291.0819, 544.2509 ], "text": "22,269,017", "html_text": "22,269,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 531.3188, 376.6707, 544.2509 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 531.3188, 462.2595, 544.2509 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 531.3188, 547.8483, 544.2509 ], "text": "20,152,903", "html_text": "20,152,903", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 34.3155, 518.3868, 547.8483, 531.3188 ], "cells": [ { "location": [ 34.3155, 518.3868, 119.9043, 531.3188 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 518.3868, 205.4931, 531.3188 ], "text": "20,373,929", "html_text": "20,373,929", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 518.3868, 291.0819, 531.3188 ], "text": "22,269,017", "html_text": "22,269,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 518.3868, 376.6707, 531.3188 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 518.3868, 462.2595, 531.3188 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 518.3868, 547.8483, 531.3188 ], "text": "20,152,903", "html_text": "20,152,903", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 34.3155, 505.4547, 547.8483, 518.3868 ], "cells": [ { "location": [ 34.3155, 505.4547, 119.9043, 518.3868 ], "text": "TOTAL FUNDS", "html_text": "TOTAL FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 505.4547, 205.4931, 518.3868 ], "text": "65,291,664", "html_text": "65,291,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 505.4547, 291.0819, 518.3868 ], "text": "69,027,992", "html_text": "69,027,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 505.4547, 376.6707, 518.3868 ], "text": "69,230,518", "html_text": "69,230,518", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 505.4547, 462.2595, 518.3868 ], "text": "68,384,300", "html_text": "68,384,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 505.4547, 547.8483, 518.3868 ], "text": "69,037,203", "html_text": "69,037,203", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 34.3155, 492.5226, 547.8483, 505.4547 ], "cells": [ { "location": [ 34.3155, 492.5226, 119.9043, 505.4547 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 492.5226, 205.4931, 505.4547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 492.5226, 291.0819, 505.4547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 492.5226, 376.6707, 505.4547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 492.5226, 462.2595, 505.4547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 492.5226, 547.8483, 505.4547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 34.3155, 479.5905, 547.8483, 492.5226 ], "cells": [ { "location": [ 34.3155, 479.5905, 119.9043, 492.5226 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 479.5905, 205.4931, 492.5226 ], "text": "40,554,038", "html_text": "40,554,038", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 479.5905, 291.0819, 492.5226 ], "text": "45,183,691", "html_text": "45,183,691", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 479.5905, 376.6707, 492.5226 ], "text": "41,898,862", "html_text": "41,898,862", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 479.5905, 462.2595, 492.5226 ], "text": "41,765,635", "html_text": "41,765,635", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 479.5905, 547.8483, 492.5226 ], "text": "42,091,150", "html_text": "42,091,150", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 34.3155, 466.6584, 547.8483, 479.5905 ], "cells": [ { "location": [ 34.3155, 466.6584, 119.9043, 479.5905 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 466.6584, 205.4931, 479.5905 ], "text": "18,887,836", "html_text": "18,887,836", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 466.6584, 291.0819, 479.5905 ], "text": "13,189,936", "html_text": "13,189,936", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 466.6584, 376.6707, 479.5905 ], "text": "19,081,656", "html_text": "19,081,656", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 466.6584, 462.2595, 479.5905 ], "text": "17,228,265", "html_text": "17,228,265", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 466.6584, 547.8483, 479.5905 ], "text": "17,521,053", "html_text": "17,521,053", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 34.3155, 453.7264, 547.8483, 466.6584 ], "cells": [ { "location": [ 34.3155, 453.7264, 119.9043, 466.6584 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 453.7264, 205.4931, 466.6584 ], "text": "5,607,800", "html_text": "5,607,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 453.7264, 291.0819, 466.6584 ], "text": "6,630,604", "html_text": "6,630,604", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 453.7264, 376.6707, 466.6584 ], "text": "7,000,000", "html_text": "7,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 453.7264, 462.2595, 466.6584 ], "text": "6,890,400", "html_text": "6,890,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 453.7264, 547.8483, 466.6584 ], "text": "6,925,000", "html_text": "6,925,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 34.3155, 440.7943, 547.8483, 453.7264 ], "cells": [ { "location": [ 34.3155, 440.7943, 119.9043, 453.7264 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 440.7943, 205.4931, 453.7264 ], "text": "241,990", "html_text": "241,990", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 440.7943, 291.0819, 453.7264 ], "text": "162,323", "html_text": "162,323", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 440.7943, 376.6707, 453.7264 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 440.7943, 462.2595, 453.7264 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 440.7943, 547.8483, 453.7264 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 34.3155, 427.8622, 547.8483, 440.7943 ], "cells": [ { "location": [ 34.3155, 427.8622, 119.9043, 440.7943 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 427.8622, 205.4931, 440.7943 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 427.8622, 291.0819, 440.7943 ], "text": "3,861,438", "html_text": "3,861,438", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 427.8622, 376.6707, 440.7943 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 427.8622, 462.2595, 440.7943 ], "text": "1,750,000", "html_text": "1,750,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 427.8622, 547.8483, 440.7943 ], "text": "1,750,000", "html_text": "1,750,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 34.3155, 414.9301, 547.8483, 427.8622 ], "cells": [ { "location": [ 34.3155, 414.9301, 119.9043, 427.8622 ], "text": "TOTAL EXPENDITURES BY CLASS", "html_text": "TOTAL EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 414.9301, 205.4931, 427.8622 ], "text": "65,291,664", "html_text": "65,291,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 414.9301, 291.0819, 427.8622 ], "text": "69,027,992", "html_text": "69,027,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 414.9301, 376.6707, 427.8622 ], "text": "69,230,518", "html_text": "69,230,518", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 414.9301, 462.2595, 427.8622 ], "text": "68,384,300", "html_text": "68,384,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 414.9301, 547.8483, 427.8622 ], "text": "69,037,203", "html_text": "69,037,203", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 34.3155, 401.9981, 547.8483, 414.9301 ], "cells": [ { "location": [ 34.3155, 401.9981, 119.9043, 414.9301 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 401.9981, 205.4931, 414.9301 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 401.9981, 291.0819, 414.9301 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 401.9981, 376.6707, 414.9301 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 401.9981, 462.2595, 414.9301 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 401.9981, 547.8483, 414.9301 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 34.3155, 389.066, 547.8483, 401.9981 ], "cells": [ { "location": [ 34.3155, 389.066, 119.9043, 401.9981 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 389.066, 205.4931, 401.9981 ], "text": "26,462,300", "html_text": "26,462,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 389.066, 291.0819, 401.9981 ], "text": "25,749,000", "html_text": "25,749,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 389.066, 376.6707, 401.9981 ], "text": "25,756,500", "html_text": "25,756,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 389.066, 462.2595, 401.9981 ], "text": "25,384,300", "html_text": "25,384,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 389.066, 547.8483, 401.9981 ], "text": "25,384,300", "html_text": "25,384,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 34.3155, 376.1339, 547.8483, 389.066 ], "cells": [ { "location": [ 34.3155, 376.1339, 119.9043, 389.066 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 376.1339, 205.4931, 389.066 ], "text": "18,455,435", "html_text": "18,455,435", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 376.1339, 291.0819, 389.066 ], "text": "21,009,975", "html_text": "21,009,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 376.1339, 376.6707, 389.066 ], "text": "23,474,018", "html_text": "23,474,018", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 376.1339, 462.2595, 389.066 ], "text": "23,000,000", "html_text": "23,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 376.1339, 547.8483, 389.066 ], "text": "23,500,000", "html_text": "23,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 34.3155, 363.2018, 547.8483, 376.1339 ], "cells": [ { "location": [ 34.3155, 363.2018, 119.9043, 376.1339 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 363.2018, 205.4931, 376.1339 ], "text": "20,373,929", "html_text": "20,373,929", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 363.2018, 291.0819, 376.1339 ], "text": "22,269,017", "html_text": "22,269,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 363.2018, 376.6707, 376.1339 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 363.2018, 462.2595, 376.1339 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 363.2018, 547.8483, 376.1339 ], "text": "20,152,903", "html_text": "20,152,903", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 34.3155, 350.2698, 547.8483, 363.2018 ], "cells": [ { "location": [ 34.3155, 350.2698, 119.9043, 363.2018 ], "text": "TOTAL EXPENDITURES BY FUND", "html_text": "TOTAL EXPENDITURES BY FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 350.2698, 205.4931, 363.2018 ], "text": "65,291,664", "html_text": "65,291,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 350.2698, 291.0819, 363.2018 ], "text": "69,027,992", "html_text": "69,027,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 350.2698, 376.6707, 363.2018 ], "text": "69,230,518", "html_text": "69,230,518", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 350.2698, 462.2595, 363.2018 ], "text": "68,384,300", "html_text": "68,384,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 350.2698, 547.8483, 363.2018 ], "text": "69,037,203", "html_text": "69,037,203", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 34.3155, 337.3377, 547.8483, 350.2698 ], "cells": [ { "location": [ 34.3155, 337.3377, 119.9043, 350.2698 ], "text": "EXPENDITURE BY UNIT", "html_text": "EXPENDITURE BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 337.3377, 205.4931, 350.2698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 337.3377, 291.0819, 350.2698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 337.3377, 376.6707, 350.2698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 337.3377, 462.2595, 350.2698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 337.3377, 547.8483, 350.2698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 34.3155, 324.4056, 547.8483, 337.3377 ], "cells": [ { "location": [ 34.3155, 324.4056, 119.9043, 337.3377 ], "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": [ 119.9043, 324.4056, 205.4931, 337.3377 ], "text": "1,421,754", "html_text": "1,421,754", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 324.4056, 291.0819, 337.3377 ], "text": "700,731", "html_text": "700,731", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 324.4056, 376.6707, 337.3377 ], "text": "1,382,274", "html_text": "1,382,274", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 324.4056, 462.2595, 337.3377 ], "text": "1,435,972", "html_text": "1,435,972", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 324.4056, 547.8483, 337.3377 ], "text": "2,373,126", "html_text": "2,373,126", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 34.3155, 311.4735, 547.8483, 324.4056 ], "cells": [ { "location": [ 34.3155, 311.4735, 119.9043, 324.4056 ], "text": "Auxiliary Enterprises", "html_text": "Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 311.4735, 205.4931, 324.4056 ], "text": "5,292,967", "html_text": "5,292,967", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 311.4735, 291.0819, 324.4056 ], "text": "4,493,225", "html_text": "4,493,225", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 311.4735, 376.6707, 324.4056 ], "text": "5,205,000", "html_text": "5,205,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 311.4735, 462.2595, 324.4056 ], "text": "5,259,000", "html_text": "5,259,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 311.4735, 547.8483, 324.4056 ], "text": "5,673,800", "html_text": "5,673,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 34.3155, 298.5414, 547.8483, 311.4735 ], "cells": [ { "location": [ 34.3155, 298.5414, 119.9043, 311.4735 ], "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": [ 119.9043, 298.5414, 205.4931, 311.4735 ], "text": "11,895,369", "html_text": "11,895,369", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 298.5414, 291.0819, 311.4735 ], "text": "15,895,896", "html_text": "15,895,896", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 298.5414, 376.6707, 311.4735 ], "text": "14,565,035", "html_text": "14,565,035", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 298.5414, 462.2595, 311.4735 ], "text": "13,252,426", "html_text": "13,252,426", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 298.5414, 547.8483, 311.4735 ], "text": "13,252,427", "html_text": "13,252,427", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 34.3155, 285.6094, 547.8483, 298.5414 ], "cells": [ { "location": [ 34.3155, 285.6094, 119.9043, 298.5414 ], "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": [ 119.9043, 285.6094, 205.4931, 298.5414 ], "text": "9,621,636", "html_text": "9,621,636", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 285.6094, 291.0819, 298.5414 ], "text": "10,724,975", "html_text": "10,724,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 285.6094, 376.6707, 298.5414 ], "text": "10,604,440", "html_text": "10,604,440", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 285.6094, 462.2595, 298.5414 ], "text": "10,046,029", "html_text": "10,046,029", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 285.6094, 547.8483, 298.5414 ], "text": "10,206,529", "html_text": "10,206,529", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 34.3155, 272.6773, 547.8483, 285.6094 ], "cells": [ { "location": [ 34.3155, 272.6773, 119.9043, 285.6094 ], "text": "Operation and Maintenance of Plant", "html_text": "Operation 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": [ 119.9043, 272.6773, 205.4931, 285.6094 ], "text": "7,483,681", "html_text": "7,483,681", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 272.6773, 291.0819, 285.6094 ], "text": "5,551,416", "html_text": "5,551,416", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 272.6773, 376.6707, 285.6094 ], "text": "7,376,445", "html_text": "7,376,445", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 272.6773, 462.2595, 285.6094 ], "text": "7,551,031", "html_text": "7,551,031", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 272.6773, 547.8483, 285.6094 ], "text": "9,525,132", "html_text": "9,525,132", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 34.3155, 259.7452, 547.8483, 272.6773 ], "cells": [ { "location": [ 34.3155, 259.7452, 119.9043, 272.6773 ], "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": [ 119.9043, 259.7452, 205.4931, 272.6773 ], "text": "9,361,766", "html_text": "9,361,766", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 259.7452, 291.0819, 272.6773 ], "text": "10,230,192", "html_text": "10,230,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 259.7452, 376.6707, 272.6773 ], "text": "9,794,190", "html_text": "9,794,190", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 259.7452, 462.2595, 272.6773 ], "text": "9,693,423", "html_text": "9,693,423", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 259.7452, 547.8483, 272.6773 ], "text": "8,683,870", "html_text": "8,683,870", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 34.3155, 246.8131, 547.8483, 259.7452 ], "cells": [ { "location": [ 34.3155, 246.8131, 119.9043, 259.7452 ], "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": [ 119.9043, 246.8131, 205.4931, 259.7452 ], "text": "8,061,259", "html_text": "8,061,259", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 246.8131, 291.0819, 259.7452 ], "text": "7,575,793", "html_text": "7,575,793", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 246.8131, 376.6707, 259.7452 ], "text": "8,487,398", "html_text": "8,487,398", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 246.8131, 462.2595, 259.7452 ], "text": "8,383,810", "html_text": "8,383,810", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 246.8131, 547.8483, 259.7452 ], "text": "6,434,309", "html_text": "6,434,309", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 34.3155, 233.8811, 547.8483, 246.8131 ], "cells": [ { "location": [ 34.3155, 233.8811, 119.9043, 246.8131 ], "text": "Scholarships and Fellowships", "html_text": "Scholarships and Fellowships", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 233.8811, 205.4931, 246.8131 ], "text": "5,821,626", "html_text": "5,821,626", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 233.8811, 291.0819, 246.8131 ], "text": "6,363,964", "html_text": "6,363,964", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 233.8811, 376.6707, 246.8131 ], "text": "5,659,960", "html_text": "5,659,960", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 233.8811, 462.2595, 246.8131 ], "text": "5,874,020", "html_text": "5,874,020", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 233.8811, 547.8483, 246.8131 ], "text": "5,949,021", "html_text": "5,949,021", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 34.3155, 220.949, 547.8483, 233.8811 ], "cells": [ { "location": [ 34.3155, 220.949, 119.9043, 233.8811 ], "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": [ 119.9043, 220.949, 205.4931, 233.8811 ], "text": "6,331,606", "html_text": "6,331,606", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 220.949, 291.0819, 233.8811 ], "text": "7,491,800", "html_text": "7,491,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 220.949, 376.6707, 233.8811 ], "text": "6,155,776", "html_text": "6,155,776", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 220.949, 462.2595, 233.8811 ], "text": "6,888,589", "html_text": "6,888,589", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 220.949, 547.8483, 233.8811 ], "text": "6,938,989", "html_text": "6,938,989", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 34.3155, 208.0169, 547.8483, 220.949 ], "cells": [ { "location": [ 34.3155, 208.0169, 119.9043, 220.949 ], "text": "TOTAL EXPENDITURES BY UNIT", "html_text": "TOTAL EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9043, 208.0169, 205.4931, 220.949 ], "text": "65,291,664", "html_text": "65,291,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.4931, 208.0169, 291.0819, 220.949 ], "text": "69,027,992", "html_text": "69,027,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.0819, 208.0169, 376.6707, 220.949 ], "text": "69,230,518", "html_text": "69,230,518", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 208.0169, 462.2595, 220.949 ], "text": "68,384,300", "html_text": "68,384,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.2595, 208.0169, 547.8483, 220.949 ], "text": "69,037,203", "html_text": "69,037,203", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 40, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 9, "type": "TOC", "location": { "l": 36.74, "t": 632.2622, "r": 542.2092, "b": 577.2047 }, "text": "", "items": [ { "page": 9, "type": "TOC_ITEM", "location": { "l": 40.5, "t": 608.8222, "r": 542.2092, "b": 599.8847 }, "text": "Postsecondary Ed Performance Fund 0 0 0 -372,200", "title": "Postsecondary Ed Performance Fund 0 0 0 -372,200", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 0, "reading_order": 0 }, { "page": 9, "type": "TOC_ITEM", "location": { "l": 40.5, "t": 597.4822, "r": 542.2092, "b": 588.5447 }, "text": "Special Appropriation 0 290,000 0 0", "title": "Special Appropriation 0 290,000 0 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 1, "reading_order": 1 }, { "page": 9, "type": "TOC_ITEM", "location": { "l": 40.5, "t": 586.1422, "r": 542.2092, "b": 577.2047 }, "text": "Budget Reduction-General Fund -267,300 0 0 0", "title": "Budget Reduction-General Fund -267,300 0 0 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 2, "reading_order": 2 } ], "reading_order": 2 }, { "page": 9, "type": "TITLE", "location": { "l": 36.74, "t": 632.2622, "r": 88.3067, "b": 623.3247 }, "text": "General Fund", "reading_order": 3, "level": 5 } ] }, { "page": 10, "items": [ { "page": 10, "type": "TEXT", "location": { "l": 71.0307, "t": 764.1682, "r": 77.7498, "b": 755.7708 }, "text": "7", "reading_order": 0 }, { "page": 10, "type": "TABLE", "location": { "l": 32.3958, "t": 724.3403, "r": 548.8082, "b": 243.0463 }, "text": "
OPERATING BUDGET RECORD C-3Agency: Postsecondary Education Institutions
Governmental Branch: Executive Branch\nCabinet: Postsecondary EducationAppropriation: Kentucky State University
Program/Service Unit:\nSub Program:\nPosting Unit:
FY 2017-18\nActualFY 2018-19\nActualFY 2019-20\nBudgetedFY 2020-21\nRequestedFY 2021-22\nRequested
EXPENDITURES BY FUND SOURCE
Federal Fund20,373,92922,269,01720,000,00020,000,00020,152,903
General Fund26,462,30025,749,00025,756,50025,384,30025,384,300
Restricted Fund18,455,43521,009,97523,474,01823,000,00023,500,000
TOTAL EXPENDITURES BY FUND65,291,66469,027,99269,230,51868,384,30069,037,203
EXPENDITURE CATEGORY
Personnel Cost
E111 Regular Salaries & Wages29,550,68232,924,19430,527,40030,430,29930,305,100
E121 Employer FICA1,912,4482,130,7731,984,2871,978,0041,969,832
E122 Employer Retirement5,850,9556,518,9006,044,4256,025,1996,497,810
E123 Health Insurance1,735,5451,933,6741,791,9581,786,2591,778,909
E124 Life Insurance35,99940,10836,63336,53136,366
Other Fringe Benefits1,257,1831,400,7031,297,4151,293,2881,287,967
Subtotal Salaries & Fringes40,342,81244,948,35241,682,11841,549,58041,875,984
E131 Worker's Compensation211,226235,339216,744216,055215,166
Total Personnel Cost40,554,03845,183,69141,898,86241,765,63542,091,150
Operating Expenses
E210 Utilities & Heating Fuels2,366,7332,436,7653,678,0002,385,2002,257,400
Non-Breakdown Operating16,521,10310,753,17115,403,65614,843,06515,263,653
Total Operating Expenses18,887,83613,189,93619,081,65617,228,26517,521,053
Grants/Loans/Benefits
Non-Breakdown Grants,Loans,Benefits5,607,8006,630,6047,000,0006,890,4006,925,000
Total Grants/Loans/Benefits5,607,8006,630,6047,000,0006,890,4006,925,000
Debt Service
Debt Service-General Fund000025,000
Debt Service-Restricted Funds241,990162,323750,000750,000725,000
Total Debt Service241,990162,323750,000750,000750,000
Capital Outlay
Non-Breakdown Capital Outlay03,861,438500,0001,750,0001,750,000
Total Capital Outlay03,861,438500,0001,750,0001,750,000
TOTAL EXPENDITURES65,291,66469,027,99269,230,51868,384,30069,037,203
", "rows": [ { "row_index": 0, "location": [ 32.3958, 710.589, 548.8082, 724.3403 ], "cells": [ { "location": [ 32.3958, 710.589, 204.5333, 724.3403 ], "text": "OPERATING BUDGET RECORD C-3", "html_text": "OPERATING BUDGET RECORD C-3", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 710.589, 548.8082, 724.3403 ], "text": "Agency: Postsecondary Education Institutions", "html_text": "Agency: Postsecondary Education Institutions", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 32.3958, 696.8378, 548.8082, 710.589 ], "cells": [ { "location": [ 32.3958, 696.8378, 204.5333, 710.589 ], "text": "Governmental Branch: Executive Branch\nCabinet: Postsecondary Education", "html_text": "Governmental Branch: Executive Branch\nCabinet: Postsecondary Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 696.8378, 548.8082, 710.589 ], "text": "Appropriation: Kentucky State University", "html_text": "Appropriation: Kentucky State University", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 32.3958, 683.0865, 548.8082, 696.8378 ], "cells": [ { "location": [ 32.3958, 683.0865, 118.4645, 696.8378 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 683.0865, 204.5333, 696.8378 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 683.0865, 548.8082, 696.8378 ], "text": "Program/Service Unit:\nSub Program:\nPosting Unit:", "html_text": "Program/Service Unit:\nSub Program:\nPosting Unit:", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 32.3958, 669.3353, 548.8082, 683.0865 ], "cells": [ { "location": [ 32.3958, 669.3353, 118.4645, 683.0865 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 669.3353, 204.5333, 683.0865 ], "text": "FY 2017-18\nActual", "html_text": "FY 2017-18\nActual", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 669.3353, 290.602, 683.0865 ], "text": "FY 2018-19\nActual", "html_text": "FY 2018-19\nActual", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 669.3353, 376.6707, 683.0865 ], "text": "FY 2019-20\nBudgeted", "html_text": "FY 2019-20\nBudgeted", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 669.3353, 462.7395, 683.0865 ], "text": "FY 2020-21\nRequested", "html_text": "FY 2020-21\nRequested", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 669.3353, 548.8082, 683.0865 ], "text": "FY 2021-22\nRequested", "html_text": "FY 2021-22\nRequested", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 32.3958, 655.584, 548.8082, 669.3353 ], "cells": [ { "location": [ 32.3958, 655.584, 118.4645, 669.3353 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 655.584, 204.5333, 669.3353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 655.584, 290.602, 669.3353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 655.584, 376.6707, 669.3353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 655.584, 462.7395, 669.3353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 655.584, 548.8082, 669.3353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 32.3958, 641.8328, 548.8082, 655.584 ], "cells": [ { "location": [ 32.3958, 641.8328, 118.4645, 655.584 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 641.8328, 204.5333, 655.584 ], "text": "20,373,929", "html_text": "20,373,929", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 641.8328, 290.602, 655.584 ], "text": "22,269,017", "html_text": "22,269,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 641.8328, 376.6707, 655.584 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 641.8328, 462.7395, 655.584 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 641.8328, 548.8082, 655.584 ], "text": "20,152,903", "html_text": "20,152,903", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 32.3958, 628.0815, 548.8082, 641.8328 ], "cells": [ { "location": [ 32.3958, 628.0815, 118.4645, 641.8328 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 628.0815, 204.5333, 641.8328 ], "text": "26,462,300", "html_text": "26,462,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 628.0815, 290.602, 641.8328 ], "text": "25,749,000", "html_text": "25,749,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 628.0815, 376.6707, 641.8328 ], "text": "25,756,500", "html_text": "25,756,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 628.0815, 462.7395, 641.8328 ], "text": "25,384,300", "html_text": "25,384,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 628.0815, 548.8082, 641.8328 ], "text": "25,384,300", "html_text": "25,384,300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 32.3958, 614.3302, 548.8082, 628.0815 ], "cells": [ { "location": [ 32.3958, 614.3302, 118.4645, 628.0815 ], "text": "Restricted Fund", "html_text": "Restricted Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 614.3302, 204.5333, 628.0815 ], "text": "18,455,435", "html_text": "18,455,435", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 614.3302, 290.602, 628.0815 ], "text": "21,009,975", "html_text": "21,009,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 614.3302, 376.6707, 628.0815 ], "text": "23,474,018", "html_text": "23,474,018", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 614.3302, 462.7395, 628.0815 ], "text": "23,000,000", "html_text": "23,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 614.3302, 548.8082, 628.0815 ], "text": "23,500,000", "html_text": "23,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 32.3958, 600.579, 548.8082, 614.3302 ], "cells": [ { "location": [ 32.3958, 600.579, 118.4645, 614.3302 ], "text": "TOTAL EXPENDITURES BY FUND", "html_text": "TOTAL EXPENDITURES BY FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 600.579, 204.5333, 614.3302 ], "text": "65,291,664", "html_text": "65,291,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 600.579, 290.602, 614.3302 ], "text": "69,027,992", "html_text": "69,027,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 600.579, 376.6707, 614.3302 ], "text": "69,230,518", "html_text": "69,230,518", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 600.579, 462.7395, 614.3302 ], "text": "68,384,300", "html_text": "68,384,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 600.579, 548.8082, 614.3302 ], "text": "69,037,203", "html_text": "69,037,203", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 32.3958, 586.8277, 548.8082, 600.579 ], "cells": [ { "location": [ 32.3958, 586.8277, 118.4645, 600.579 ], "text": "EXPENDITURE CATEGORY", "html_text": "EXPENDITURE CATEGORY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 586.8277, 204.5333, 600.579 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 586.8277, 290.602, 600.579 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 586.8277, 376.6707, 600.579 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 586.8277, 462.7395, 600.579 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 586.8277, 548.8082, 600.579 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 32.3958, 573.0765, 548.8082, 586.8277 ], "cells": [ { "location": [ 32.3958, 573.0765, 118.4645, 586.8277 ], "text": "Personnel Cost", "html_text": "Personnel Cost", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 573.0765, 204.5333, 586.8277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 573.0765, 290.602, 586.8277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 573.0765, 376.6707, 586.8277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 573.0765, 462.7395, 586.8277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 573.0765, 548.8082, 586.8277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 32.3958, 559.3252, 548.8082, 573.0765 ], "cells": [ { "location": [ 32.3958, 559.3252, 118.4645, 573.0765 ], "text": "E111 Regular Salaries & Wages", "html_text": "E111 Regular Salaries & Wages", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 559.3252, 204.5333, 573.0765 ], "text": "29,550,682", "html_text": "29,550,682", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 559.3252, 290.602, 573.0765 ], "text": "32,924,194", "html_text": "32,924,194", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 559.3252, 376.6707, 573.0765 ], "text": "30,527,400", "html_text": "30,527,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 559.3252, 462.7395, 573.0765 ], "text": "30,430,299", "html_text": "30,430,299", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 559.3252, 548.8082, 573.0765 ], "text": "30,305,100", "html_text": "30,305,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 32.3958, 545.574, 548.8082, 559.3252 ], "cells": [ { "location": [ 32.3958, 545.574, 118.4645, 559.3252 ], "text": "E121 Employer FICA", "html_text": "E121 Employer FICA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 545.574, 204.5333, 559.3252 ], "text": "1,912,448", "html_text": "1,912,448", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 545.574, 290.602, 559.3252 ], "text": "2,130,773", "html_text": "2,130,773", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 545.574, 376.6707, 559.3252 ], "text": "1,984,287", "html_text": "1,984,287", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 545.574, 462.7395, 559.3252 ], "text": "1,978,004", "html_text": "1,978,004", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 545.574, 548.8082, 559.3252 ], "text": "1,969,832", "html_text": "1,969,832", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 32.3958, 531.8227, 548.8082, 545.574 ], "cells": [ { "location": [ 32.3958, 531.8227, 118.4645, 545.574 ], "text": "E122 Employer Retirement", "html_text": "E122 Employer Retirement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 531.8227, 204.5333, 545.574 ], "text": "5,850,955", "html_text": "5,850,955", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 531.8227, 290.602, 545.574 ], "text": "6,518,900", "html_text": "6,518,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 531.8227, 376.6707, 545.574 ], "text": "6,044,425", "html_text": "6,044,425", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 531.8227, 462.7395, 545.574 ], "text": "6,025,199", "html_text": "6,025,199", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 531.8227, 548.8082, 545.574 ], "text": "6,497,810", "html_text": "6,497,810", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 32.3958, 518.0714, 548.8082, 531.8227 ], "cells": [ { "location": [ 32.3958, 518.0714, 118.4645, 531.8227 ], "text": "E123 Health Insurance", "html_text": "E123 Health Insurance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 518.0714, 204.5333, 531.8227 ], "text": "1,735,545", "html_text": "1,735,545", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 518.0714, 290.602, 531.8227 ], "text": "1,933,674", "html_text": "1,933,674", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 518.0714, 376.6707, 531.8227 ], "text": "1,791,958", "html_text": "1,791,958", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 518.0714, 462.7395, 531.8227 ], "text": "1,786,259", "html_text": "1,786,259", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 518.0714, 548.8082, 531.8227 ], "text": "1,778,909", "html_text": "1,778,909", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 32.3958, 504.3202, 548.8082, 518.0714 ], "cells": [ { "location": [ 32.3958, 504.3202, 118.4645, 518.0714 ], "text": "E124 Life Insurance", "html_text": "E124 Life Insurance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 504.3202, 204.5333, 518.0714 ], "text": "35,999", "html_text": "35,999", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 504.3202, 290.602, 518.0714 ], "text": "40,108", "html_text": "40,108", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 504.3202, 376.6707, 518.0714 ], "text": "36,633", "html_text": "36,633", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 504.3202, 462.7395, 518.0714 ], "text": "36,531", "html_text": "36,531", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 504.3202, 548.8082, 518.0714 ], "text": "36,366", "html_text": "36,366", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 32.3958, 490.5689, 548.8082, 504.3202 ], "cells": [ { "location": [ 32.3958, 490.5689, 118.4645, 504.3202 ], "text": "Other Fringe Benefits", "html_text": "Other Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 490.5689, 204.5333, 504.3202 ], "text": "1,257,183", "html_text": "1,257,183", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 490.5689, 290.602, 504.3202 ], "text": "1,400,703", "html_text": "1,400,703", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 490.5689, 376.6707, 504.3202 ], "text": "1,297,415", "html_text": "1,297,415", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 490.5689, 462.7395, 504.3202 ], "text": "1,293,288", "html_text": "1,293,288", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 490.5689, 548.8082, 504.3202 ], "text": "1,287,967", "html_text": "1,287,967", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 32.3958, 476.8177, 548.8082, 490.5689 ], "cells": [ { "location": [ 32.3958, 476.8177, 118.4645, 490.5689 ], "text": "Subtotal Salaries & Fringes", "html_text": "Subtotal Salaries & Fringes", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 476.8177, 204.5333, 490.5689 ], "text": "40,342,812", "html_text": "40,342,812", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 476.8177, 290.602, 490.5689 ], "text": "44,948,352", "html_text": "44,948,352", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 476.8177, 376.6707, 490.5689 ], "text": "41,682,118", "html_text": "41,682,118", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 476.8177, 462.7395, 490.5689 ], "text": "41,549,580", "html_text": "41,549,580", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 476.8177, 548.8082, 490.5689 ], "text": "41,875,984", "html_text": "41,875,984", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 32.3958, 463.0664, 548.8082, 476.8177 ], "cells": [ { "location": [ 32.3958, 463.0664, 118.4645, 476.8177 ], "text": "E131 Worker's Compensation", "html_text": "E131 Worker's Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 463.0664, 204.5333, 476.8177 ], "text": "211,226", "html_text": "211,226", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 463.0664, 290.602, 476.8177 ], "text": "235,339", "html_text": "235,339", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 463.0664, 376.6707, 476.8177 ], "text": "216,744", "html_text": "216,744", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 463.0664, 462.7395, 476.8177 ], "text": "216,055", "html_text": "216,055", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 463.0664, 548.8082, 476.8177 ], "text": "215,166", "html_text": "215,166", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 32.3958, 449.3152, 548.8082, 463.0664 ], "cells": [ { "location": [ 32.3958, 449.3152, 118.4645, 463.0664 ], "text": "Total Personnel Cost", "html_text": "Total Personnel Cost", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 449.3152, 204.5333, 463.0664 ], "text": "40,554,038", "html_text": "40,554,038", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 449.3152, 290.602, 463.0664 ], "text": "45,183,691", "html_text": "45,183,691", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 449.3152, 376.6707, 463.0664 ], "text": "41,898,862", "html_text": "41,898,862", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 449.3152, 462.7395, 463.0664 ], "text": "41,765,635", "html_text": "41,765,635", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 449.3152, 548.8082, 463.0664 ], "text": "42,091,150", "html_text": "42,091,150", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 32.3958, 435.5639, 548.8082, 449.3152 ], "cells": [ { "location": [ 32.3958, 435.5639, 118.4645, 449.3152 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 435.5639, 204.5333, 449.3152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 435.5639, 290.602, 449.3152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 435.5639, 376.6707, 449.3152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 435.5639, 462.7395, 449.3152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 435.5639, 548.8082, 449.3152 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 32.3958, 421.8126, 548.8082, 435.5639 ], "cells": [ { "location": [ 32.3958, 421.8126, 118.4645, 435.5639 ], "text": "E210 Utilities & Heating Fuels", "html_text": "E210 Utilities & Heating Fuels", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 421.8126, 204.5333, 435.5639 ], "text": "2,366,733", "html_text": "2,366,733", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 421.8126, 290.602, 435.5639 ], "text": "2,436,765", "html_text": "2,436,765", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 421.8126, 376.6707, 435.5639 ], "text": "3,678,000", "html_text": "3,678,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 421.8126, 462.7395, 435.5639 ], "text": "2,385,200", "html_text": "2,385,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 421.8126, 548.8082, 435.5639 ], "text": "2,257,400", "html_text": "2,257,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 32.3958, 408.0614, 548.8082, 421.8126 ], "cells": [ { "location": [ 32.3958, 408.0614, 118.4645, 421.8126 ], "text": "Non-Breakdown Operating", "html_text": "Non-Breakdown Operating", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 408.0614, 204.5333, 421.8126 ], "text": "16,521,103", "html_text": "16,521,103", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 408.0614, 290.602, 421.8126 ], "text": "10,753,171", "html_text": "10,753,171", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 408.0614, 376.6707, 421.8126 ], "text": "15,403,656", "html_text": "15,403,656", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 408.0614, 462.7395, 421.8126 ], "text": "14,843,065", "html_text": "14,843,065", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 408.0614, 548.8082, 421.8126 ], "text": "15,263,653", "html_text": "15,263,653", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 32.3958, 394.3101, 548.8082, 408.0614 ], "cells": [ { "location": [ 32.3958, 394.3101, 118.4645, 408.0614 ], "text": "Total Operating Expenses", "html_text": "Total Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 394.3101, 204.5333, 408.0614 ], "text": "18,887,836", "html_text": "18,887,836", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 394.3101, 290.602, 408.0614 ], "text": "13,189,936", "html_text": "13,189,936", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 394.3101, 376.6707, 408.0614 ], "text": "19,081,656", "html_text": "19,081,656", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 394.3101, 462.7395, 408.0614 ], "text": "17,228,265", "html_text": "17,228,265", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 394.3101, 548.8082, 408.0614 ], "text": "17,521,053", "html_text": "17,521,053", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 32.3958, 380.5589, 548.8082, 394.3101 ], "cells": [ { "location": [ 32.3958, 380.5589, 118.4645, 394.3101 ], "text": "Grants/Loans/Benefits", "html_text": "Grants/Loans/Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 380.5589, 204.5333, 394.3101 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 380.5589, 290.602, 394.3101 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 380.5589, 376.6707, 394.3101 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 380.5589, 462.7395, 394.3101 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 380.5589, 548.8082, 394.3101 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 32.3958, 366.8076, 548.8082, 380.5589 ], "cells": [ { "location": [ 32.3958, 366.8076, 118.4645, 380.5589 ], "text": "Non-Breakdown Grants,Loans,Benefits", "html_text": "Non-Breakdown Grants,Loans,Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 366.8076, 204.5333, 380.5589 ], "text": "5,607,800", "html_text": "5,607,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 366.8076, 290.602, 380.5589 ], "text": "6,630,604", "html_text": "6,630,604", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 366.8076, 376.6707, 380.5589 ], "text": "7,000,000", "html_text": "7,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 366.8076, 462.7395, 380.5589 ], "text": "6,890,400", "html_text": "6,890,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 366.8076, 548.8082, 380.5589 ], "text": "6,925,000", "html_text": "6,925,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 32.3958, 353.0564, 548.8082, 366.8076 ], "cells": [ { "location": [ 32.3958, 353.0564, 118.4645, 366.8076 ], "text": "Total Grants/Loans/Benefits", "html_text": "Total Grants/Loans/Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 353.0564, 204.5333, 366.8076 ], "text": "5,607,800", "html_text": "5,607,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 353.0564, 290.602, 366.8076 ], "text": "6,630,604", "html_text": "6,630,604", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 353.0564, 376.6707, 366.8076 ], "text": "7,000,000", "html_text": "7,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 353.0564, 462.7395, 366.8076 ], "text": "6,890,400", "html_text": "6,890,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 353.0564, 548.8082, 366.8076 ], "text": "6,925,000", "html_text": "6,925,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 32.3958, 339.3051, 548.8082, 353.0564 ], "cells": [ { "location": [ 32.3958, 339.3051, 118.4645, 353.0564 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 339.3051, 204.5333, 353.0564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 339.3051, 290.602, 353.0564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 339.3051, 376.6707, 353.0564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 339.3051, 462.7395, 353.0564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 339.3051, 548.8082, 353.0564 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 32.3958, 325.5538, 548.8082, 339.3051 ], "cells": [ { "location": [ 32.3958, 325.5538, 118.4645, 339.3051 ], "text": "Debt Service-General Fund", "html_text": "Debt Service-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 325.5538, 204.5333, 339.3051 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 325.5538, 290.602, 339.3051 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 325.5538, 376.6707, 339.3051 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 325.5538, 462.7395, 339.3051 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 325.5538, 548.8082, 339.3051 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 32.3958, 311.8026, 548.8082, 325.5538 ], "cells": [ { "location": [ 32.3958, 311.8026, 118.4645, 325.5538 ], "text": "Debt Service-Restricted Funds", "html_text": "Debt Service-Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 311.8026, 204.5333, 325.5538 ], "text": "241,990", "html_text": "241,990", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 311.8026, 290.602, 325.5538 ], "text": "162,323", "html_text": "162,323", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 311.8026, 376.6707, 325.5538 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 311.8026, 462.7395, 325.5538 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 311.8026, 548.8082, 325.5538 ], "text": "725,000", "html_text": "725,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 32.3958, 298.0513, 548.8082, 311.8026 ], "cells": [ { "location": [ 32.3958, 298.0513, 118.4645, 311.8026 ], "text": "Total Debt Service", "html_text": "Total Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 298.0513, 204.5333, 311.8026 ], "text": "241,990", "html_text": "241,990", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 298.0513, 290.602, 311.8026 ], "text": "162,323", "html_text": "162,323", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 298.0513, 376.6707, 311.8026 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 298.0513, 462.7395, 311.8026 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 298.0513, 548.8082, 311.8026 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 32.3958, 284.3001, 548.8082, 298.0513 ], "cells": [ { "location": [ 32.3958, 284.3001, 118.4645, 298.0513 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 284.3001, 204.5333, 298.0513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 284.3001, 290.602, 298.0513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 284.3001, 376.6707, 298.0513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 284.3001, 462.7395, 298.0513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 284.3001, 548.8082, 298.0513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 32.3958, 270.5488, 548.8082, 284.3001 ], "cells": [ { "location": [ 32.3958, 270.5488, 118.4645, 284.3001 ], "text": "Non-Breakdown Capital Outlay", "html_text": "Non-Breakdown Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 270.5488, 204.5333, 284.3001 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 270.5488, 290.602, 284.3001 ], "text": "3,861,438", "html_text": "3,861,438", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 270.5488, 376.6707, 284.3001 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 270.5488, 462.7395, 284.3001 ], "text": "1,750,000", "html_text": "1,750,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 270.5488, 548.8082, 284.3001 ], "text": "1,750,000", "html_text": "1,750,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 32.3958, 256.7976, 548.8082, 270.5488 ], "cells": [ { "location": [ 32.3958, 256.7976, 118.4645, 270.5488 ], "text": "Total Capital Outlay", "html_text": "Total Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 256.7976, 204.5333, 270.5488 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 256.7976, 290.602, 270.5488 ], "text": "3,861,438", "html_text": "3,861,438", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 256.7976, 376.6707, 270.5488 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 256.7976, 462.7395, 270.5488 ], "text": "1,750,000", "html_text": "1,750,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 256.7976, 548.8082, 270.5488 ], "text": "1,750,000", "html_text": "1,750,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 32.3958, 243.0463, 548.8082, 256.7976 ], "cells": [ { "location": [ 32.3958, 243.0463, 118.4645, 256.7976 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.4645, 243.0463, 204.5333, 256.7976 ], "text": "65,291,664", "html_text": "65,291,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.5333, 243.0463, 290.602, 256.7976 ], "text": "69,027,992", "html_text": "69,027,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.602, 243.0463, 376.6707, 256.7976 ], "text": "69,230,518", "html_text": "69,230,518", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.6707, 243.0463, 462.7395, 256.7976 ], "text": "68,384,300", "html_text": "68,384,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.7395, 243.0463, 548.8082, 256.7976 ], "text": "69,037,203", "html_text": "69,037,203", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 35, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 } ] }, { "page": 11, "items": [ { "page": 11, "type": "TEXT", "location": { "l": 70.5508, "t": 764.1682, "r": 77.7498, "b": 756.0107 }, "text": "8", "reading_order": 0 }, { "page": 11, "type": "TABLE", "location": { "l": 34.3155, "t": 724.8202, "r": 548.0883, "b": 208.0169 }, "text": "
OPERATING BUDGET RECORD A1/A2Agency: Postsecondary Education Institutions
Governmental Branch: Executive Branch\nCabinet: Postsecondary EducationAppropriation: Kentucky State University
Program/Service Unit:\nSub Program:\nPosting Unit:
FY 2017-18\nActualFY 2018-19\nActualFY 2019-20\nBudgetedFY 2020-21\nRequestedFY 2021-22\nRequested
SOURCE OF FUNDS\nGeneral Fund
Regular Appropriation26,729,60025,459,00025,259,10025,259,1006,651,400
Postsecondary Ed Performance Fund000-372,2000
Special Appropriation0290,000000
Budget Reduction-General Fund-267,3000000
Total General Fund26,462,30025,749,00025,259,10024,886,9006,651,400
Restricted Funds
Current Receipts18,455,43521,009,97523,474,01823,000,00023,500,000
Total Restricted Funds18,455,43521,009,97523,474,01823,000,00023,500,000
Federal Fund
Current Receipts20,373,92922,269,01720,000,00020,000,00020,152,903
Total Federal Fund20,373,92922,269,01720,000,00020,000,00020,152,903
TOTAL FUNDS65,291,66469,027,99268,733,11867,886,90050,304,303
EXPENDITURES BY CLASS
Personnel Costs40,554,03845,183,69141,672,40041,532,31031,575,000
Operating Expenses18,887,83613,189,93618,810,71816,964,19010,374,303
Grants Loans Benefits5,607,8006,630,6047,000,0006,890,4006,925,000
Debt Service241,990162,323750,000750,000725,000
Capital Outlay03,861,438500,0001,750,000705,000
TOTAL EXPENDITURES BY CLASS65,291,66469,027,99268,733,11867,886,90050,304,303
EXPENDITURES BY FUND SOURCE
General Fund26,462,30025,749,00025,259,10024,886,9006,651,400
Restricted Funds18,455,43521,009,97523,474,01823,000,00023,500,000
Federal Fund20,373,92922,269,01720,000,00020,000,00020,152,903
TOTAL EXPENDITURES BY FUND65,291,66469,027,99268,733,11867,886,90050,304,303
EXPENDITURE BY UNIT
Academic Support1,421,754700,7311,382,2741,435,9721,610,973
Auxiliary Enterprises5,292,9674,493,2255,205,0005,259,0005,673,800
Institutional Support11,895,36915,895,89614,565,03513,252,4266,094,427
Instruction9,621,63610,724,97510,604,44010,046,0298,686,091
Operation and Maintenance of Plant7,483,6815,551,4167,376,4457,551,0317,551,031
Public Service9,361,76610,230,1929,546,7909,446,0236,807,866
Research8,061,2597,575,7938,237,3988,133,8104,879,006
Scholarships and Fellowships5,821,6266,363,9645,659,9605,874,0203,551,303
Student Services6,331,6067,491,8006,155,7766,888,5895,449,806
TOTAL EXPENDITURES BY UNIT65,291,66469,027,99268,733,11867,886,90050,304,303
", "rows": [ { "row_index": 0, "location": [ 34.3155, 711.9001, 548.0883, 724.8202 ], "cells": [ { "location": [ 34.3155, 711.9001, 205.5731, 724.8202 ], "text": "OPERATING BUDGET RECORD A1/A2", "html_text": "OPERATING BUDGET RECORD A1/A2", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 711.9001, 548.0883, 724.8202 ], "text": "Agency: Postsecondary Education Institutions", "html_text": "Agency: Postsecondary Education Institutions", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 34.3155, 698.98, 548.0883, 711.9001 ], "cells": [ { "location": [ 34.3155, 698.98, 205.5731, 711.9001 ], "text": "Governmental Branch: Executive Branch\nCabinet: Postsecondary Education", "html_text": "Governmental Branch: Executive Branch\nCabinet: Postsecondary Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 698.98, 548.0883, 711.9001 ], "text": "Appropriation: Kentucky State University", "html_text": "Appropriation: Kentucky State University", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 34.3155, 686.06, 548.0883, 698.98 ], "cells": [ { "location": [ 34.3155, 686.06, 119.9443, 698.98 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 686.06, 205.5731, 698.98 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 686.06, 548.0883, 698.98 ], "text": "Program/Service Unit:\nSub Program:\nPosting Unit:", "html_text": "Program/Service Unit:\nSub Program:\nPosting Unit:", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 34.3155, 673.1399, 548.0883, 686.06 ], "cells": [ { "location": [ 34.3155, 673.1399, 119.9443, 686.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 673.1399, 205.5731, 686.06 ], "text": "FY 2017-18\nActual", "html_text": "FY 2017-18\nActual", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 673.1399, 291.2019, 686.06 ], "text": "FY 2018-19\nActual", "html_text": "FY 2018-19\nActual", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 673.1399, 376.8307, 686.06 ], "text": "FY 2019-20\nBudgeted", "html_text": "FY 2019-20\nBudgeted", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 673.1399, 462.4595, 686.06 ], "text": "FY 2020-21\nRequested", "html_text": "FY 2020-21\nRequested", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 673.1399, 548.0883, 686.06 ], "text": "FY 2021-22\nRequested", "html_text": "FY 2021-22\nRequested", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 34.3155, 660.2198, 548.0883, 673.1399 ], "cells": [ { "location": [ 34.3155, 660.2198, 548.0883, 673.1399 ], "text": "SOURCE OF FUNDS\nGeneral Fund", "html_text": "SOURCE OF FUNDS\nGeneral Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 34.3155, 647.2997, 548.0883, 660.2198 ], "cells": [ { "location": [ 34.3155, 647.2997, 119.9443, 660.2198 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 647.2997, 205.5731, 660.2198 ], "text": "26,729,600", "html_text": "26,729,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 647.2997, 291.2019, 660.2198 ], "text": "25,459,000", "html_text": "25,459,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 647.2997, 376.8307, 660.2198 ], "text": "25,259,100", "html_text": "25,259,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 647.2997, 462.4595, 660.2198 ], "text": "25,259,100", "html_text": "25,259,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 647.2997, 548.0883, 660.2198 ], "text": "6,651,400", "html_text": "6,651,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 34.3155, 634.3796, 548.0883, 647.2997 ], "cells": [ { "location": [ 34.3155, 634.3796, 119.9443, 647.2997 ], "text": "Postsecondary Ed Performance Fund", "html_text": "Postsecondary Ed Performance Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 634.3796, 205.5731, 647.2997 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 634.3796, 291.2019, 647.2997 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 634.3796, 376.8307, 647.2997 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 634.3796, 462.4595, 647.2997 ], "text": "-372,200", "html_text": "-372,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 634.3796, 548.0883, 647.2997 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 34.3155, 621.4595, 548.0883, 634.3796 ], "cells": [ { "location": [ 34.3155, 621.4595, 119.9443, 634.3796 ], "text": "Special Appropriation", "html_text": "Special Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 621.4595, 205.5731, 634.3796 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 621.4595, 291.2019, 634.3796 ], "text": "290,000", "html_text": "290,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 621.4595, 376.8307, 634.3796 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 621.4595, 462.4595, 634.3796 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 621.4595, 548.0883, 634.3796 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 34.3155, 608.5395, 548.0883, 621.4595 ], "cells": [ { "location": [ 34.3155, 608.5395, 119.9443, 621.4595 ], "text": "Budget Reduction-General Fund", "html_text": "Budget Reduction-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 608.5395, 205.5731, 621.4595 ], "text": "-267,300", "html_text": "-267,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 608.5395, 291.2019, 621.4595 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 608.5395, 376.8307, 621.4595 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 608.5395, 462.4595, 621.4595 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 608.5395, 548.0883, 621.4595 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 34.3155, 595.6194, 548.0883, 608.5395 ], "cells": [ { "location": [ 34.3155, 595.6194, 119.9443, 608.5395 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 595.6194, 205.5731, 608.5395 ], "text": "26,462,300", "html_text": "26,462,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 595.6194, 291.2019, 608.5395 ], "text": "25,749,000", "html_text": "25,749,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 595.6194, 376.8307, 608.5395 ], "text": "25,259,100", "html_text": "25,259,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 595.6194, 462.4595, 608.5395 ], "text": "24,886,900", "html_text": "24,886,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 595.6194, 548.0883, 608.5395 ], "text": "6,651,400", "html_text": "6,651,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 34.3155, 582.6993, 548.0883, 595.6194 ], "cells": [ { "location": [ 34.3155, 582.6993, 548.0883, 595.6194 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 34.3155, 569.7792, 548.0883, 582.6993 ], "cells": [ { "location": [ 34.3155, 569.7792, 119.9443, 582.6993 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 569.7792, 205.5731, 582.6993 ], "text": "18,455,435", "html_text": "18,455,435", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 569.7792, 291.2019, 582.6993 ], "text": "21,009,975", "html_text": "21,009,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 569.7792, 376.8307, 582.6993 ], "text": "23,474,018", "html_text": "23,474,018", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 569.7792, 462.4595, 582.6993 ], "text": "23,000,000", "html_text": "23,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 569.7792, 548.0883, 582.6993 ], "text": "23,500,000", "html_text": "23,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 34.3155, 556.8591, 548.0883, 569.7792 ], "cells": [ { "location": [ 34.3155, 556.8591, 119.9443, 569.7792 ], "text": "Total Restricted Funds", "html_text": "Total Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 556.8591, 205.5731, 569.7792 ], "text": "18,455,435", "html_text": "18,455,435", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 556.8591, 291.2019, 569.7792 ], "text": "21,009,975", "html_text": "21,009,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 556.8591, 376.8307, 569.7792 ], "text": "23,474,018", "html_text": "23,474,018", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 556.8591, 462.4595, 569.7792 ], "text": "23,000,000", "html_text": "23,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 556.8591, 548.0883, 569.7792 ], "text": "23,500,000", "html_text": "23,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 34.3155, 543.939, 548.0883, 556.8591 ], "cells": [ { "location": [ 34.3155, 543.939, 548.0883, 556.8591 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 34.3155, 531.019, 548.0883, 543.939 ], "cells": [ { "location": [ 34.3155, 531.019, 119.9443, 543.939 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 531.019, 205.5731, 543.939 ], "text": "20,373,929", "html_text": "20,373,929", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 531.019, 291.2019, 543.939 ], "text": "22,269,017", "html_text": "22,269,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 531.019, 376.8307, 543.939 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 531.019, 462.4595, 543.939 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 531.019, 548.0883, 543.939 ], "text": "20,152,903", "html_text": "20,152,903", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 34.3155, 518.0989, 548.0883, 531.019 ], "cells": [ { "location": [ 34.3155, 518.0989, 119.9443, 531.019 ], "text": "Total Federal Fund", "html_text": "Total Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 518.0989, 205.5731, 531.019 ], "text": "20,373,929", "html_text": "20,373,929", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 518.0989, 291.2019, 531.019 ], "text": "22,269,017", "html_text": "22,269,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 518.0989, 376.8307, 531.019 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 518.0989, 462.4595, 531.019 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 518.0989, 548.0883, 531.019 ], "text": "20,152,903", "html_text": "20,152,903", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 34.3155, 505.1788, 548.0883, 518.0989 ], "cells": [ { "location": [ 34.3155, 505.1788, 119.9443, 518.0989 ], "text": "TOTAL FUNDS", "html_text": "TOTAL FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 505.1788, 205.5731, 518.0989 ], "text": "65,291,664", "html_text": "65,291,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 505.1788, 291.2019, 518.0989 ], "text": "69,027,992", "html_text": "69,027,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 505.1788, 376.8307, 518.0989 ], "text": "68,733,118", "html_text": "68,733,118", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 505.1788, 462.4595, 518.0989 ], "text": "67,886,900", "html_text": "67,886,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 505.1788, 548.0883, 518.0989 ], "text": "50,304,303", "html_text": "50,304,303", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 34.3155, 492.2587, 548.0883, 505.1788 ], "cells": [ { "location": [ 34.3155, 492.2587, 548.0883, 505.1788 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 34.3155, 479.3386, 548.0883, 492.2587 ], "cells": [ { "location": [ 34.3155, 479.3386, 119.9443, 492.2587 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 479.3386, 205.5731, 492.2587 ], "text": "40,554,038", "html_text": "40,554,038", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 479.3386, 291.2019, 492.2587 ], "text": "45,183,691", "html_text": "45,183,691", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 479.3386, 376.8307, 492.2587 ], "text": "41,672,400", "html_text": "41,672,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 479.3386, 462.4595, 492.2587 ], "text": "41,532,310", "html_text": "41,532,310", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 479.3386, 548.0883, 492.2587 ], "text": "31,575,000", "html_text": "31,575,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 34.3155, 466.4185, 548.0883, 479.3386 ], "cells": [ { "location": [ 34.3155, 466.4185, 119.9443, 479.3386 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 466.4185, 205.5731, 479.3386 ], "text": "18,887,836", "html_text": "18,887,836", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 466.4185, 291.2019, 479.3386 ], "text": "13,189,936", "html_text": "13,189,936", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 466.4185, 376.8307, 479.3386 ], "text": "18,810,718", "html_text": "18,810,718", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 466.4185, 462.4595, 479.3386 ], "text": "16,964,190", "html_text": "16,964,190", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 466.4185, 548.0883, 479.3386 ], "text": "10,374,303", "html_text": "10,374,303", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 34.3155, 453.4985, 548.0883, 466.4185 ], "cells": [ { "location": [ 34.3155, 453.4985, 119.9443, 466.4185 ], "text": "Grants Loans Benefits", "html_text": "Grants Loans Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 453.4985, 205.5731, 466.4185 ], "text": "5,607,800", "html_text": "5,607,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 453.4985, 291.2019, 466.4185 ], "text": "6,630,604", "html_text": "6,630,604", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 453.4985, 376.8307, 466.4185 ], "text": "7,000,000", "html_text": "7,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 453.4985, 462.4595, 466.4185 ], "text": "6,890,400", "html_text": "6,890,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 453.4985, 548.0883, 466.4185 ], "text": "6,925,000", "html_text": "6,925,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 34.3155, 440.5784, 548.0883, 453.4985 ], "cells": [ { "location": [ 34.3155, 440.5784, 119.9443, 453.4985 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 440.5784, 205.5731, 453.4985 ], "text": "241,990", "html_text": "241,990", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 440.5784, 291.2019, 453.4985 ], "text": "162,323", "html_text": "162,323", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 440.5784, 376.8307, 453.4985 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 440.5784, 462.4595, 453.4985 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 440.5784, 548.0883, 453.4985 ], "text": "725,000", "html_text": "725,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 34.3155, 427.6583, 548.0883, 440.5784 ], "cells": [ { "location": [ 34.3155, 427.6583, 119.9443, 440.5784 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 427.6583, 205.5731, 440.5784 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 427.6583, 291.2019, 440.5784 ], "text": "3,861,438", "html_text": "3,861,438", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 427.6583, 376.8307, 440.5784 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 427.6583, 462.4595, 440.5784 ], "text": "1,750,000", "html_text": "1,750,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 427.6583, 548.0883, 440.5784 ], "text": "705,000", "html_text": "705,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 34.3155, 414.7382, 548.0883, 427.6583 ], "cells": [ { "location": [ 34.3155, 414.7382, 119.9443, 427.6583 ], "text": "TOTAL EXPENDITURES BY CLASS", "html_text": "TOTAL EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 414.7382, 205.5731, 427.6583 ], "text": "65,291,664", "html_text": "65,291,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 414.7382, 291.2019, 427.6583 ], "text": "69,027,992", "html_text": "69,027,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 414.7382, 376.8307, 427.6583 ], "text": "68,733,118", "html_text": "68,733,118", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 414.7382, 462.4595, 427.6583 ], "text": "67,886,900", "html_text": "67,886,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 414.7382, 548.0883, 427.6583 ], "text": "50,304,303", "html_text": "50,304,303", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 34.3155, 401.8181, 548.0883, 414.7382 ], "cells": [ { "location": [ 34.3155, 401.8181, 548.0883, 414.7382 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 34.3155, 388.8981, 548.0883, 401.8181 ], "cells": [ { "location": [ 34.3155, 388.8981, 119.9443, 401.8181 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 388.8981, 205.5731, 401.8181 ], "text": "26,462,300", "html_text": "26,462,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 388.8981, 291.2019, 401.8181 ], "text": "25,749,000", "html_text": "25,749,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 388.8981, 376.8307, 401.8181 ], "text": "25,259,100", "html_text": "25,259,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 388.8981, 462.4595, 401.8181 ], "text": "24,886,900", "html_text": "24,886,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 388.8981, 548.0883, 401.8181 ], "text": "6,651,400", "html_text": "6,651,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 34.3155, 375.978, 548.0883, 388.8981 ], "cells": [ { "location": [ 34.3155, 375.978, 119.9443, 388.8981 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 375.978, 205.5731, 388.8981 ], "text": "18,455,435", "html_text": "18,455,435", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 375.978, 291.2019, 388.8981 ], "text": "21,009,975", "html_text": "21,009,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 375.978, 376.8307, 388.8981 ], "text": "23,474,018", "html_text": "23,474,018", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 375.978, 462.4595, 388.8981 ], "text": "23,000,000", "html_text": "23,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 375.978, 548.0883, 388.8981 ], "text": "23,500,000", "html_text": "23,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 34.3155, 363.0579, 548.0883, 375.978 ], "cells": [ { "location": [ 34.3155, 363.0579, 119.9443, 375.978 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 363.0579, 205.5731, 375.978 ], "text": "20,373,929", "html_text": "20,373,929", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 363.0579, 291.2019, 375.978 ], "text": "22,269,017", "html_text": "22,269,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 363.0579, 376.8307, 375.978 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 363.0579, 462.4595, 375.978 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 363.0579, 548.0883, 375.978 ], "text": "20,152,903", "html_text": "20,152,903", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 34.3155, 350.1378, 548.0883, 363.0579 ], "cells": [ { "location": [ 34.3155, 350.1378, 119.9443, 363.0579 ], "text": "TOTAL EXPENDITURES BY FUND", "html_text": "TOTAL EXPENDITURES BY FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 350.1378, 205.5731, 363.0579 ], "text": "65,291,664", "html_text": "65,291,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 350.1378, 291.2019, 363.0579 ], "text": "69,027,992", "html_text": "69,027,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 350.1378, 376.8307, 363.0579 ], "text": "68,733,118", "html_text": "68,733,118", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 350.1378, 462.4595, 363.0579 ], "text": "67,886,900", "html_text": "67,886,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 350.1378, 548.0883, 363.0579 ], "text": "50,304,303", "html_text": "50,304,303", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 34.3155, 337.2177, 548.0883, 350.1378 ], "cells": [ { "location": [ 34.3155, 337.2177, 548.0883, 350.1378 ], "text": "EXPENDITURE BY UNIT", "html_text": "EXPENDITURE BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 34.3155, 324.2976, 548.0883, 337.2177 ], "cells": [ { "location": [ 34.3155, 324.2976, 119.9443, 337.2177 ], "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": [ 119.9443, 324.2976, 205.5731, 337.2177 ], "text": "1,421,754", "html_text": "1,421,754", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 324.2976, 291.2019, 337.2177 ], "text": "700,731", "html_text": "700,731", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 324.2976, 376.8307, 337.2177 ], "text": "1,382,274", "html_text": "1,382,274", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 324.2976, 462.4595, 337.2177 ], "text": "1,435,972", "html_text": "1,435,972", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 324.2976, 548.0883, 337.2177 ], "text": "1,610,973", "html_text": "1,610,973", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 34.3155, 311.3776, 548.0883, 324.2976 ], "cells": [ { "location": [ 34.3155, 311.3776, 119.9443, 324.2976 ], "text": "Auxiliary Enterprises", "html_text": "Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 311.3776, 205.5731, 324.2976 ], "text": "5,292,967", "html_text": "5,292,967", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 311.3776, 291.2019, 324.2976 ], "text": "4,493,225", "html_text": "4,493,225", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 311.3776, 376.8307, 324.2976 ], "text": "5,205,000", "html_text": "5,205,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 311.3776, 462.4595, 324.2976 ], "text": "5,259,000", "html_text": "5,259,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 311.3776, 548.0883, 324.2976 ], "text": "5,673,800", "html_text": "5,673,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 34.3155, 298.4575, 548.0883, 311.3776 ], "cells": [ { "location": [ 34.3155, 298.4575, 119.9443, 311.3776 ], "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": [ 119.9443, 298.4575, 205.5731, 311.3776 ], "text": "11,895,369", "html_text": "11,895,369", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 298.4575, 291.2019, 311.3776 ], "text": "15,895,896", "html_text": "15,895,896", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 298.4575, 376.8307, 311.3776 ], "text": "14,565,035", "html_text": "14,565,035", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 298.4575, 462.4595, 311.3776 ], "text": "13,252,426", "html_text": "13,252,426", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 298.4575, 548.0883, 311.3776 ], "text": "6,094,427", "html_text": "6,094,427", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 34.3155, 285.5374, 548.0883, 298.4575 ], "cells": [ { "location": [ 34.3155, 285.5374, 119.9443, 298.4575 ], "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": [ 119.9443, 285.5374, 205.5731, 298.4575 ], "text": "9,621,636", "html_text": "9,621,636", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 285.5374, 291.2019, 298.4575 ], "text": "10,724,975", "html_text": "10,724,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 285.5374, 376.8307, 298.4575 ], "text": "10,604,440", "html_text": "10,604,440", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 285.5374, 462.4595, 298.4575 ], "text": "10,046,029", "html_text": "10,046,029", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 285.5374, 548.0883, 298.4575 ], "text": "8,686,091", "html_text": "8,686,091", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 34.3155, 272.6173, 548.0883, 285.5374 ], "cells": [ { "location": [ 34.3155, 272.6173, 119.9443, 285.5374 ], "text": "Operation and Maintenance of Plant", "html_text": "Operation 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": [ 119.9443, 272.6173, 205.5731, 285.5374 ], "text": "7,483,681", "html_text": "7,483,681", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 272.6173, 291.2019, 285.5374 ], "text": "5,551,416", "html_text": "5,551,416", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 272.6173, 376.8307, 285.5374 ], "text": "7,376,445", "html_text": "7,376,445", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 272.6173, 462.4595, 285.5374 ], "text": "7,551,031", "html_text": "7,551,031", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 272.6173, 548.0883, 285.5374 ], "text": "7,551,031", "html_text": "7,551,031", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 34.3155, 259.6972, 548.0883, 272.6173 ], "cells": [ { "location": [ 34.3155, 259.6972, 119.9443, 272.6173 ], "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": [ 119.9443, 259.6972, 205.5731, 272.6173 ], "text": "9,361,766", "html_text": "9,361,766", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 259.6972, 291.2019, 272.6173 ], "text": "10,230,192", "html_text": "10,230,192", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 259.6972, 376.8307, 272.6173 ], "text": "9,546,790", "html_text": "9,546,790", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 259.6972, 462.4595, 272.6173 ], "text": "9,446,023", "html_text": "9,446,023", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 259.6972, 548.0883, 272.6173 ], "text": "6,807,866", "html_text": "6,807,866", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 34.3155, 246.7771, 548.0883, 259.6972 ], "cells": [ { "location": [ 34.3155, 246.7771, 119.9443, 259.6972 ], "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": [ 119.9443, 246.7771, 205.5731, 259.6972 ], "text": "8,061,259", "html_text": "8,061,259", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 246.7771, 291.2019, 259.6972 ], "text": "7,575,793", "html_text": "7,575,793", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 246.7771, 376.8307, 259.6972 ], "text": "8,237,398", "html_text": "8,237,398", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 246.7771, 462.4595, 259.6972 ], "text": "8,133,810", "html_text": "8,133,810", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 246.7771, 548.0883, 259.6972 ], "text": "4,879,006", "html_text": "4,879,006", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 34.3155, 233.8571, 548.0883, 246.7771 ], "cells": [ { "location": [ 34.3155, 233.8571, 119.9443, 246.7771 ], "text": "Scholarships and Fellowships", "html_text": "Scholarships and Fellowships", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 233.8571, 205.5731, 246.7771 ], "text": "5,821,626", "html_text": "5,821,626", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 233.8571, 291.2019, 246.7771 ], "text": "6,363,964", "html_text": "6,363,964", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 233.8571, 376.8307, 246.7771 ], "text": "5,659,960", "html_text": "5,659,960", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 233.8571, 462.4595, 246.7771 ], "text": "5,874,020", "html_text": "5,874,020", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 233.8571, 548.0883, 246.7771 ], "text": "3,551,303", "html_text": "3,551,303", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 34.3155, 220.937, 548.0883, 233.8571 ], "cells": [ { "location": [ 34.3155, 220.937, 119.9443, 233.8571 ], "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": [ 119.9443, 220.937, 205.5731, 233.8571 ], "text": "6,331,606", "html_text": "6,331,606", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 220.937, 291.2019, 233.8571 ], "text": "7,491,800", "html_text": "7,491,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 220.937, 376.8307, 233.8571 ], "text": "6,155,776", "html_text": "6,155,776", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 220.937, 462.4595, 233.8571 ], "text": "6,888,589", "html_text": "6,888,589", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 220.937, 548.0883, 233.8571 ], "text": "5,449,806", "html_text": "5,449,806", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 34.3155, 208.0169, 548.0883, 220.937 ], "cells": [ { "location": [ 34.3155, 208.0169, 119.9443, 220.937 ], "text": "TOTAL EXPENDITURES BY UNIT", "html_text": "TOTAL EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.9443, 208.0169, 205.5731, 220.937 ], "text": "65,291,664", "html_text": "65,291,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.5731, 208.0169, 291.2019, 220.937 ], "text": "69,027,992", "html_text": "69,027,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.2019, 208.0169, 376.8307, 220.937 ], "text": "68,733,118", "html_text": "68,733,118", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.8307, 208.0169, 462.4595, 220.937 ], "text": "67,886,900", "html_text": "67,886,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 462.4595, 208.0169, 548.0883, 220.937 ], "text": "50,304,303", "html_text": "50,304,303", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 40, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 11, "type": "TOC", "location": { "l": 36.74, "t": 632.2622, "r": 542.2092, "b": 577.2047 }, "text": "", "items": [ { "page": 11, "type": "TOC_ITEM", "location": { "l": 40.5, "t": 608.8222, "r": 542.2092, "b": 599.8847 }, "text": "Postsecondary Ed Performance Fund 0 0 0 -372,200", "title": "Postsecondary Ed Performance Fund 0 0 0 -372,200", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 0, "reading_order": 0 }, { "page": 11, "type": "TOC_ITEM", "location": { "l": 40.5, "t": 597.4822, "r": 542.2092, "b": 588.5447 }, "text": "Special Appropriation 0 290,000 0 0", "title": "Special Appropriation 0 290,000 0 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 1, "reading_order": 1 }, { "page": 11, "type": "TOC_ITEM", "location": { "l": 40.5, "t": 586.1422, "r": 542.2092, "b": 577.2047 }, "text": "Budget Reduction-General Fund -267,300 0 0 0", "title": "Budget Reduction-General Fund -267,300 0 0 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 2, "reading_order": 2 } ], "reading_order": 2 }, { "page": 11, "type": "TITLE", "location": { "l": 36.74, "t": 632.2622, "r": 88.3067, "b": 623.3247 }, "text": "General Fund", "reading_order": 3, "level": 5 } ] }, { "page": 12, "items": [ { "page": 12, "type": "TEXT", "location": { "l": 70.7907, "t": 764.6481, "r": 77.7498, "b": 756.2506 }, "text": "9", "reading_order": 0 }, { "page": 12, "type": "TEXT", "location": { "l": 167.0181, "t": 755.5308, "r": 409.8664, "b": 725.7799 }, "text": "2020-2022 Kentucky Branch Budget\nBaseline Budget Request: Expenditure Detail Summary Record\nAll requested columns rounded to nearest $100", "reading_order": 1 }, { "page": 12, "type": "TABLE", "location": { "l": 34.0755, "t": 726.0198, "r": 547.1284, "b": 269.9181 }, "text": "
OPERATING BUDGET RECORD A-3Agency: Postsecondary Education Institutions
Governmental Branch: Executive Branch\nCabinet: Postsecondary EducationAppropriation: Kentucky State University
Program/Service Unit:\nSub Program:\nPosting Unit:
FY 2017-18\nActualFY 2018-19\nActualFY 2019-20\nBudgetedFY 2020-21\nRequestedFY 2021-22\nRequested
EXPENDITURES BY FUND SOURCE
Federal Fund20,373,92922,269,01720,000,00020,000,00020,152,903
General Fund26,462,30025,749,00025,259,10024,886,9006,651,400
Restricted Fund18,455,43521,009,97523,474,01823,000,00023,500,000
TOTAL EXPENDITURES BY FUND65,291,66469,027,99268,733,11867,886,90050,304,303
EXPENDITURE CATEGORY
Personnel Cost
E111 Regular Salaries & Wages29,550,68232,924,19430,362,40030,260,29922,987,575
E121 Employer FICA1,912,4482,130,7731,973,5621,966,9541,494,192
E122 Employer Retirement5,850,9556,518,9006,011,7555,991,5394,576,093
E123 Health Insurance1,735,5451,933,6741,782,2731,776,2801,349,371
E124 Life Insurance35,99940,10836,43536,32727,585
Other Fringe Benefits1,257,1831,400,7031,290,4021,286,063976,972
Subtotal Salaries & Fringes40,342,81244,948,35241,456,82741,317,46231,411,788
E131 Worker's Compensation211,226235,339215,573214,848163,212
Total Personnel Cost40,554,03845,183,69141,672,40041,532,31031,575,000
Operating Expenses
E210 Utilities & Heating Fuels2,366,7332,436,7653,528,0002,235,200350,250
Non-Breakdown Operating16,521,10310,753,17115,282,71814,728,99010,024,053
Total Operating Expenses18,887,83613,189,93618,810,71816,964,19010,374,303
Grants/Loans/Benefits
Non-Breakdown Grants,Loans,Benefits5,607,8006,630,6047,000,0006,890,4006,925,000
Total Grants/Loans/Benefits5,607,8006,630,6047,000,0006,890,4006,925,000
Debt Service
Debt Service-Restricted Funds241,990162,323750,000750,000725,000
Total Debt Service241,990162,323750,000750,000725,000
Capital Outlay
Non-Breakdown Capital Outlay03,861,438500,0001,750,000705,000
Total Capital Outlay03,861,438500,0001,750,000705,000
TOTAL EXPENDITURES65,291,66469,027,99268,733,11867,886,90050,304,303
", "rows": [ { "row_index": 0, "location": [ 34.0755, 712.605, 547.1284, 726.0198 ], "cells": [ { "location": [ 34.0755, 712.605, 205.0931, 726.0198 ], "text": "OPERATING BUDGET RECORD A-3", "html_text": "OPERATING BUDGET RECORD A-3", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 712.605, 547.1284, 726.0198 ], "text": "Agency: Postsecondary Education Institutions", "html_text": "Agency: Postsecondary Education Institutions", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 34.0755, 699.1903, 547.1284, 712.605 ], "cells": [ { "location": [ 34.0755, 699.1903, 205.0931, 712.605 ], "text": "Governmental Branch: Executive Branch\nCabinet: Postsecondary Education", "html_text": "Governmental Branch: Executive Branch\nCabinet: Postsecondary Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 699.1903, 547.1284, 712.605 ], "text": "Appropriation: Kentucky State University", "html_text": "Appropriation: Kentucky State University", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 34.0755, 685.7755, 547.1284, 699.1903 ], "cells": [ { "location": [ 34.0755, 685.7755, 119.5843, 699.1903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 685.7755, 205.0931, 699.1903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 685.7755, 547.1284, 699.1903 ], "text": "Program/Service Unit:\nSub Program:\nPosting Unit:", "html_text": "Program/Service Unit:\nSub Program:\nPosting Unit:", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 34.0755, 672.3608, 547.1284, 685.7755 ], "cells": [ { "location": [ 34.0755, 672.3608, 119.5843, 685.7755 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 672.3608, 205.0931, 685.7755 ], "text": "FY 2017-18\nActual", "html_text": "FY 2017-18\nActual", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 672.3608, 290.6019, 685.7755 ], "text": "FY 2018-19\nActual", "html_text": "FY 2018-19\nActual", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 672.3608, 376.1108, 685.7755 ], "text": "FY 2019-20\nBudgeted", "html_text": "FY 2019-20\nBudgeted", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 672.3608, 461.6196, 685.7755 ], "text": "FY 2020-21\nRequested", "html_text": "FY 2020-21\nRequested", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 672.3608, 547.1284, 685.7755 ], "text": "FY 2021-22\nRequested", "html_text": "FY 2021-22\nRequested", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 34.0755, 658.946, 547.1284, 672.3608 ], "cells": [ { "location": [ 34.0755, 658.946, 119.5843, 672.3608 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 658.946, 205.0931, 672.3608 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 658.946, 290.6019, 672.3608 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 658.946, 376.1108, 672.3608 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 658.946, 461.6196, 672.3608 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 658.946, 547.1284, 672.3608 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 34.0755, 645.5313, 547.1284, 658.946 ], "cells": [ { "location": [ 34.0755, 645.5313, 119.5843, 658.946 ], "text": "Federal Fund", "html_text": "Federal Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 645.5313, 205.0931, 658.946 ], "text": "20,373,929", "html_text": "20,373,929", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 645.5313, 290.6019, 658.946 ], "text": "22,269,017", "html_text": "22,269,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 645.5313, 376.1108, 658.946 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 645.5313, 461.6196, 658.946 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 645.5313, 547.1284, 658.946 ], "text": "20,152,903", "html_text": "20,152,903", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 34.0755, 632.1165, 547.1284, 645.5313 ], "cells": [ { "location": [ 34.0755, 632.1165, 119.5843, 645.5313 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 632.1165, 205.0931, 645.5313 ], "text": "26,462,300", "html_text": "26,462,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 632.1165, 290.6019, 645.5313 ], "text": "25,749,000", "html_text": "25,749,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 632.1165, 376.1108, 645.5313 ], "text": "25,259,100", "html_text": "25,259,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 632.1165, 461.6196, 645.5313 ], "text": "24,886,900", "html_text": "24,886,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 632.1165, 547.1284, 645.5313 ], "text": "6,651,400", "html_text": "6,651,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 34.0755, 618.7018, 547.1284, 632.1165 ], "cells": [ { "location": [ 34.0755, 618.7018, 119.5843, 632.1165 ], "text": "Restricted Fund", "html_text": "Restricted Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 618.7018, 205.0931, 632.1165 ], "text": "18,455,435", "html_text": "18,455,435", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 618.7018, 290.6019, 632.1165 ], "text": "21,009,975", "html_text": "21,009,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 618.7018, 376.1108, 632.1165 ], "text": "23,474,018", "html_text": "23,474,018", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 618.7018, 461.6196, 632.1165 ], "text": "23,000,000", "html_text": "23,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 618.7018, 547.1284, 632.1165 ], "text": "23,500,000", "html_text": "23,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 34.0755, 605.287, 547.1284, 618.7018 ], "cells": [ { "location": [ 34.0755, 605.287, 119.5843, 618.7018 ], "text": "TOTAL EXPENDITURES BY FUND", "html_text": "TOTAL EXPENDITURES BY FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 605.287, 205.0931, 618.7018 ], "text": "65,291,664", "html_text": "65,291,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 605.287, 290.6019, 618.7018 ], "text": "69,027,992", "html_text": "69,027,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 605.287, 376.1108, 618.7018 ], "text": "68,733,118", "html_text": "68,733,118", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 605.287, 461.6196, 618.7018 ], "text": "67,886,900", "html_text": "67,886,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 605.287, 547.1284, 618.7018 ], "text": "50,304,303", "html_text": "50,304,303", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 34.0755, 591.8722, 547.1284, 605.287 ], "cells": [ { "location": [ 34.0755, 591.8722, 119.5843, 605.287 ], "text": "EXPENDITURE CATEGORY", "html_text": "EXPENDITURE CATEGORY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 591.8722, 205.0931, 605.287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 591.8722, 290.6019, 605.287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 591.8722, 376.1108, 605.287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 591.8722, 461.6196, 605.287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 591.8722, 547.1284, 605.287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 34.0755, 578.4575, 547.1284, 591.8722 ], "cells": [ { "location": [ 34.0755, 578.4575, 119.5843, 591.8722 ], "text": "Personnel Cost", "html_text": "Personnel Cost", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 578.4575, 205.0931, 591.8722 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 578.4575, 290.6019, 591.8722 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 578.4575, 376.1108, 591.8722 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 578.4575, 461.6196, 591.8722 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 578.4575, 547.1284, 591.8722 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 34.0755, 565.0427, 547.1284, 578.4575 ], "cells": [ { "location": [ 34.0755, 565.0427, 119.5843, 578.4575 ], "text": "E111 Regular Salaries & Wages", "html_text": "E111 Regular Salaries & Wages", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 565.0427, 205.0931, 578.4575 ], "text": "29,550,682", "html_text": "29,550,682", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 565.0427, 290.6019, 578.4575 ], "text": "32,924,194", "html_text": "32,924,194", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 565.0427, 376.1108, 578.4575 ], "text": "30,362,400", "html_text": "30,362,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 565.0427, 461.6196, 578.4575 ], "text": "30,260,299", "html_text": "30,260,299", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 565.0427, 547.1284, 578.4575 ], "text": "22,987,575", "html_text": "22,987,575", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 34.0755, 551.628, 547.1284, 565.0427 ], "cells": [ { "location": [ 34.0755, 551.628, 119.5843, 565.0427 ], "text": "E121 Employer FICA", "html_text": "E121 Employer FICA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 551.628, 205.0931, 565.0427 ], "text": "1,912,448", "html_text": "1,912,448", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 551.628, 290.6019, 565.0427 ], "text": "2,130,773", "html_text": "2,130,773", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 551.628, 376.1108, 565.0427 ], "text": "1,973,562", "html_text": "1,973,562", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 551.628, 461.6196, 565.0427 ], "text": "1,966,954", "html_text": "1,966,954", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 551.628, 547.1284, 565.0427 ], "text": "1,494,192", "html_text": "1,494,192", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 34.0755, 538.2132, 547.1284, 551.628 ], "cells": [ { "location": [ 34.0755, 538.2132, 119.5843, 551.628 ], "text": "E122 Employer Retirement", "html_text": "E122 Employer Retirement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 538.2132, 205.0931, 551.628 ], "text": "5,850,955", "html_text": "5,850,955", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 538.2132, 290.6019, 551.628 ], "text": "6,518,900", "html_text": "6,518,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 538.2132, 376.1108, 551.628 ], "text": "6,011,755", "html_text": "6,011,755", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 538.2132, 461.6196, 551.628 ], "text": "5,991,539", "html_text": "5,991,539", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 538.2132, 547.1284, 551.628 ], "text": "4,576,093", "html_text": "4,576,093", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 34.0755, 524.7985, 547.1284, 538.2132 ], "cells": [ { "location": [ 34.0755, 524.7985, 119.5843, 538.2132 ], "text": "E123 Health Insurance", "html_text": "E123 Health Insurance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 524.7985, 205.0931, 538.2132 ], "text": "1,735,545", "html_text": "1,735,545", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 524.7985, 290.6019, 538.2132 ], "text": "1,933,674", "html_text": "1,933,674", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 524.7985, 376.1108, 538.2132 ], "text": "1,782,273", "html_text": "1,782,273", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 524.7985, 461.6196, 538.2132 ], "text": "1,776,280", "html_text": "1,776,280", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 524.7985, 547.1284, 538.2132 ], "text": "1,349,371", "html_text": "1,349,371", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 34.0755, 511.3837, 547.1284, 524.7985 ], "cells": [ { "location": [ 34.0755, 511.3837, 119.5843, 524.7985 ], "text": "E124 Life Insurance", "html_text": "E124 Life Insurance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 511.3837, 205.0931, 524.7985 ], "text": "35,999", "html_text": "35,999", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 511.3837, 290.6019, 524.7985 ], "text": "40,108", "html_text": "40,108", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 511.3837, 376.1108, 524.7985 ], "text": "36,435", "html_text": "36,435", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 511.3837, 461.6196, 524.7985 ], "text": "36,327", "html_text": "36,327", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 511.3837, 547.1284, 524.7985 ], "text": "27,585", "html_text": "27,585", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 34.0755, 497.969, 547.1284, 511.3837 ], "cells": [ { "location": [ 34.0755, 497.969, 119.5843, 511.3837 ], "text": "Other Fringe Benefits", "html_text": "Other Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 497.969, 205.0931, 511.3837 ], "text": "1,257,183", "html_text": "1,257,183", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 497.969, 290.6019, 511.3837 ], "text": "1,400,703", "html_text": "1,400,703", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 497.969, 376.1108, 511.3837 ], "text": "1,290,402", "html_text": "1,290,402", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 497.969, 461.6196, 511.3837 ], "text": "1,286,063", "html_text": "1,286,063", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 497.969, 547.1284, 511.3837 ], "text": "976,972", "html_text": "976,972", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 34.0755, 484.5542, 547.1284, 497.969 ], "cells": [ { "location": [ 34.0755, 484.5542, 119.5843, 497.969 ], "text": "Subtotal Salaries & Fringes", "html_text": "Subtotal Salaries & Fringes", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 484.5542, 205.0931, 497.969 ], "text": "40,342,812", "html_text": "40,342,812", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 484.5542, 290.6019, 497.969 ], "text": "44,948,352", "html_text": "44,948,352", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 484.5542, 376.1108, 497.969 ], "text": "41,456,827", "html_text": "41,456,827", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 484.5542, 461.6196, 497.969 ], "text": "41,317,462", "html_text": "41,317,462", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 484.5542, 547.1284, 497.969 ], "text": "31,411,788", "html_text": "31,411,788", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 34.0755, 471.1394, 547.1284, 484.5542 ], "cells": [ { "location": [ 34.0755, 471.1394, 119.5843, 484.5542 ], "text": "E131 Worker's Compensation", "html_text": "E131 Worker's Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 471.1394, 205.0931, 484.5542 ], "text": "211,226", "html_text": "211,226", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 471.1394, 290.6019, 484.5542 ], "text": "235,339", "html_text": "235,339", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 471.1394, 376.1108, 484.5542 ], "text": "215,573", "html_text": "215,573", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 471.1394, 461.6196, 484.5542 ], "text": "214,848", "html_text": "214,848", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 471.1394, 547.1284, 484.5542 ], "text": "163,212", "html_text": "163,212", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 34.0755, 457.7247, 547.1284, 471.1394 ], "cells": [ { "location": [ 34.0755, 457.7247, 119.5843, 471.1394 ], "text": "Total Personnel Cost", "html_text": "Total Personnel Cost", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 457.7247, 205.0931, 471.1394 ], "text": "40,554,038", "html_text": "40,554,038", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 457.7247, 290.6019, 471.1394 ], "text": "45,183,691", "html_text": "45,183,691", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 457.7247, 376.1108, 471.1394 ], "text": "41,672,400", "html_text": "41,672,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 457.7247, 461.6196, 471.1394 ], "text": "41,532,310", "html_text": "41,532,310", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 457.7247, 547.1284, 471.1394 ], "text": "31,575,000", "html_text": "31,575,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 34.0755, 444.3099, 547.1284, 457.7247 ], "cells": [ { "location": [ 34.0755, 444.3099, 119.5843, 457.7247 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 444.3099, 205.0931, 457.7247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 444.3099, 290.6019, 457.7247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 444.3099, 376.1108, 457.7247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 444.3099, 461.6196, 457.7247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 444.3099, 547.1284, 457.7247 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 34.0755, 430.8952, 547.1284, 444.3099 ], "cells": [ { "location": [ 34.0755, 430.8952, 119.5843, 444.3099 ], "text": "E210 Utilities & Heating Fuels", "html_text": "E210 Utilities & Heating Fuels", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 430.8952, 205.0931, 444.3099 ], "text": "2,366,733", "html_text": "2,366,733", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 430.8952, 290.6019, 444.3099 ], "text": "2,436,765", "html_text": "2,436,765", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 430.8952, 376.1108, 444.3099 ], "text": "3,528,000", "html_text": "3,528,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 430.8952, 461.6196, 444.3099 ], "text": "2,235,200", "html_text": "2,235,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 430.8952, 547.1284, 444.3099 ], "text": "350,250", "html_text": "350,250", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 34.0755, 417.4804, 547.1284, 430.8952 ], "cells": [ { "location": [ 34.0755, 417.4804, 119.5843, 430.8952 ], "text": "Non-Breakdown Operating", "html_text": "Non-Breakdown Operating", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 417.4804, 205.0931, 430.8952 ], "text": "16,521,103", "html_text": "16,521,103", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 417.4804, 290.6019, 430.8952 ], "text": "10,753,171", "html_text": "10,753,171", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 417.4804, 376.1108, 430.8952 ], "text": "15,282,718", "html_text": "15,282,718", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 417.4804, 461.6196, 430.8952 ], "text": "14,728,990", "html_text": "14,728,990", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 417.4804, 547.1284, 430.8952 ], "text": "10,024,053", "html_text": "10,024,053", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 34.0755, 404.0657, 547.1284, 417.4804 ], "cells": [ { "location": [ 34.0755, 404.0657, 119.5843, 417.4804 ], "text": "Total Operating Expenses", "html_text": "Total Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 404.0657, 205.0931, 417.4804 ], "text": "18,887,836", "html_text": "18,887,836", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 404.0657, 290.6019, 417.4804 ], "text": "13,189,936", "html_text": "13,189,936", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 404.0657, 376.1108, 417.4804 ], "text": "18,810,718", "html_text": "18,810,718", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 404.0657, 461.6196, 417.4804 ], "text": "16,964,190", "html_text": "16,964,190", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 404.0657, 547.1284, 417.4804 ], "text": "10,374,303", "html_text": "10,374,303", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 34.0755, 390.6509, 547.1284, 404.0657 ], "cells": [ { "location": [ 34.0755, 390.6509, 119.5843, 404.0657 ], "text": "Grants/Loans/Benefits", "html_text": "Grants/Loans/Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 390.6509, 205.0931, 404.0657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 390.6509, 290.6019, 404.0657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 390.6509, 376.1108, 404.0657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 390.6509, 461.6196, 404.0657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 390.6509, 547.1284, 404.0657 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 34.0755, 377.2361, 547.1284, 390.6509 ], "cells": [ { "location": [ 34.0755, 377.2361, 119.5843, 390.6509 ], "text": "Non-Breakdown Grants,Loans,Benefits", "html_text": "Non-Breakdown Grants,Loans,Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 377.2361, 205.0931, 390.6509 ], "text": "5,607,800", "html_text": "5,607,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 377.2361, 290.6019, 390.6509 ], "text": "6,630,604", "html_text": "6,630,604", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 377.2361, 376.1108, 390.6509 ], "text": "7,000,000", "html_text": "7,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 377.2361, 461.6196, 390.6509 ], "text": "6,890,400", "html_text": "6,890,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 377.2361, 547.1284, 390.6509 ], "text": "6,925,000", "html_text": "6,925,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 34.0755, 363.8214, 547.1284, 377.2361 ], "cells": [ { "location": [ 34.0755, 363.8214, 119.5843, 377.2361 ], "text": "Total Grants/Loans/Benefits", "html_text": "Total Grants/Loans/Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 363.8214, 205.0931, 377.2361 ], "text": "5,607,800", "html_text": "5,607,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 363.8214, 290.6019, 377.2361 ], "text": "6,630,604", "html_text": "6,630,604", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 363.8214, 376.1108, 377.2361 ], "text": "7,000,000", "html_text": "7,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 363.8214, 461.6196, 377.2361 ], "text": "6,890,400", "html_text": "6,890,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 363.8214, 547.1284, 377.2361 ], "text": "6,925,000", "html_text": "6,925,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 34.0755, 350.4066, 547.1284, 363.8214 ], "cells": [ { "location": [ 34.0755, 350.4066, 119.5843, 363.8214 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 350.4066, 205.0931, 363.8214 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 350.4066, 290.6019, 363.8214 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 350.4066, 376.1108, 363.8214 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 350.4066, 461.6196, 363.8214 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 350.4066, 547.1284, 363.8214 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 34.0755, 336.9919, 547.1284, 350.4066 ], "cells": [ { "location": [ 34.0755, 336.9919, 119.5843, 350.4066 ], "text": "Debt Service-Restricted Funds", "html_text": "Debt Service-Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 336.9919, 205.0931, 350.4066 ], "text": "241,990", "html_text": "241,990", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 336.9919, 290.6019, 350.4066 ], "text": "162,323", "html_text": "162,323", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 336.9919, 376.1108, 350.4066 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 336.9919, 461.6196, 350.4066 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 336.9919, 547.1284, 350.4066 ], "text": "725,000", "html_text": "725,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 34.0755, 323.5771, 547.1284, 336.9919 ], "cells": [ { "location": [ 34.0755, 323.5771, 119.5843, 336.9919 ], "text": "Total Debt Service", "html_text": "Total Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 323.5771, 205.0931, 336.9919 ], "text": "241,990", "html_text": "241,990", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 323.5771, 290.6019, 336.9919 ], "text": "162,323", "html_text": "162,323", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 323.5771, 376.1108, 336.9919 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 323.5771, 461.6196, 336.9919 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 323.5771, 547.1284, 336.9919 ], "text": "725,000", "html_text": "725,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 34.0755, 310.1624, 547.1284, 323.5771 ], "cells": [ { "location": [ 34.0755, 310.1624, 119.5843, 323.5771 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 310.1624, 205.0931, 323.5771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 310.1624, 290.6019, 323.5771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 310.1624, 376.1108, 323.5771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 310.1624, 461.6196, 323.5771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 310.1624, 547.1284, 323.5771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 34.0755, 296.7476, 547.1284, 310.1624 ], "cells": [ { "location": [ 34.0755, 296.7476, 119.5843, 310.1624 ], "text": "Non-Breakdown Capital Outlay", "html_text": "Non-Breakdown Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 296.7476, 205.0931, 310.1624 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 296.7476, 290.6019, 310.1624 ], "text": "3,861,438", "html_text": "3,861,438", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 296.7476, 376.1108, 310.1624 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 296.7476, 461.6196, 310.1624 ], "text": "1,750,000", "html_text": "1,750,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 296.7476, 547.1284, 310.1624 ], "text": "705,000", "html_text": "705,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 34.0755, 283.3329, 547.1284, 296.7476 ], "cells": [ { "location": [ 34.0755, 283.3329, 119.5843, 296.7476 ], "text": "Total Capital Outlay", "html_text": "Total Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 283.3329, 205.0931, 296.7476 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 283.3329, 290.6019, 296.7476 ], "text": "3,861,438", "html_text": "3,861,438", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 283.3329, 376.1108, 296.7476 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 283.3329, 461.6196, 296.7476 ], "text": "1,750,000", "html_text": "1,750,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 283.3329, 547.1284, 296.7476 ], "text": "705,000", "html_text": "705,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 34.0755, 269.9181, 547.1284, 283.3329 ], "cells": [ { "location": [ 34.0755, 269.9181, 119.5843, 283.3329 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 119.5843, 269.9181, 205.0931, 283.3329 ], "text": "65,291,664", "html_text": "65,291,664", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.0931, 269.9181, 290.6019, 283.3329 ], "text": "69,027,992", "html_text": "69,027,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 290.6019, 269.9181, 376.1108, 283.3329 ], "text": "68,733,118", "html_text": "68,733,118", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1108, 269.9181, 461.6196, 283.3329 ], "text": "67,886,900", "html_text": "67,886,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.6196, 269.9181, 547.1284, 283.3329 ], "text": "50,304,303", "html_text": "50,304,303", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 34, "n_cols": 6, "ref": "#/tables/0", "reading_order": 2 } ] }, { "page": 13, "items": [ { "page": 13, "type": "TEXT", "location": { "l": 71.04, "t": 765.12, "r": 82.56, "b": 756 }, "text": "10", "reading_order": 0 }, { "page": 13, "type": "TITLE", "location": { "l": 69.12, "t": 724.56, "r": 256.32, "b": 710.4 }, "text": "KENTUCKY STATE UNIVERSITY", "reading_order": 1, "level": 1 }, { "page": 13, "type": "TEXT", "location": { "l": 69.84, "t": 701.28, "r": 131.76, "b": 687.6 }, "text": "FORM A-4", "reading_order": 2 }, { "page": 13, "type": "TITLE", "location": { "l": 69.84, "t": 655.68, "r": 118.32, "b": 641.52 }, "text": "Mission", "reading_order": 3, "level": 3 }, { "page": 13, "type": "TEXT", "location": { "l": 104.64, "t": 609.84, "r": 536.64, "b": 534 }, "text": "Kentucky State University is a public, comprehensive, historically black land-grant university committed to advancing the Commonwealth of Kentucky, enhancing society, and impacting individuals by providing quality teaching with a foundation in liberal studies, scholarly research, and public service to enable productive lives within the diverse global economy.", "reading_order": 4 }, { "page": 13, "type": "TITLE", "location": { "l": 69.6, "t": 504.72, "r": 172.08, "b": 490.08 }, "text": "University Profile", "reading_order": 5, "level": 3 }, { "page": 13, "type": "TEXT", "location": { "l": 104.4, "t": 458.64, "r": 538.8, "b": 413.04 }, "text": "As it is delineated, the three-pronged mission of Kentucky State University (KSU) includes being a land grant HBCU that provides a liberal arts education in the tradition of developing productive, engaged citizens who are problem-solvers.", "reading_order": 6 }, { "page": 13, "type": "TEXT", "location": { "l": 104.4, "t": 406.08, "r": 533.76, "b": 286.8 }, "text": "Kentucky State University is the most diverse of the public institutions of higher education in the Commonwealth of Kentucky. KSU values the importance of diversity on the University campus. KSU has a diversity plan consistent with the diversity policy requirements of the Kentucky Council on Postsecondary Education. A commitment to diversity helps create an atmosphere that encourages openness to differences and a respect for choices. KSU strives to represent the diverse world in which we live, with a diversity of opinions and cultures.", "reading_order": 7 }, { "page": 13, "type": "TEXT", "location": { "l": 104.88, "t": 279.12, "r": 539.04, "b": 218.64 }, "text": "As an HBCU, Kentucky State University has a mission of providing opportunity to those who otherwise would not have been granted access to higher education. As a Kentucky Council on Postsecondary Education affiliated comprehensive university, it has an obligation to increase baccalaureate degrees.", "reading_order": 8 }, { "page": 13, "type": "TEXT", "location": { "l": 104.88, "t": 211.2, "r": 539.76, "b": 150.72 }, "text": "Research has shown that African-American students attending HBCU's are more likely than their counterparts at other institutions to pursue a postgraduate education and become professionals. KSU has a special role to play in developing a diverse work force within the Commonwealth.", "reading_order": 9 } ] }, { "page": 14, "items": [ { "page": 14, "type": "TEXT", "location": { "l": 70.8, "t": 764.88, "r": 82.32, "b": 756 }, "text": "11", "reading_order": 0 }, { "page": 14, "type": "TITLE", "location": { "l": 68.88, "t": 724.8, "r": 180.24, "b": 709.92 }, "text": "FORM A-4 (CONT.)", "reading_order": 1, "level": 3 }, { "page": 14, "type": "TEXT", "location": { "l": 68.4, "t": 696.72, "r": 540.96, "b": 570.24 }, "text": "For the upcoming biennium, subsection (9)(a)3 of the Performance Funding statute (KRS 164.092) stipulates that the funding formulas for both university and two-year college sectors shall include a “stop-loss provision for fiscal year 2020-2021 limiting the reduction in funding to any institution to two percent (2%) of that institution's formula base amount” (KRS 164.092). CPE staff believes this requirement should be addressed in the 2020-2022 budget bill in the same manner as the 1.0% stop loss was handled last biennium; namely, by reducing each institution's fiscal year 2020-21 regular appropriation by two percent of its 2019-20 adjusted net General Fund and transferring the resulting $14,997,800 total to the PEPF.", "reading_order": 2 }, { "page": 14, "type": "TEXT", "location": { "l": 68.64, "t": 558.96, "r": 541.2, "b": 473.76 }, "text": "Subsection (9)(b) of KRS 164.092 reads that “[f]or fiscal year 2021-2022 and thereafter, hold-harmless and stop-loss provisions shall not be included in the funding formulas except by enactment of the General Assembly.” The clear meaning of this subsection is that, unless action is taken by the legislature in construction of the 2020-2022 Budget of the Commonwealth through bill language and appropriation amounts, all hold harmless and stop loss provisions will sunset in the second year of the upcoming biennium.", "reading_order": 3 }, { "page": 14, "type": "TEXT", "location": { "l": 68.4, "t": 462.48, "r": 540.24, "b": 405.84 }, "text": "For 2020-21, funding for Mandated Programs and institutional operations less 2% of the adjusted net General Fund is requested on this “A form.” The “2%” represents the stop-loss and is transferred to the PEPF and is subject to redistribution according to the statute.", "reading_order": 4 }, { "page": 14, "type": "TEXT", "location": { "l": 68.16, "t": 393.84, "r": 535.68, "b": 266.64 }, "text": "For 2021-22, at the advice of LRC budget review and OSBD, state General Fund is included on this A form for just the mandated programs. Please note that the Council, Council staff, and all institutional presidents and chief budget officers strongly recommend that the Governor and General Assembly keep a 2% stop-loss in place for 2021-22. To make that policy a reality, the funding in the institution's Performance Funding 2% Stop Loss \"B forms\" should be added to the institution's funding for 2021-22. Please note that there is a corresponding decrease in the budget request for the PEPF appropriation unit (requested by CPE), clearly showing that this transfer requires no additional state funding.", "reading_order": 5 }, { "page": 14, "type": "TITLE", "location": { "l": 68.4, "t": 255.36, "r": 368.16, "b": 241.68 }, "text": "Justification to Extend the 2% Stop Loss in 2021-22", "reading_order": 6, "level": 3 }, { "page": 14, "type": "TEXT", "location": { "l": 68.64, "t": 240.72, "r": 542.16, "b": 73.2 }, "text": "The impact of losing these provisions would be immediate and severe for Kentucky's two smallest universities, Kentucky State University (KSU) and Morehead State University (MoSU). For example, in the 2019-20 iteration of the university performance funding model, KSU's hold harmless allocation was $6,867,800 or 36.9% of its adjusted net General Fund appropriation in fiscal year 2019-20 and MoSU's hold harmless amount was $2,814,900 or 7.9% of its adjusted net General Fund that same year. Absent an infusion of new operating funds for the institutions—appropriated to the PEPF and distributed using the funding models—and barring any unanticipated large gains in performance at these institutions, it is estimated that KSU would lose more than a third of its funding that is available for educating students and MoSU would lose almost 8.0% of its similar funding. Six community and technical colleges (Ashland, Big Sandy, Hazard, Henderson, Madisonville, and Southeast) stand to lose a significant", "reading_order": 7 } ] }, { "page": 15, "items": [ { "page": 15, "type": "TEXT", "location": { "l": 70.56, "t": 765.36, "r": 82.8, "b": 756 }, "text": "12", "reading_order": 0 }, { "page": 15, "type": "TEXT", "location": { "l": 68.64, "t": 724.56, "r": 540.96, "b": 681.36 }, "text": "portion, on average over 20%, of their state General Fund support should the stop loss and hold harmless provisions be allowed to sunset. Other KCTCS institutions could also be negatively affected.", "reading_order": 1 }, { "page": 15, "type": "TEXT", "location": { "l": 68.4, "t": 669.36, "r": 540, "b": 556.32 }, "text": "It was not the intention of Postsecondary Education Working Group (PEWG) members for Kentucky institutions to have to contend with fiscal cliffs like the ones facing KSU and MoSU. In fact, in a Goal and Guiding Principles document produced by a Funding Strategy Steering Committee of the working group, committee members agreed to a set of principles to guide funding model development, which included an imperative for the distribution mechanism to be “Reasonably Stable” and “not permit large annual shifts in funding to occur” (Report of the Postsecondary Education Working Group to the Governor and Interim Joint Committee on Education, Appendix B, December 2016).", "reading_order": 2 }, { "page": 15, "type": "TEXT", "location": { "l": 68.4, "t": 544.8, "r": 536.4, "b": 459.84 }, "text": "In their final report to the Governor and Interim Joint Committee on Education, working group members did not recommend that hold harmless and stop loss provisions should sunset after the three-year phase-in period. In fact, there was discussion in work group meetings regarding whether or not to establish a perpetual stop loss provision, but members decided the issue could be addressed three years down the road, when the working group was scheduled to reconvene.", "reading_order": 3 }, { "page": 15, "type": "TEXT", "location": { "l": 68.16, "t": 448.32, "r": 536.88, "b": 363.84 }, "text": "In summary, unless the General Assembly takes action during the 2020 budget session to extend the stop loss provision in fiscal 2021-22, KSU, MoSU, six KCTCS institutions and potentially other institutions could lose more than 2.0% of their adjusted net General Fund. For this reason, there is unanimous support among Council members, campus presidents, chief budget officers, and CPE senior staff for the Governor and General Assembly to take action and extend the stop loss provision.", "reading_order": 4 }, { "page": 15, "type": "TITLE", "location": { "l": 69.12, "t": 351.6, "r": 237.12, "b": 337.92 }, "text": "2021-22 Mandated Programs", "reading_order": 5, "level": 3 }, { "page": 15, "type": "TEXT", "location": { "l": 68.4, "t": 337.68, "r": 533.04, "b": 280.56 }, "text": "As indicated above, at the advice of LRC Budget Review and OSBD staff, only funding for mandated programs has been included on the A-Forms for 2021-22, though the institutions and the Council strongly recommend that the Governor and General Assembly continue a 2% stop-loss into the second year of the biennium.", "reading_order": 6 }, { "page": 15, "type": "TEXT", "location": { "l": 68.4, "t": 269.04, "r": 533.04, "b": 128.16 }, "text": "The Council defines mandated programs as research or public service activities that have an external legal mandate—through statute, resolution, budget bill language, or executive order—and receive appropriations greater than $450,000 per program at the research universities or greater than $200,000 per program at the comprehensive universities and Kentucky Community and Technical College System institutions. Programs must also meet additional criteria to achieve mandated program status, including that the program or activity is not integral to the “instructional” mission of the institution, is relatively unique among institutions, is “program-funded” or line-itemed in appropriations bills, could be operated by an agency or organization other than a college or university, and is funded primarily with state General Fund appropriations.", "reading_order": 7 }, { "page": 15, "type": "TEXT", "location": { "l": 68.16, "t": 116.88, "r": 516, "b": 74.16 }, "text": "Most mandated programs receive the lion's share of funding they need to conduct research or support service activities through direct General Fund appropriations to postsecondary institutions. Program funds are typically imbedded in an institution's", "reading_order": 8 } ] }, { "page": 16, "items": [ { "page": 16, "type": "TEXT", "location": { "l": 70.8, "t": 765.12, "r": 82.8, "b": 756 }, "text": "13", "reading_order": 0 }, { "page": 16, "type": "TEXT", "location": { "l": 68.4, "t": 724.32, "r": 536.88, "b": 653.04 }, "text": "regular appropriation and the amount supporting a given mandated program is not always specified in budget bill language. Going forward, to ensure proper functioning of the performance funding models, CPE requests that budget bill language identify the amount of mandated program funding included in each institution's appropriation. Information on individual mandated programs is available upon request.", "reading_order": 1 } ] }, { "page": 17, "items": [ { "page": 17, "type": "TEXT", "location": { "l": 71.0307, "t": 763.9283, "r": 82.3092, "b": 755.7708 }, "text": "14", "reading_order": 0 }, { "page": 17, "type": "TEXT", "location": { "l": 166.5382, "t": 754.8111, "r": 409.8664, "b": 725.5399 }, "text": "2020-2022 Kentucky Branch Budget\nBaseline Budget Request: Expenditure Detail Summary Record\nAll requested columns rounded to nearest $100", "reading_order": 1 }, { "page": 17, "type": "TABLE", "location": { "l": 34.3155, "t": 726.2597, "r": 549.0482, "b": 421.5521 }, "text": "
OPERATING BUDGET RECORD A5Agency: Postsecondary Education Institutions
Governmental Branch: Executive Branch\\nCabinet: Postsecondary EducationAgency: Postsecondary Education Institutions\\nAppropriation: Kentucky State University\\nProgram/Service Unit:\\nSub Program: Posting Unit
Personnel Budget\\nby Source of FundsFY 2017-18\\nActualFY 2018-19\\nActualFY 2019-20\\nBudgetedFY 2020-21\\nRequestedFY 2021-22\\nRequested
Number of Positions
Full Time Positions
Filled429472464465250
Total Full Time Positions429472464465250
Part Time Positions
Filled272613159
Total Part Time Positions272613159
GRAND TOTAL
1. Number of Positions
Filled456498477480259
Total Funds456498477480259
2. Source of Funds ($)
General Fd Cost of Positions16,479,83516,994,34015,400,50015,225,4823,990,840
Restricted Fds Cost of Positions11,442,37013,698,50414,049,00014,071,10114,969,500
Federal Fds. Cost of Positions12,631,83414,490,84612,000,00012,235,72712,614,660
Total Funds40,554,03945,183,69041,449,50041,532,31031,575,000
", "rows": [ { "row_index": 0, "location": [ 34.3155, 710.2225, 549.0482, 726.2597 ], "cells": [ { "location": [ 34.3155, 710.2225, 205.8931, 726.2597 ], "text": "OPERATING BUDGET RECORD A5", "html_text": "OPERATING BUDGET RECORD A5", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 710.2225, 549.0482, 726.2597 ], "text": "Agency: Postsecondary Education Institutions", "html_text": "Agency: Postsecondary Education Institutions", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 34.3155, 694.1852, 549.0482, 710.2225 ], "cells": [ { "location": [ 34.3155, 694.1852, 205.8931, 710.2225 ], "text": "Governmental Branch: Executive Branch\nCabinet: Postsecondary Education", "html_text": "Governmental Branch: Executive Branch\nCabinet: Postsecondary Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 694.1852, 549.0482, 710.2225 ], "text": "Agency: Postsecondary Education Institutions\nAppropriation: Kentucky State University\nProgram/Service Unit:\nSub Program: Posting Unit", "html_text": "Agency: Postsecondary Education Institutions\nAppropriation: Kentucky State University\nProgram/Service Unit:\nSub Program: Posting Unit", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 34.3155, 678.148, 549.0482, 694.1852 ], "cells": [ { "location": [ 34.3155, 678.148, 120.1043, 694.1852 ], "text": "Personnel Budget\nby Source of Funds", "html_text": "Personnel Budget\nby Source of Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 678.148, 205.8931, 694.1852 ], "text": "FY 2017-18\nActual", "html_text": "FY 2017-18\nActual", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 678.148, 291.6818, 694.1852 ], "text": "FY 2018-19\nActual", "html_text": "FY 2018-19\nActual", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 678.148, 377.4706, 694.1852 ], "text": "FY 2019-20\nBudgeted", "html_text": "FY 2019-20\nBudgeted", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 678.148, 463.2594, 694.1852 ], "text": "FY 2020-21\nRequested", "html_text": "FY 2020-21\nRequested", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 678.148, 549.0482, 694.1852 ], "text": "FY 2021-22\nRequested", "html_text": "FY 2021-22\nRequested", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 34.3155, 662.1107, 549.0482, 678.148 ], "cells": [ { "location": [ 34.3155, 662.1107, 120.1043, 678.148 ], "text": "Number of Positions", "html_text": "Number of Positions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 662.1107, 205.8931, 678.148 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 662.1107, 291.6818, 678.148 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 662.1107, 377.4706, 678.148 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 662.1107, 463.2594, 678.148 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 662.1107, 549.0482, 678.148 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 34.3155, 646.0735, 549.0482, 662.1107 ], "cells": [ { "location": [ 34.3155, 646.0735, 120.1043, 662.1107 ], "text": "Full Time Positions", "html_text": "Full Time Positions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 646.0735, 205.8931, 662.1107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 646.0735, 291.6818, 662.1107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 646.0735, 377.4706, 662.1107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 646.0735, 463.2594, 662.1107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 646.0735, 549.0482, 662.1107 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 34.3155, 630.0362, 549.0482, 646.0735 ], "cells": [ { "location": [ 34.3155, 630.0362, 120.1043, 646.0735 ], "text": "Filled", "html_text": "Filled", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 630.0362, 205.8931, 646.0735 ], "text": "429", "html_text": "429", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 630.0362, 291.6818, 646.0735 ], "text": "472", "html_text": "472", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 630.0362, 377.4706, 646.0735 ], "text": "464", "html_text": "464", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 630.0362, 463.2594, 646.0735 ], "text": "465", "html_text": "465", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 630.0362, 549.0482, 646.0735 ], "text": "250", "html_text": "250", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 34.3155, 613.999, 549.0482, 630.0362 ], "cells": [ { "location": [ 34.3155, 613.999, 120.1043, 630.0362 ], "text": "Total Full Time Positions", "html_text": "Total Full Time Positions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 613.999, 205.8931, 630.0362 ], "text": "429", "html_text": "429", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 613.999, 291.6818, 630.0362 ], "text": "472", "html_text": "472", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 613.999, 377.4706, 630.0362 ], "text": "464", "html_text": "464", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 613.999, 463.2594, 630.0362 ], "text": "465", "html_text": "465", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 613.999, 549.0482, 630.0362 ], "text": "250", "html_text": "250", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 34.3155, 597.9618, 549.0482, 613.999 ], "cells": [ { "location": [ 34.3155, 597.9618, 120.1043, 613.999 ], "text": "Part Time Positions", "html_text": "Part Time Positions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 597.9618, 205.8931, 613.999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 597.9618, 291.6818, 613.999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 597.9618, 377.4706, 613.999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 597.9618, 463.2594, 613.999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 597.9618, 549.0482, 613.999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 34.3155, 581.9245, 549.0482, 597.9618 ], "cells": [ { "location": [ 34.3155, 581.9245, 120.1043, 597.9618 ], "text": "Filled", "html_text": "Filled", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 581.9245, 205.8931, 597.9618 ], "text": "27", "html_text": "27", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 581.9245, 291.6818, 597.9618 ], "text": "26", "html_text": "26", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 581.9245, 377.4706, 597.9618 ], "text": "13", "html_text": "13", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 581.9245, 463.2594, 597.9618 ], "text": "15", "html_text": "15", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 581.9245, 549.0482, 597.9618 ], "text": "9", "html_text": "9", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 34.3155, 565.8873, 549.0482, 581.9245 ], "cells": [ { "location": [ 34.3155, 565.8873, 120.1043, 581.9245 ], "text": "Total Part Time Positions", "html_text": "Total Part Time Positions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 565.8873, 205.8931, 581.9245 ], "text": "27", "html_text": "27", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 565.8873, 291.6818, 581.9245 ], "text": "26", "html_text": "26", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 565.8873, 377.4706, 581.9245 ], "text": "13", "html_text": "13", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 565.8873, 463.2594, 581.9245 ], "text": "15", "html_text": "15", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 565.8873, 549.0482, 581.9245 ], "text": "9", "html_text": "9", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 34.3155, 549.85, 549.0482, 565.8873 ], "cells": [ { "location": [ 34.3155, 549.85, 120.1043, 565.8873 ], "text": "GRAND TOTAL", "html_text": "GRAND TOTAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 549.85, 205.8931, 565.8873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 549.85, 291.6818, 565.8873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 549.85, 377.4706, 565.8873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 549.85, 463.2594, 565.8873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 549.85, 549.0482, 565.8873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 34.3155, 533.8128, 549.0482, 549.85 ], "cells": [ { "location": [ 34.3155, 533.8128, 120.1043, 549.85 ], "text": "1. Number of Positions", "html_text": "1. Number of Positions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 533.8128, 205.8931, 549.85 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 533.8128, 291.6818, 549.85 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 533.8128, 377.4706, 549.85 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 533.8128, 463.2594, 549.85 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 533.8128, 549.0482, 549.85 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 34.3155, 517.7756, 549.0482, 533.8128 ], "cells": [ { "location": [ 34.3155, 517.7756, 120.1043, 533.8128 ], "text": "Filled", "html_text": "Filled", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 517.7756, 205.8931, 533.8128 ], "text": "456", "html_text": "456", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 517.7756, 291.6818, 533.8128 ], "text": "498", "html_text": "498", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 517.7756, 377.4706, 533.8128 ], "text": "477", "html_text": "477", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 517.7756, 463.2594, 533.8128 ], "text": "480", "html_text": "480", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 517.7756, 549.0482, 533.8128 ], "text": "259", "html_text": "259", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 34.3155, 501.7383, 549.0482, 517.7756 ], "cells": [ { "location": [ 34.3155, 501.7383, 120.1043, 517.7756 ], "text": "Total Funds", "html_text": "Total Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 501.7383, 205.8931, 517.7756 ], "text": "456", "html_text": "456", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 501.7383, 291.6818, 517.7756 ], "text": "498", "html_text": "498", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 501.7383, 377.4706, 517.7756 ], "text": "477", "html_text": "477", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 501.7383, 463.2594, 517.7756 ], "text": "480", "html_text": "480", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 501.7383, 549.0482, 517.7756 ], "text": "259", "html_text": "259", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 34.3155, 485.7011, 549.0482, 501.7383 ], "cells": [ { "location": [ 34.3155, 485.7011, 120.1043, 501.7383 ], "text": "2. Source of Funds ($)", "html_text": "2. Source of Funds ($)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 485.7011, 205.8931, 501.7383 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 485.7011, 291.6818, 501.7383 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 485.7011, 377.4706, 501.7383 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 485.7011, 463.2594, 501.7383 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 485.7011, 549.0482, 501.7383 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 34.3155, 469.6638, 549.0482, 485.7011 ], "cells": [ { "location": [ 34.3155, 469.6638, 120.1043, 485.7011 ], "text": "General Fd Cost of Positions", "html_text": "General Fd Cost of Positions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 469.6638, 205.8931, 485.7011 ], "text": "16,479,835", "html_text": "16,479,835", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 469.6638, 291.6818, 485.7011 ], "text": "16,994,340", "html_text": "16,994,340", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 469.6638, 377.4706, 485.7011 ], "text": "15,400,500", "html_text": "15,400,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 469.6638, 463.2594, 485.7011 ], "text": "15,225,482", "html_text": "15,225,482", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 469.6638, 549.0482, 485.7011 ], "text": "3,990,840", "html_text": "3,990,840", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 34.3155, 453.6266, 549.0482, 469.6638 ], "cells": [ { "location": [ 34.3155, 453.6266, 120.1043, 469.6638 ], "text": "Restricted Fds Cost of Positions", "html_text": "Restricted Fds Cost of Positions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 453.6266, 205.8931, 469.6638 ], "text": "11,442,370", "html_text": "11,442,370", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 453.6266, 291.6818, 469.6638 ], "text": "13,698,504", "html_text": "13,698,504", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 453.6266, 377.4706, 469.6638 ], "text": "14,049,000", "html_text": "14,049,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 453.6266, 463.2594, 469.6638 ], "text": "14,071,101", "html_text": "14,071,101", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 453.6266, 549.0482, 469.6638 ], "text": "14,969,500", "html_text": "14,969,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 34.3155, 437.5893, 549.0482, 453.6266 ], "cells": [ { "location": [ 34.3155, 437.5893, 120.1043, 453.6266 ], "text": "Federal Fds. Cost of Positions", "html_text": "Federal Fds. Cost of Positions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 437.5893, 205.8931, 453.6266 ], "text": "12,631,834", "html_text": "12,631,834", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 437.5893, 291.6818, 453.6266 ], "text": "14,490,846", "html_text": "14,490,846", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 437.5893, 377.4706, 453.6266 ], "text": "12,000,000", "html_text": "12,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 437.5893, 463.2594, 453.6266 ], "text": "12,235,727", "html_text": "12,235,727", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 437.5893, 549.0482, 453.6266 ], "text": "12,614,660", "html_text": "12,614,660", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 34.3155, 421.5521, 549.0482, 437.5893 ], "cells": [ { "location": [ 34.3155, 421.5521, 120.1043, 437.5893 ], "text": "Total Funds", "html_text": "Total Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 120.1043, 421.5521, 205.8931, 437.5893 ], "text": "40,554,039", "html_text": "40,554,039", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 205.8931, 421.5521, 291.6818, 437.5893 ], "text": "45,183,690", "html_text": "45,183,690", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 291.6818, 421.5521, 377.4706, 437.5893 ], "text": "41,449,500", "html_text": "41,449,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.4706, 421.5521, 463.2594, 437.5893 ], "text": "41,532,310", "html_text": "41,532,310", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 463.2594, 421.5521, 549.0482, 437.5893 ], "text": "31,575,000", "html_text": "31,575,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 19, "n_cols": 6, "ref": "#/tables/0", "reading_order": 2 } ] }, { "page": 18, "items": [ { "page": 18, "type": "TEXT", "location": { "l": 71.04, "t": 764.88, "r": 82.8, "b": 756 }, "text": "15", "reading_order": 0 }, { "page": 18, "type": "TEXT", "location": { "l": 50.16, "t": 737.04, "r": 215.76, "b": 701.76 }, "text": "2020-2-22 Kentucky Branch Budget Request\nOperating Budget Record A-6\nAgency: Kentucky State University", "reading_order": 1 }, { "page": 18, "type": "TABLE", "location": { "l": 49.44, "t": 691.92, "r": 558.48, "b": 443.28 }, "text": "
FY 2020FY 2021FY 2022
Total PositionsTotal Position CostTotal PositionsTotal Position CostTotal PositionsTotal Position Cost
Full-Time523,115,750533,115,750523,157,663
Clerical and secretarial527,880,350487,680,350497,780,350
Executive/Admin and managerial5214,621,41513814,900,44113815,000,441
Faculty1339,787,0251239,787,0251259,902,468
Other professionals1222,557,500532,380,815472,377,830
Service/Maintenance531,256,700191,248,268181,260,967
Skilled crafts202,150,000372,091,986362,108,309
Technical and paraprofessional3841,368,74047141,204,63546541,588,028
FT Total47041,368,74047141,204,63546541,588,028
Part-Time
Clerical and secretarial232,122350,000232,122
Faculty8250,0005145,0005145,000
Other professionals2150,0002150,0002150,000
Service/Maintenance120,000360,000120,000
Technical and paraprofessional278,0004156,0004156,000
PT Total15530,12217561,00014503,122
Grand Total48541,898,86248841,765,63547942,091,150
", "rows": [ { "row_index": 0, "location": [ 49.44, 678.8337, 558.48, 691.92 ], "cells": [ { "location": [ 49.44, 678.8337, 122.16, 691.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 678.8337, 267.6, 691.92 ], "text": "FY 2020", "html_text": "FY 2020", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 678.8337, 413.04, 691.92 ], "text": "FY 2021", "html_text": "FY 2021", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 678.8337, 558.48, 691.92 ], "text": "FY 2022", "html_text": "FY 2022", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 49.44, 665.7474, 558.48, 678.8337 ], "cells": [ { "location": [ 49.44, 665.7474, 122.16, 678.8337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 665.7474, 194.88, 678.8337 ], "text": "Total Positions", "html_text": "Total Positions", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 665.7474, 267.6, 678.8337 ], "text": "Total Position Cost", "html_text": "Total Position Cost", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 665.7474, 340.32, 678.8337 ], "text": "Total Positions", "html_text": "Total Positions", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 665.7474, 413.04, 678.8337 ], "text": "Total Position Cost", "html_text": "Total Position Cost", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 665.7474, 485.76, 678.8337 ], "text": "Total Positions", "html_text": "Total Positions", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 665.7474, 558.48, 678.8337 ], "text": "Total Position Cost", "html_text": "Total Position Cost", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 49.44, 652.6611, 558.48, 665.7474 ], "cells": [ { "location": [ 49.44, 652.6611, 122.16, 665.7474 ], "text": "Full-Time", "html_text": "Full-Time", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 652.6611, 194.88, 665.7474 ], "text": "52", "html_text": "52", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 652.6611, 267.6, 665.7474 ], "text": "3,115,750", "html_text": "3,115,750", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 652.6611, 340.32, 665.7474 ], "text": "53", "html_text": "53", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 652.6611, 413.04, 665.7474 ], "text": "3,115,750", "html_text": "3,115,750", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 652.6611, 485.76, 665.7474 ], "text": "52", "html_text": "52", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 652.6611, 558.48, 665.7474 ], "text": "3,157,663", "html_text": "3,157,663", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 49.44, 639.5747, 558.48, 652.6611 ], "cells": [ { "location": [ 49.44, 639.5747, 122.16, 652.6611 ], "text": "Clerical and secretarial", "html_text": "Clerical and secretarial", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 639.5747, 194.88, 652.6611 ], "text": "52", "html_text": "52", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 639.5747, 267.6, 652.6611 ], "text": "7,880,350", "html_text": "7,880,350", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 639.5747, 340.32, 652.6611 ], "text": "48", "html_text": "48", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 639.5747, 413.04, 652.6611 ], "text": "7,680,350", "html_text": "7,680,350", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 639.5747, 485.76, 652.6611 ], "text": "49", "html_text": "49", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 639.5747, 558.48, 652.6611 ], "text": "7,780,350", "html_text": "7,780,350", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 49.44, 626.4884, 558.48, 639.5747 ], "cells": [ { "location": [ 49.44, 626.4884, 122.16, 639.5747 ], "text": "Executive/Admin and managerial", "html_text": "Executive/Admin and managerial", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 626.4884, 194.88, 639.5747 ], "text": "52", "html_text": "52", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 626.4884, 267.6, 639.5747 ], "text": "14,621,415", "html_text": "14,621,415", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 626.4884, 340.32, 639.5747 ], "text": "138", "html_text": "138", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 626.4884, 413.04, 639.5747 ], "text": "14,900,441", "html_text": "14,900,441", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 626.4884, 485.76, 639.5747 ], "text": "138", "html_text": "138", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 626.4884, 558.48, 639.5747 ], "text": "15,000,441", "html_text": "15,000,441", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 49.44, 613.4021, 558.48, 626.4884 ], "cells": [ { "location": [ 49.44, 613.4021, 122.16, 626.4884 ], "text": "Faculty", "html_text": "Faculty", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 613.4021, 194.88, 626.4884 ], "text": "133", "html_text": "133", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 613.4021, 267.6, 626.4884 ], "text": "9,787,025", "html_text": "9,787,025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 613.4021, 340.32, 626.4884 ], "text": "123", "html_text": "123", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 613.4021, 413.04, 626.4884 ], "text": "9,787,025", "html_text": "9,787,025", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 613.4021, 485.76, 626.4884 ], "text": "125", "html_text": "125", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 613.4021, 558.48, 626.4884 ], "text": "9,902,468", "html_text": "9,902,468", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 49.44, 600.3158, 558.48, 613.4021 ], "cells": [ { "location": [ 49.44, 600.3158, 122.16, 613.4021 ], "text": "Other professionals", "html_text": "Other professionals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 600.3158, 194.88, 613.4021 ], "text": "122", "html_text": "122", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 600.3158, 267.6, 613.4021 ], "text": "2,557,500", "html_text": "2,557,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 600.3158, 340.32, 613.4021 ], "text": "53", "html_text": "53", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 600.3158, 413.04, 613.4021 ], "text": "2,380,815", "html_text": "2,380,815", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 600.3158, 485.76, 613.4021 ], "text": "47", "html_text": "47", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 600.3158, 558.48, 613.4021 ], "text": "2,377,830", "html_text": "2,377,830", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 49.44, 587.2295, 558.48, 600.3158 ], "cells": [ { "location": [ 49.44, 587.2295, 122.16, 600.3158 ], "text": "Service/Maintenance", "html_text": "Service/Maintenance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 587.2295, 194.88, 600.3158 ], "text": "53", "html_text": "53", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 587.2295, 267.6, 600.3158 ], "text": "1,256,700", "html_text": "1,256,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 587.2295, 340.32, 600.3158 ], "text": "19", "html_text": "19", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 587.2295, 413.04, 600.3158 ], "text": "1,248,268", "html_text": "1,248,268", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 587.2295, 485.76, 600.3158 ], "text": "18", "html_text": "18", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 587.2295, 558.48, 600.3158 ], "text": "1,260,967", "html_text": "1,260,967", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 49.44, 574.1432, 558.48, 587.2295 ], "cells": [ { "location": [ 49.44, 574.1432, 122.16, 587.2295 ], "text": "Skilled crafts", "html_text": "Skilled crafts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 574.1432, 194.88, 587.2295 ], "text": "20", "html_text": "20", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 574.1432, 267.6, 587.2295 ], "text": "2,150,000", "html_text": "2,150,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 574.1432, 340.32, 587.2295 ], "text": "37", "html_text": "37", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 574.1432, 413.04, 587.2295 ], "text": "2,091,986", "html_text": "2,091,986", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 574.1432, 485.76, 587.2295 ], "text": "36", "html_text": "36", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 574.1432, 558.48, 587.2295 ], "text": "2,108,309", "html_text": "2,108,309", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 49.44, 561.0568, 558.48, 574.1432 ], "cells": [ { "location": [ 49.44, 561.0568, 122.16, 574.1432 ], "text": "Technical and paraprofessional", "html_text": "Technical and paraprofessional", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 561.0568, 194.88, 574.1432 ], "text": "38", "html_text": "38", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 561.0568, 267.6, 574.1432 ], "text": "41,368,740", "html_text": "41,368,740", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 561.0568, 340.32, 574.1432 ], "text": "471", "html_text": "471", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 561.0568, 413.04, 574.1432 ], "text": "41,204,635", "html_text": "41,204,635", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 561.0568, 485.76, 574.1432 ], "text": "465", "html_text": "465", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 561.0568, 558.48, 574.1432 ], "text": "41,588,028", "html_text": "41,588,028", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 49.44, 547.9705, 558.48, 561.0568 ], "cells": [ { "location": [ 49.44, 547.9705, 122.16, 561.0568 ], "text": "FT Total", "html_text": "FT Total", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 547.9705, 194.88, 561.0568 ], "text": "470", "html_text": "470", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 547.9705, 267.6, 561.0568 ], "text": "41,368,740", "html_text": "41,368,740", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 547.9705, 340.32, 561.0568 ], "text": "471", "html_text": "471", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 547.9705, 413.04, 561.0568 ], "text": "41,204,635", "html_text": "41,204,635", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 547.9705, 485.76, 561.0568 ], "text": "465", "html_text": "465", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 547.9705, 558.48, 561.0568 ], "text": "41,588,028", "html_text": "41,588,028", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 49.44, 534.8842, 558.48, 547.9705 ], "cells": [ { "location": [ 49.44, 534.8842, 122.16, 547.9705 ], "text": "Part-Time", "html_text": "Part-Time", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 534.8842, 194.88, 547.9705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 534.8842, 267.6, 547.9705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 534.8842, 340.32, 547.9705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 534.8842, 413.04, 547.9705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 534.8842, 485.76, 547.9705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 534.8842, 558.48, 547.9705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 49.44, 521.7979, 558.48, 534.8842 ], "cells": [ { "location": [ 49.44, 521.7979, 122.16, 534.8842 ], "text": "Clerical and secretarial", "html_text": "Clerical and secretarial", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 521.7979, 194.88, 534.8842 ], "text": "2", "html_text": "2", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 521.7979, 267.6, 534.8842 ], "text": "32,122", "html_text": "32,122", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 521.7979, 340.32, 534.8842 ], "text": "3", "html_text": "3", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 521.7979, 413.04, 534.8842 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 521.7979, 485.76, 534.8842 ], "text": "2", "html_text": "2", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 521.7979, 558.48, 534.8842 ], "text": "32,122", "html_text": "32,122", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 49.44, 508.7116, 558.48, 521.7979 ], "cells": [ { "location": [ 49.44, 508.7116, 122.16, 521.7979 ], "text": "Faculty", "html_text": "Faculty", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 508.7116, 194.88, 521.7979 ], "text": "8", "html_text": "8", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 508.7116, 267.6, 521.7979 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 508.7116, 340.32, 521.7979 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 508.7116, 413.04, 521.7979 ], "text": "145,000", "html_text": "145,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 508.7116, 485.76, 521.7979 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 508.7116, 558.48, 521.7979 ], "text": "145,000", "html_text": "145,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 49.44, 495.6253, 558.48, 508.7116 ], "cells": [ { "location": [ 49.44, 495.6253, 122.16, 508.7116 ], "text": "Other professionals", "html_text": "Other professionals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 495.6253, 194.88, 508.7116 ], "text": "2", "html_text": "2", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 495.6253, 267.6, 508.7116 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 495.6253, 340.32, 508.7116 ], "text": "2", "html_text": "2", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 495.6253, 413.04, 508.7116 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 495.6253, 485.76, 508.7116 ], "text": "2", "html_text": "2", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 495.6253, 558.48, 508.7116 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 49.44, 482.5389, 558.48, 495.6253 ], "cells": [ { "location": [ 49.44, 482.5389, 122.16, 495.6253 ], "text": "Service/Maintenance", "html_text": "Service/Maintenance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 482.5389, 194.88, 495.6253 ], "text": "1", "html_text": "1", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 482.5389, 267.6, 495.6253 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 482.5389, 340.32, 495.6253 ], "text": "3", "html_text": "3", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 482.5389, 413.04, 495.6253 ], "text": "60,000", "html_text": "60,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 482.5389, 485.76, 495.6253 ], "text": "1", "html_text": "1", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 482.5389, 558.48, 495.6253 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 49.44, 469.4526, 558.48, 482.5389 ], "cells": [ { "location": [ 49.44, 469.4526, 122.16, 482.5389 ], "text": "Technical and paraprofessional", "html_text": "Technical and paraprofessional", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 469.4526, 194.88, 482.5389 ], "text": "2", "html_text": "2", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 469.4526, 267.6, 482.5389 ], "text": "78,000", "html_text": "78,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 469.4526, 340.32, 482.5389 ], "text": "4", "html_text": "4", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 469.4526, 413.04, 482.5389 ], "text": "156,000", "html_text": "156,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 469.4526, 485.76, 482.5389 ], "text": "4", "html_text": "4", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 469.4526, 558.48, 482.5389 ], "text": "156,000", "html_text": "156,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 49.44, 456.3663, 558.48, 469.4526 ], "cells": [ { "location": [ 49.44, 456.3663, 122.16, 469.4526 ], "text": "PT Total", "html_text": "PT Total", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 456.3663, 194.88, 469.4526 ], "text": "15", "html_text": "15", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 456.3663, 267.6, 469.4526 ], "text": "530,122", "html_text": "530,122", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 456.3663, 340.32, 469.4526 ], "text": "17", "html_text": "17", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 456.3663, 413.04, 469.4526 ], "text": "561,000", "html_text": "561,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 456.3663, 485.76, 469.4526 ], "text": "14", "html_text": "14", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 456.3663, 558.48, 469.4526 ], "text": "503,122", "html_text": "503,122", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 49.44, 443.28, 558.48, 456.3663 ], "cells": [ { "location": [ 49.44, 443.28, 122.16, 456.3663 ], "text": "Grand Total", "html_text": "Grand Total", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.16, 443.28, 194.88, 456.3663 ], "text": "485", "html_text": "485", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.88, 443.28, 267.6, 456.3663 ], "text": "41,898,862", "html_text": "41,898,862", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.6, 443.28, 340.32, 456.3663 ], "text": "488", "html_text": "488", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 340.32, 443.28, 413.04, 456.3663 ], "text": "41,765,635", "html_text": "41,765,635", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 413.04, 443.28, 485.76, 456.3663 ], "text": "479", "html_text": "479", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.76, 443.28, 558.48, 456.3663 ], "text": "42,091,150", "html_text": "42,091,150", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 19, "n_cols": 7, "ref": "#/tables/0", "reading_order": 2 }, { "page": 18, "type": "TEXT", "location": { "l": 543.36, "t": 444.24, "r": 555.6, "b": 434.16 }, "text": "(0)", "reading_order": 3 } ] }, { "page": 19, "items": [ { "page": 19, "type": "TEXT", "location": { "l": 71.04, "t": 765.12, "r": 82.8, "b": 756 }, "text": "16", "reading_order": 0 }, { "page": 19, "type": "TEXT", "location": { "l": 132.48, "t": 737.28, "r": 467.52, "b": 714.96 }, "text": "2020-22 Kentucky Branch Budget\nOperating Budget Request: Postsecondary Education Substitute for the Restricted Fund Record", "reading_order": 1 }, { "page": 19, "type": "TABLE", "location": { "l": 50.88, "t": 708.96, "r": 549.36, "b": 364.8 }, "text": "
OPERATING BUDGET RECORD - PE report
Governmental Branch: Executive BranchCabinet: Postsecondary EducationAgency: Appropriation:Kentucky State UniversityKentucky State University
RECEIPT STRUCTURE
ActualFY 2017-18ActualFY 2018-19BudgetedFY 2019-20RequestedFY 2020-21RequestedFY 2021-22
Gross Tuition and Fee Revenue11,525,93511,610,57217,559,01817,031,00016,963,297
Local Appropriations
State and Local Grants and Contracts2,689,9311,759,1982,500,0002,399,40023,999,400
Non-Government Grants and Contracts
Investment and Endowment Income599,857871,874175,000175,000175,000
Sales and Services of Educational Activities
Other
Auxiliary Enterprise Sales and Services4,239,5694,426,6755,205,0005,259,0005,673,800
Hospital Sales and Services
Total19,055,29218,668,31925,439,01824,864,40046,811,497
RESTRICTED FUNDS
BUDGET SUMMARY
(A) Resources
Current Receipts19,055,29218,668,31925,439,01824,864,400
(B) Expenditures
Baseline Budget Expenditures19,055,29218,668,31924,941,61824,367,000
Additional Budget Request Expenditures497,400497,400
Total Expenditures19,055,29218,668,31925,439,01824,864,400
", "rows": [ { "row_index": 0, "location": [ 50.88, 693.3164, 549.36, 708.96 ], "cells": [ { "location": [ 50.88, 693.3164, 549.36, 708.96 ], "text": "OPERATING BUDGET RECORD - PE report", "html_text": "OPERATING BUDGET RECORD - PE report", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 50.88, 677.6727, 549.36, 693.3164 ], "cells": [ { "location": [ 50.88, 677.6727, 300.12, 693.3164 ], "text": "Governmental Branch: Executive BranchCabinet: Postsecondary Education", "html_text": "Governmental Branch: Executive BranchCabinet: Postsecondary Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 300.12, 677.6727, 383.2, 693.3164 ], "text": "Agency: Appropriation:", "html_text": "Agency: Appropriation:", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 383.2, 677.6727, 549.36, 693.3164 ], "text": "Kentucky State UniversityKentucky State University", "html_text": "Kentucky State UniversityKentucky State University", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 50.88, 662.0291, 549.36, 677.6727 ], "cells": [ { "location": [ 50.88, 662.0291, 549.36, 677.6727 ], "text": "RECEIPT STRUCTURE", "html_text": "RECEIPT STRUCTURE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 50.88, 646.3855, 549.36, 662.0291 ], "cells": [ { "location": [ 50.88, 646.3855, 133.96, 662.0291 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.96, 646.3855, 217.04, 662.0291 ], "text": "ActualFY 2017-18", "html_text": "ActualFY 2017-18", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.04, 646.3855, 300.12, 662.0291 ], "text": "ActualFY 2018-19", "html_text": "ActualFY 2018-19", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 300.12, 646.3855, 383.2, 662.0291 ], "text": "BudgetedFY 2019-20", "html_text": "BudgetedFY 2019-20", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 383.2, 646.3855, 466.28, 662.0291 ], "text": "RequestedFY 2020-21", "html_text": "RequestedFY 2020-21", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 466.28, 646.3855, 549.36, 662.0291 ], "text": "RequestedFY 2021-22", "html_text": "RequestedFY 2021-22", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 50.88, 630.7418, 549.36, 646.3855 ], "cells": [ { "location": [ 50.88, 630.7418, 133.96, 646.3855 ], "text": "Gross Tuition and Fee Revenue", "html_text": "Gross Tuition and Fee Revenue", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.96, 630.7418, 217.04, 646.3855 ], "text": "11,525,935", "html_text": "11,525,935", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.04, 630.7418, 300.12, 646.3855 ], "text": "11,610,572", "html_text": "11,610,572", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 300.12, 630.7418, 383.2, 646.3855 ], "text": "17,559,018", "html_text": "17,559,018", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 383.2, 630.7418, 466.28, 646.3855 ], "text": "17,031,000", "html_text": "17,031,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 466.28, 630.7418, 549.36, 646.3855 ], "text": "16,963,297", "html_text": "16,963,297", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 50.88, 615.0982, 549.36, 630.7418 ], "cells": [ { "location": [ 50.88, 615.0982, 133.96, 630.7418 ], "text": "Local Appropriations", "html_text": "Local Appropriations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.96, 615.0982, 217.04, 630.7418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.04, 615.0982, 300.12, 630.7418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 300.12, 615.0982, 383.2, 630.7418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 383.2, 615.0982, 466.28, 630.7418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 466.28, 615.0982, 549.36, 630.7418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 50.88, 599.4545, 549.36, 615.0982 ], "cells": [ { "location": [ 50.88, 599.4545, 133.96, 615.0982 ], "text": "State and Local Grants and Contracts", "html_text": "State and Local Grants and Contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.96, 599.4545, 217.04, 615.0982 ], "text": "2,689,931", "html_text": "2,689,931", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.04, 599.4545, 300.12, 615.0982 ], "text": "1,759,198", "html_text": "1,759,198", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 300.12, 599.4545, 383.2, 615.0982 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 383.2, 599.4545, 466.28, 615.0982 ], "text": "2,399,400", "html_text": "2,399,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 466.28, 599.4545, 549.36, 615.0982 ], "text": "23,999,400", "html_text": "23,999,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 50.88, 583.8109, 549.36, 599.4545 ], "cells": [ { "location": [ 50.88, 583.8109, 133.96, 599.4545 ], "text": "Non-Government Grants and Contracts", "html_text": "Non-Government Grants and Contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.96, 583.8109, 217.04, 599.4545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.04, 583.8109, 300.12, 599.4545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 300.12, 583.8109, 383.2, 599.4545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 383.2, 583.8109, 466.28, 599.4545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 466.28, 583.8109, 549.36, 599.4545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 50.88, 568.1673, 549.36, 583.8109 ], "cells": [ { "location": [ 50.88, 568.1673, 133.96, 583.8109 ], "text": "Investment and Endowment Income", "html_text": "Investment and Endowment Income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.96, 568.1673, 217.04, 583.8109 ], "text": "599,857", "html_text": "599,857", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.04, 568.1673, 300.12, 583.8109 ], "text": "871,874", "html_text": "871,874", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 300.12, 568.1673, 383.2, 583.8109 ], "text": "175,000", "html_text": "175,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 383.2, 568.1673, 466.28, 583.8109 ], "text": "175,000", "html_text": "175,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 466.28, 568.1673, 549.36, 583.8109 ], "text": "175,000", "html_text": "175,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 50.88, 552.5236, 549.36, 568.1673 ], "cells": [ { "location": [ 50.88, 552.5236, 133.96, 568.1673 ], "text": "Sales and Services of Educational Activities", "html_text": "Sales and Services of Educational Activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.96, 552.5236, 217.04, 568.1673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.04, 552.5236, 300.12, 568.1673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 300.12, 552.5236, 383.2, 568.1673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 383.2, 552.5236, 466.28, 568.1673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 466.28, 552.5236, 549.36, 568.1673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 50.88, 536.88, 549.36, 552.5236 ], "cells": [ { "location": [ 50.88, 536.88, 133.96, 552.5236 ], "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": [ 133.96, 536.88, 217.04, 552.5236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.04, 536.88, 300.12, 552.5236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 300.12, 536.88, 383.2, 552.5236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 383.2, 536.88, 466.28, 552.5236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 466.28, 536.88, 549.36, 552.5236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 50.88, 521.2364, 549.36, 536.88 ], "cells": [ { "location": [ 50.88, 521.2364, 133.96, 536.88 ], "text": "Auxiliary Enterprise Sales and Services", "html_text": "Auxiliary Enterprise Sales and Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.96, 521.2364, 217.04, 536.88 ], "text": "4,239,569", "html_text": "4,239,569", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.04, 521.2364, 300.12, 536.88 ], "text": "4,426,675", "html_text": "4,426,675", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 300.12, 521.2364, 383.2, 536.88 ], "text": "5,205,000", "html_text": "5,205,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 383.2, 521.2364, 466.28, 536.88 ], "text": "5,259,000", "html_text": "5,259,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 466.28, 521.2364, 549.36, 536.88 ], "text": "5,673,800", "html_text": "5,673,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 50.88, 505.5927, 549.36, 521.2364 ], "cells": [ { "location": [ 50.88, 505.5927, 133.96, 521.2364 ], "text": "Hospital Sales and Services", "html_text": "Hospital Sales and Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.96, 505.5927, 217.04, 521.2364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.04, 505.5927, 300.12, 521.2364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 300.12, 505.5927, 383.2, 521.2364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 383.2, 505.5927, 466.28, 521.2364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 466.28, 505.5927, 549.36, 521.2364 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 50.88, 489.9491, 549.36, 505.5927 ], "cells": [ { "location": [ 50.88, 489.9491, 133.96, 505.5927 ], "text": "Total", "html_text": "Total", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.96, 489.9491, 217.04, 505.5927 ], "text": "19,055,292", "html_text": "19,055,292", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.04, 489.9491, 300.12, 505.5927 ], "text": "18,668,319", "html_text": "18,668,319", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 300.12, 489.9491, 383.2, 505.5927 ], "text": "25,439,018", "html_text": "25,439,018", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 383.2, 489.9491, 466.28, 505.5927 ], "text": "24,864,400", "html_text": "24,864,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 466.28, 489.9491, 549.36, 505.5927 ], "text": "46,811,497", "html_text": "46,811,497", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 50.88, 474.3055, 549.36, 489.9491 ], "cells": [ { "location": [ 50.88, 474.3055, 549.36, 489.9491 ], "text": "RESTRICTED FUNDS", "html_text": "RESTRICTED FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 50.88, 458.6618, 549.36, 474.3055 ], "cells": [ { "location": [ 50.88, 458.6618, 549.36, 474.3055 ], "text": "BUDGET SUMMARY", "html_text": "BUDGET SUMMARY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 50.88, 443.0182, 549.36, 458.6618 ], "cells": [ { "location": [ 50.88, 443.0182, 549.36, 458.6618 ], "text": "(A) Resources", "html_text": "(A) Resources", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 50.88, 427.3745, 549.36, 443.0182 ], "cells": [ { "location": [ 50.88, 427.3745, 217.04, 443.0182 ], "text": "Current Receipts", "html_text": "Current Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.04, 427.3745, 300.12, 443.0182 ], "text": "19,055,292", "html_text": "19,055,292", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 300.12, 427.3745, 383.2, 443.0182 ], "text": "18,668,319", "html_text": "18,668,319", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 383.2, 427.3745, 466.28, 443.0182 ], "text": "25,439,018", "html_text": "25,439,018", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 466.28, 427.3745, 549.36, 443.0182 ], "text": "24,864,400", "html_text": "24,864,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 50.88, 411.7309, 549.36, 427.3745 ], "cells": [ { "location": [ 50.88, 411.7309, 549.36, 427.3745 ], "text": "(B) Expenditures", "html_text": "(B) Expenditures", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 50.88, 396.0873, 549.36, 411.7309 ], "cells": [ { "location": [ 50.88, 396.0873, 217.04, 411.7309 ], "text": "Baseline Budget Expenditures", "html_text": "Baseline Budget Expenditures", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.04, 396.0873, 300.12, 411.7309 ], "text": "19,055,292", "html_text": "19,055,292", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 300.12, 396.0873, 383.2, 411.7309 ], "text": "18,668,319", "html_text": "18,668,319", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 383.2, 396.0873, 466.28, 411.7309 ], "text": "24,941,618", "html_text": "24,941,618", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 466.28, 396.0873, 549.36, 411.7309 ], "text": "24,367,000", "html_text": "24,367,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 50.88, 380.4436, 549.36, 396.0873 ], "cells": [ { "location": [ 50.88, 380.4436, 217.04, 396.0873 ], "text": "Additional Budget Request Expenditures", "html_text": "Additional Budget Request Expenditures", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.04, 380.4436, 300.12, 396.0873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 300.12, 380.4436, 383.2, 396.0873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 383.2, 380.4436, 466.28, 396.0873 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 466.28, 380.4436, 549.36, 396.0873 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 50.88, 364.8, 549.36, 380.4436 ], "cells": [ { "location": [ 50.88, 364.8, 217.04, 380.4436 ], "text": "Total Expenditures", "html_text": "Total Expenditures", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 217.04, 364.8, 300.12, 380.4436 ], "text": "19,055,292", "html_text": "19,055,292", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 300.12, 364.8, 383.2, 380.4436 ], "text": "18,668,319", "html_text": "18,668,319", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 383.2, 364.8, 466.28, 380.4436 ], "text": "25,439,018", "html_text": "25,439,018", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 466.28, 364.8, 549.36, 380.4436 ], "text": "24,864,400", "html_text": "24,864,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 22, "n_cols": 6, "ref": "#/tables/0", "reading_order": 2 }, { "page": 19, "type": "TEXT", "location": { "l": 49.44, "t": 355.44, "r": 339.36, "b": 344.64 }, "text": "This form is intended to match this institution's A1/A2/A3 and B1/B2/B3 numbers.", "reading_order": 3 }, { "page": 19, "type": "TEXT", "location": { "l": 49.68, "t": 343.92, "r": 459.84, "b": 333.36 }, "text": "FD reports are also included in this budget submission and contain information on actual and budgeted current funds", "reading_order": 4 } ] }, { "page": 20, "items": [ { "page": 20, "type": "TEXT", "location": { "l": 70.8, "t": 765.36, "r": 82.32, "b": 756.48 }, "text": "17", "reading_order": 0 }, { "page": 20, "type": "TEXT", "location": { "l": 207.6, "t": 734.16, "r": 413.52, "b": 694.08 }, "text": "FD-1A CONSOLIDATED CURRENT FUNDS REVENUE\nACTUAL FISCAL YEAR 2017-18\nDUE DATE: November 1\nINSTITUTION: Kentucky State University", "reading_order": 1 }, { "page": 20, "type": "TABLE", "location": { "l": 54.48, "t": 690.48, "r": 556.8, "b": 92.4 }, "text": "
Actual FY 2017-18
UnrestrictedRestrictedTotal
Educational and General (E&G)
Tuition and Fees
Degree Credit - Fall7,994,3647,994,364
Degree Credit - Winter
Degree Credit - Spring6,922,6286,922,628
Degree Credit - Summer324,027324,027
Subtotal Tuition15,241,01915,241,019
Noncredit
Mandatory Student Fees838,946
Other Fees316,468
Subtotal Tuition and Fees16,396,43216,396,432
Less: Scholarship Allowances5,069,4185,069,418
Net Tuition and Fees11,525,93511,525,935
Governmental Appropriations-Federal
Agricultural Experiment Station3,814,5863,814,586
Agricultural Extension Service3,705,2873,705,287
Other Current Appropriations
Subtotal Governmental Appropriations-Federal7,519,8737,519,873
Governmental Appropriations-State26,462,30026,462,300
Governmental Appropriations-Local
Governmental Grants and Contracts-Federal
Pell Grants4,391,8394,391,839
Supplemental Educational Opportunity Grants66,46066,460
College Work Study257,535257,535
Federal - ARRA
Federal - SFSF
Other Grants and Contracts12,158,03312,158,033
Subtotal Governmental Grants and Contracts-Federal16,873,86716,873,867
Governmental Grants and Contracts-State2,689,9312,689,931
Governmental Grants and Contracts-Local
Non-Governmental Grants and Contracts
Gifts, Donations, and Pledges
Indirect Cost Reimbursement674,246674,246
Investment Income599,857599,857
Endowment Income
Sales and Services of Educational Activities
Budgeted Fund Balance as Support
Contributions from Foundations
Other
Total Educational and General (E&G)39,262,33827,083,67166,346,009
Sales and Services of Auxiliary Enterprises
Housing2,179,6092,179,609
Food Service1,913,7321,913,732
Bookstores119,680119,680
Other26,54826,548
Intercollegiate Athletics-
Mandatory Student Fees-
Subtotal Auxiliary Enterprises-
Less: Discounts and Allowances allocated to Auxiliary Enterprises-
Total Auxiliary Enterprises4,239,5694,239,569
Sales and Services of Hospitals-
TOTAL CURRENT FUNDS REVENUE43,501,90727,083,67170,585,578
", "rows": [ { "row_index": 0, "location": [ 54.48, 679.4044, 556.8, 690.48 ], "cells": [ { "location": [ 54.48, 679.4044, 180.06, 690.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 679.4044, 556.8, 690.48 ], "text": "Actual FY 2017-18", "html_text": "Actual FY 2017-18", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 54.48, 668.3289, 556.8, 679.4044 ], "cells": [ { "location": [ 54.48, 668.3289, 180.06, 679.4044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 668.3289, 305.64, 679.4044 ], "text": "Unrestricted", "html_text": "Unrestricted", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 668.3289, 431.22, 679.4044 ], "text": "Restricted", "html_text": "Restricted", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 668.3289, 556.8, 679.4044 ], "text": "Total", "html_text": "Total", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 54.48, 657.2533, 556.8, 668.3289 ], "cells": [ { "location": [ 54.48, 657.2533, 180.06, 668.3289 ], "text": "Educational and General (E&G)", "html_text": "Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 657.2533, 305.64, 668.3289 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 657.2533, 431.22, 668.3289 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 657.2533, 556.8, 668.3289 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 54.48, 646.1778, 556.8, 657.2533 ], "cells": [ { "location": [ 54.48, 646.1778, 180.06, 657.2533 ], "text": "Tuition and Fees", "html_text": "Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 646.1778, 305.64, 657.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 646.1778, 431.22, 657.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 646.1778, 556.8, 657.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 54.48, 635.1022, 556.8, 646.1778 ], "cells": [ { "location": [ 54.48, 635.1022, 180.06, 646.1778 ], "text": "Degree Credit - Fall", "html_text": "Degree Credit - Fall", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 635.1022, 305.64, 646.1778 ], "text": "7,994,364", "html_text": "7,994,364", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 635.1022, 431.22, 646.1778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 635.1022, 556.8, 646.1778 ], "text": "7,994,364", "html_text": "7,994,364", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 54.48, 624.0267, 556.8, 635.1022 ], "cells": [ { "location": [ 54.48, 624.0267, 180.06, 635.1022 ], "text": "Degree Credit - Winter", "html_text": "Degree Credit - Winter", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 624.0267, 305.64, 635.1022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 624.0267, 431.22, 635.1022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 624.0267, 556.8, 635.1022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 54.48, 612.9511, 556.8, 624.0267 ], "cells": [ { "location": [ 54.48, 612.9511, 180.06, 624.0267 ], "text": "Degree Credit - Spring", "html_text": "Degree Credit - Spring", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 612.9511, 305.64, 624.0267 ], "text": "6,922,628", "html_text": "6,922,628", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 612.9511, 431.22, 624.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 612.9511, 556.8, 624.0267 ], "text": "6,922,628", "html_text": "6,922,628", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 54.48, 601.8756, 556.8, 612.9511 ], "cells": [ { "location": [ 54.48, 601.8756, 180.06, 612.9511 ], "text": "Degree Credit - Summer", "html_text": "Degree Credit - Summer", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 601.8756, 305.64, 612.9511 ], "text": "324,027", "html_text": "324,027", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 601.8756, 431.22, 612.9511 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 601.8756, 556.8, 612.9511 ], "text": "324,027", "html_text": "324,027", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 54.48, 590.8, 556.8, 601.8756 ], "cells": [ { "location": [ 54.48, 590.8, 180.06, 601.8756 ], "text": "Subtotal Tuition", "html_text": "Subtotal Tuition", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 590.8, 305.64, 601.8756 ], "text": "15,241,019", "html_text": "15,241,019", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 590.8, 431.22, 601.8756 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 590.8, 556.8, 601.8756 ], "text": "15,241,019", "html_text": "15,241,019", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 54.48, 579.7244, 556.8, 590.8 ], "cells": [ { "location": [ 54.48, 579.7244, 180.06, 590.8 ], "text": "Noncredit", "html_text": "Noncredit", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 579.7244, 305.64, 590.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 579.7244, 431.22, 590.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 579.7244, 556.8, 590.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 54.48, 568.6489, 556.8, 579.7244 ], "cells": [ { "location": [ 54.48, 568.6489, 180.06, 579.7244 ], "text": "Mandatory Student Fees", "html_text": "Mandatory Student Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 568.6489, 305.64, 579.7244 ], "text": "838,946", "html_text": "838,946", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 568.6489, 431.22, 579.7244 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 568.6489, 556.8, 579.7244 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 54.48, 557.5733, 556.8, 568.6489 ], "cells": [ { "location": [ 54.48, 557.5733, 180.06, 568.6489 ], "text": "Other Fees", "html_text": "Other Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 557.5733, 305.64, 568.6489 ], "text": "316,468", "html_text": "316,468", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 557.5733, 431.22, 568.6489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 557.5733, 556.8, 568.6489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 54.48, 546.4978, 556.8, 557.5733 ], "cells": [ { "location": [ 54.48, 546.4978, 180.06, 557.5733 ], "text": "Subtotal Tuition and Fees", "html_text": "Subtotal Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 546.4978, 305.64, 557.5733 ], "text": "16,396,432", "html_text": "16,396,432", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 546.4978, 431.22, 557.5733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 546.4978, 556.8, 557.5733 ], "text": "16,396,432", "html_text": "16,396,432", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 54.48, 535.4222, 556.8, 546.4978 ], "cells": [ { "location": [ 54.48, 535.4222, 180.06, 546.4978 ], "text": "Less: Scholarship Allowances", "html_text": "Less: Scholarship Allowances", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 535.4222, 305.64, 546.4978 ], "text": "5,069,418", "html_text": "5,069,418", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 535.4222, 431.22, 546.4978 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 535.4222, 556.8, 546.4978 ], "text": "5,069,418", "html_text": "5,069,418", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 54.48, 524.3467, 556.8, 535.4222 ], "cells": [ { "location": [ 54.48, 524.3467, 180.06, 535.4222 ], "text": "Net Tuition and Fees", "html_text": "Net Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 524.3467, 305.64, 535.4222 ], "text": "11,525,935", "html_text": "11,525,935", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 524.3467, 431.22, 535.4222 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 524.3467, 556.8, 535.4222 ], "text": "11,525,935", "html_text": "11,525,935", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 54.48, 513.2711, 556.8, 524.3467 ], "cells": [ { "location": [ 54.48, 513.2711, 180.06, 524.3467 ], "text": "Governmental Appropriations-Federal", "html_text": "Governmental Appropriations-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 513.2711, 305.64, 524.3467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 513.2711, 431.22, 524.3467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 513.2711, 556.8, 524.3467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 54.48, 502.1956, 556.8, 513.2711 ], "cells": [ { "location": [ 54.48, 502.1956, 180.06, 513.2711 ], "text": "Agricultural Experiment Station", "html_text": "Agricultural Experiment Station", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 502.1956, 305.64, 513.2711 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 502.1956, 431.22, 513.2711 ], "text": "3,814,586", "html_text": "3,814,586", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 502.1956, 556.8, 513.2711 ], "text": "3,814,586", "html_text": "3,814,586", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 54.48, 491.12, 556.8, 502.1956 ], "cells": [ { "location": [ 54.48, 491.12, 180.06, 502.1956 ], "text": "Agricultural Extension Service", "html_text": "Agricultural Extension Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 491.12, 305.64, 502.1956 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 491.12, 431.22, 502.1956 ], "text": "3,705,287", "html_text": "3,705,287", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 491.12, 556.8, 502.1956 ], "text": "3,705,287", "html_text": "3,705,287", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 54.48, 480.0444, 556.8, 491.12 ], "cells": [ { "location": [ 54.48, 480.0444, 180.06, 491.12 ], "text": "Other Current Appropriations", "html_text": "Other Current Appropriations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 480.0444, 305.64, 491.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 480.0444, 431.22, 491.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 480.0444, 556.8, 491.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 54.48, 468.9689, 556.8, 480.0444 ], "cells": [ { "location": [ 54.48, 468.9689, 180.06, 480.0444 ], "text": "Subtotal Governmental Appropriations-Federal", "html_text": "Subtotal Governmental Appropriations-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 468.9689, 305.64, 480.0444 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 468.9689, 431.22, 480.0444 ], "text": "7,519,873", "html_text": "7,519,873", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 468.9689, 556.8, 480.0444 ], "text": "7,519,873", "html_text": "7,519,873", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 54.48, 457.8933, 556.8, 468.9689 ], "cells": [ { "location": [ 54.48, 457.8933, 180.06, 468.9689 ], "text": "Governmental Appropriations-State", "html_text": "Governmental Appropriations-State", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 457.8933, 305.64, 468.9689 ], "text": "26,462,300", "html_text": "26,462,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 457.8933, 431.22, 468.9689 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 457.8933, 556.8, 468.9689 ], "text": "26,462,300", "html_text": "26,462,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 54.48, 446.8178, 556.8, 457.8933 ], "cells": [ { "location": [ 54.48, 446.8178, 180.06, 457.8933 ], "text": "Governmental Appropriations-Local", "html_text": "Governmental Appropriations-Local", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 446.8178, 305.64, 457.8933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 446.8178, 431.22, 457.8933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 446.8178, 556.8, 457.8933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 54.48, 435.7422, 556.8, 446.8178 ], "cells": [ { "location": [ 54.48, 435.7422, 180.06, 446.8178 ], "text": "Governmental Grants and Contracts-Federal", "html_text": "Governmental Grants and Contracts-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 435.7422, 305.64, 446.8178 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 435.7422, 431.22, 446.8178 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 435.7422, 556.8, 446.8178 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 54.48, 424.6667, 556.8, 435.7422 ], "cells": [ { "location": [ 54.48, 424.6667, 180.06, 435.7422 ], "text": "Pell Grants", "html_text": "Pell Grants", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 424.6667, 305.64, 435.7422 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 424.6667, 431.22, 435.7422 ], "text": "4,391,839", "html_text": "4,391,839", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 424.6667, 556.8, 435.7422 ], "text": "4,391,839", "html_text": "4,391,839", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 54.48, 413.5911, 556.8, 424.6667 ], "cells": [ { "location": [ 54.48, 413.5911, 180.06, 424.6667 ], "text": "Supplemental Educational Opportunity Grants", "html_text": "Supplemental Educational Opportunity Grants", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 413.5911, 305.64, 424.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 413.5911, 431.22, 424.6667 ], "text": "66,460", "html_text": "66,460", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 413.5911, 556.8, 424.6667 ], "text": "66,460", "html_text": "66,460", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 54.48, 402.5156, 556.8, 413.5911 ], "cells": [ { "location": [ 54.48, 402.5156, 180.06, 413.5911 ], "text": "College Work Study", "html_text": "College Work Study", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 402.5156, 305.64, 413.5911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 402.5156, 431.22, 413.5911 ], "text": "257,535", "html_text": "257,535", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 402.5156, 556.8, 413.5911 ], "text": "257,535", "html_text": "257,535", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 54.48, 391.44, 556.8, 402.5156 ], "cells": [ { "location": [ 54.48, 391.44, 180.06, 402.5156 ], "text": "Federal - ARRA", "html_text": "Federal - ARRA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 391.44, 305.64, 402.5156 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 391.44, 431.22, 402.5156 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 391.44, 556.8, 402.5156 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 54.48, 380.3644, 556.8, 391.44 ], "cells": [ { "location": [ 54.48, 380.3644, 180.06, 391.44 ], "text": "Federal - SFSF", "html_text": "Federal - SFSF", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 380.3644, 305.64, 391.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 380.3644, 431.22, 391.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 380.3644, 556.8, 391.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 54.48, 369.2889, 556.8, 380.3644 ], "cells": [ { "location": [ 54.48, 369.2889, 180.06, 380.3644 ], "text": "Other Grants and Contracts", "html_text": "Other Grants and Contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 369.2889, 305.64, 380.3644 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 369.2889, 431.22, 380.3644 ], "text": "12,158,033", "html_text": "12,158,033", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 369.2889, 556.8, 380.3644 ], "text": "12,158,033", "html_text": "12,158,033", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 54.48, 358.2133, 556.8, 369.2889 ], "cells": [ { "location": [ 54.48, 358.2133, 180.06, 369.2889 ], "text": "Subtotal Governmental Grants and Contracts-Federal", "html_text": "Subtotal Governmental Grants and Contracts-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 358.2133, 305.64, 369.2889 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 358.2133, 431.22, 369.2889 ], "text": "16,873,867", "html_text": "16,873,867", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 358.2133, 556.8, 369.2889 ], "text": "16,873,867", "html_text": "16,873,867", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 54.48, 347.1378, 556.8, 358.2133 ], "cells": [ { "location": [ 54.48, 347.1378, 180.06, 358.2133 ], "text": "Governmental Grants and Contracts-State", "html_text": "Governmental Grants and Contracts-State", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 347.1378, 305.64, 358.2133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 347.1378, 431.22, 358.2133 ], "text": "2,689,931", "html_text": "2,689,931", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 347.1378, 556.8, 358.2133 ], "text": "2,689,931", "html_text": "2,689,931", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 54.48, 336.0622, 556.8, 347.1378 ], "cells": [ { "location": [ 54.48, 336.0622, 180.06, 347.1378 ], "text": "Governmental Grants and Contracts-Local", "html_text": "Governmental Grants and Contracts-Local", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 336.0622, 305.64, 347.1378 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 336.0622, 431.22, 347.1378 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 336.0622, 556.8, 347.1378 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 54.48, 324.9867, 556.8, 336.0622 ], "cells": [ { "location": [ 54.48, 324.9867, 180.06, 336.0622 ], "text": "Non-Governmental Grants and Contracts", "html_text": "Non-Governmental Grants and Contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 324.9867, 305.64, 336.0622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 324.9867, 431.22, 336.0622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 324.9867, 556.8, 336.0622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 54.48, 313.9111, 556.8, 324.9867 ], "cells": [ { "location": [ 54.48, 313.9111, 180.06, 324.9867 ], "text": "Gifts, Donations, and Pledges", "html_text": "Gifts, Donations, and Pledges", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 313.9111, 305.64, 324.9867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 313.9111, 431.22, 324.9867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 313.9111, 556.8, 324.9867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 54.48, 302.8356, 556.8, 313.9111 ], "cells": [ { "location": [ 54.48, 302.8356, 180.06, 313.9111 ], "text": "Indirect Cost Reimbursement", "html_text": "Indirect Cost Reimbursement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 302.8356, 305.64, 313.9111 ], "text": "674,246", "html_text": "674,246", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 302.8356, 431.22, 313.9111 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 302.8356, 556.8, 313.9111 ], "text": "674,246", "html_text": "674,246", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 54.48, 291.76, 556.8, 302.8356 ], "cells": [ { "location": [ 54.48, 291.76, 180.06, 302.8356 ], "text": "Investment Income", "html_text": "Investment Income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 291.76, 305.64, 302.8356 ], "text": "599,857", "html_text": "599,857", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 291.76, 431.22, 302.8356 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 291.76, 556.8, 302.8356 ], "text": "599,857", "html_text": "599,857", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 54.48, 280.6844, 556.8, 291.76 ], "cells": [ { "location": [ 54.48, 280.6844, 180.06, 291.76 ], "text": "Endowment Income", "html_text": "Endowment Income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 280.6844, 305.64, 291.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 280.6844, 431.22, 291.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 280.6844, 556.8, 291.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 54.48, 269.6089, 556.8, 280.6844 ], "cells": [ { "location": [ 54.48, 269.6089, 180.06, 280.6844 ], "text": "Sales and Services of Educational Activities", "html_text": "Sales and Services of Educational Activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 269.6089, 305.64, 280.6844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 269.6089, 431.22, 280.6844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 269.6089, 556.8, 280.6844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 54.48, 258.5333, 556.8, 269.6089 ], "cells": [ { "location": [ 54.48, 258.5333, 180.06, 269.6089 ], "text": "Budgeted Fund Balance as Support", "html_text": "Budgeted Fund Balance as Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 258.5333, 305.64, 269.6089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 258.5333, 431.22, 269.6089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 258.5333, 556.8, 269.6089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 54.48, 247.4578, 556.8, 258.5333 ], "cells": [ { "location": [ 54.48, 247.4578, 180.06, 258.5333 ], "text": "Contributions from Foundations", "html_text": "Contributions from Foundations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 247.4578, 305.64, 258.5333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 247.4578, 431.22, 258.5333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 247.4578, 556.8, 258.5333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 54.48, 236.3822, 556.8, 247.4578 ], "cells": [ { "location": [ 54.48, 236.3822, 180.06, 247.4578 ], "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": [ 180.06, 236.3822, 305.64, 247.4578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 236.3822, 431.22, 247.4578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 236.3822, 556.8, 247.4578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 54.48, 225.3067, 556.8, 236.3822 ], "cells": [ { "location": [ 54.48, 225.3067, 180.06, 236.3822 ], "text": "Total Educational and General (E&G)", "html_text": "Total Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 225.3067, 305.64, 236.3822 ], "text": "39,262,338", "html_text": "39,262,338", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 225.3067, 431.22, 236.3822 ], "text": "27,083,671", "html_text": "27,083,671", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 225.3067, 556.8, 236.3822 ], "text": "66,346,009", "html_text": "66,346,009", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 54.48, 214.2311, 556.8, 225.3067 ], "cells": [ { "location": [ 54.48, 214.2311, 180.06, 225.3067 ], "text": "Sales and Services of Auxiliary Enterprises", "html_text": "Sales and Services of Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 214.2311, 305.64, 225.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 214.2311, 431.22, 225.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 214.2311, 556.8, 225.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 54.48, 203.1556, 556.8, 214.2311 ], "cells": [ { "location": [ 54.48, 203.1556, 180.06, 214.2311 ], "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": [ 180.06, 203.1556, 305.64, 214.2311 ], "text": "2,179,609", "html_text": "2,179,609", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 203.1556, 431.22, 214.2311 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 203.1556, 556.8, 214.2311 ], "text": "2,179,609", "html_text": "2,179,609", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 54.48, 192.08, 556.8, 203.1556 ], "cells": [ { "location": [ 54.48, 192.08, 180.06, 203.1556 ], "text": "Food Service", "html_text": "Food Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 192.08, 305.64, 203.1556 ], "text": "1,913,732", "html_text": "1,913,732", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 192.08, 431.22, 203.1556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 192.08, 556.8, 203.1556 ], "text": "1,913,732", "html_text": "1,913,732", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 45, "location": [ 54.48, 181.0044, 556.8, 192.08 ], "cells": [ { "location": [ 54.48, 181.0044, 180.06, 192.08 ], "text": "Bookstores", "html_text": "Bookstores", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 181.0044, 305.64, 192.08 ], "text": "119,680", "html_text": "119,680", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 181.0044, 431.22, 192.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 181.0044, 556.8, 192.08 ], "text": "119,680", "html_text": "119,680", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 46, "location": [ 54.48, 169.9289, 556.8, 181.0044 ], "cells": [ { "location": [ 54.48, 169.9289, 180.06, 181.0044 ], "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": [ 180.06, 169.9289, 305.64, 181.0044 ], "text": "26,548", "html_text": "26,548", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 169.9289, 431.22, 181.0044 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 169.9289, 556.8, 181.0044 ], "text": "26,548", "html_text": "26,548", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 47, "location": [ 54.48, 158.8533, 556.8, 169.9289 ], "cells": [ { "location": [ 54.48, 158.8533, 180.06, 169.9289 ], "text": "Intercollegiate Athletics", "html_text": "Intercollegiate Athletics", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 158.8533, 305.64, 169.9289 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 158.8533, 431.22, 169.9289 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 158.8533, 556.8, 169.9289 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 48, "location": [ 54.48, 147.7778, 556.8, 158.8533 ], "cells": [ { "location": [ 54.48, 147.7778, 180.06, 158.8533 ], "text": "Mandatory Student Fees", "html_text": "Mandatory Student Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 147.7778, 305.64, 158.8533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 147.7778, 431.22, 158.8533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 147.7778, 556.8, 158.8533 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 49, "location": [ 54.48, 136.7022, 556.8, 147.7778 ], "cells": [ { "location": [ 54.48, 136.7022, 180.06, 147.7778 ], "text": "Subtotal Auxiliary Enterprises", "html_text": "Subtotal Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 136.7022, 305.64, 147.7778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 136.7022, 431.22, 147.7778 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 136.7022, 556.8, 147.7778 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 50, "location": [ 54.48, 125.6267, 556.8, 136.7022 ], "cells": [ { "location": [ 54.48, 125.6267, 180.06, 136.7022 ], "text": "Less: Discounts and Allowances allocated to Auxiliary Enterprises", "html_text": "Less: Discounts and Allowances allocated to Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 125.6267, 305.64, 136.7022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 125.6267, 431.22, 136.7022 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 125.6267, 556.8, 136.7022 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 51, "location": [ 54.48, 114.5511, 556.8, 125.6267 ], "cells": [ { "location": [ 54.48, 114.5511, 180.06, 125.6267 ], "text": "Total Auxiliary Enterprises", "html_text": "Total Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 114.5511, 305.64, 125.6267 ], "text": "4,239,569", "html_text": "4,239,569", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 114.5511, 431.22, 125.6267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 114.5511, 556.8, 125.6267 ], "text": "4,239,569", "html_text": "4,239,569", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 52, "location": [ 54.48, 103.4756, 556.8, 114.5511 ], "cells": [ { "location": [ 54.48, 103.4756, 180.06, 114.5511 ], "text": "Sales and Services of Hospitals", "html_text": "Sales and Services of Hospitals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 103.4756, 305.64, 114.5511 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 103.4756, 431.22, 114.5511 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 103.4756, 556.8, 114.5511 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 53, "location": [ 54.48, 92.4, 556.8, 103.4756 ], "cells": [ { "location": [ 54.48, 92.4, 180.06, 103.4756 ], "text": "TOTAL CURRENT FUNDS REVENUE", "html_text": "TOTAL CURRENT FUNDS REVENUE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.06, 92.4, 305.64, 103.4756 ], "text": "43,501,907", "html_text": "43,501,907", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.64, 92.4, 431.22, 103.4756 ], "text": "27,083,671", "html_text": "27,083,671", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.22, 92.4, 556.8, 103.4756 ], "text": "70,585,578", "html_text": "70,585,578", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 54, "n_cols": 4, "ref": "#/tables/0", "reading_order": 2 }, { "page": 20, "type": "TEXT", "location": { "l": 52.8, "t": 80.4, "r": 231.6, "b": 69.6 }, "text": "Are affiliated corporation funds included? yes___ no X", "reading_order": 3 }, { "page": 20, "type": "TEXT", "location": { "l": 52.32, "t": 67.68, "r": 281.28, "b": 45.12 }, "text": "If yes, are the affiliated corporations those listed in Table 25? yes___ no___ If no, provide explanation.", "reading_order": 4 } ] }, { "page": 21, "items": [ { "page": 21, "type": "TEXT", "location": { "l": 71.04, "t": 765.36, "r": 82.8, "b": 755.76 }, "text": "18", "reading_order": 0 }, { "page": 21, "type": "TEXT", "location": { "l": 206.64, "t": 733.68, "r": 414, "b": 694.32 }, "text": "FD-1A CONSOLIDATED CURRENT FUNDS REVENUE\nACTUAL FISCAL YEAR 2018-19\nDUE DATE: November 1\nINSTITUTION: Kentucky State University", "reading_order": 1 }, { "page": 21, "type": "TABLE", "location": { "l": 55.92, "t": 691.44, "r": 557.52, "b": 90.24 }, "text": "
Actual FY 2018-19
UnrestrictedRestrictedTotal
Educational and General (E&G)
Tuition and Fees
Degree Credit - Fall8,706,9608,706,960
Degree Credit - Winter
Degree Credit - Spring5,495,3905,495,390
Degree Credit - Summer
Subtotal Tuition14,202,35014,202,350
Noncredit
Mandatory Student Fees1,308,070
Other Fees592,456
Subtotal Tuition and Fees16,102,87616,102,876
Less: Scholarship Allowances6,392,8306,392,830
Net Tuition and Fees9,710,0469,710,046
Governmental Appropriations-Federal
Agricultural Experiment Station3,537,4003,537,400
Agricultural Extension Service3,404,0003,404,000
Other Current Appropriations
Subtotal Governmental Appropriations-Federal6,941,4006,941,400
Governmental Appropriations-State25,749,00025,749,000
Governmental Appropriations-Local
Governmental Grants and Contracts-Federal
Pell Grants4,261,8864,261,886
Supplemental Educational Opportunity Grants134,373134,373
College Work Study326,558326,558
Federal - ARRA
Federal - SFSF
Other Grants and Contracts12,363,99812,363,998
Subtotal Governmental Grants and Contracts-Federal17,086,81517,086,815
Governmental Grants and Contracts-State1,759,1981,759,198
Governmental Grants and Contracts-Local
Non-Governmental Grants and Contracts
Gifts, Donations, and Pledges
Indirect Cost Reimbursement466,863466,863
Investment Income871,874871,874
Endowment Income
Sales and Services of Educational Activities
Budgeted Fund Balance as Support
Contributions from Foundations
Other
Total Educational and General (E&G)36,797,78325,787,41362,585,196
Sales and Services of Auxiliary Enterprises
Housing2,244,3062,244,306
Food Service2,055,5612,055,561
Bookstores113,190113,190
Other13,61813,618
Intercollegiate Athletics-
Mandatory Student Fees-
Subtotal Auxiliary Enterprises-
Less: Discounts and Allowances allocated to Auxiliary Enterprises-
Total Auxiliary Enterprises4,426,6754,426,675
Sales and Services of Hospitals-
TOTAL CURRENT FUNDS REVENUE41,224,45825,787,41367,011,871
", "rows": [ { "row_index": 0, "location": [ 55.92, 680.3067, 557.52, 691.44 ], "cells": [ { "location": [ 55.92, 680.3067, 181.32, 691.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 680.3067, 557.52, 691.44 ], "text": "Actual FY 2018-19", "html_text": "Actual FY 2018-19", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 55.92, 669.1733, 557.52, 680.3067 ], "cells": [ { "location": [ 55.92, 669.1733, 181.32, 680.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 669.1733, 306.72, 680.3067 ], "text": "Unrestricted", "html_text": "Unrestricted", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 669.1733, 432.12, 680.3067 ], "text": "Restricted", "html_text": "Restricted", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 669.1733, 557.52, 680.3067 ], "text": "Total", "html_text": "Total", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 55.92, 658.04, 557.52, 669.1733 ], "cells": [ { "location": [ 55.92, 658.04, 181.32, 669.1733 ], "text": "Educational and General (E&G)", "html_text": "Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 658.04, 306.72, 669.1733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 658.04, 432.12, 669.1733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 658.04, 557.52, 669.1733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 55.92, 646.9067, 557.52, 658.04 ], "cells": [ { "location": [ 55.92, 646.9067, 181.32, 658.04 ], "text": "Tuition and Fees", "html_text": "Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 646.9067, 306.72, 658.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 646.9067, 432.12, 658.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 646.9067, 557.52, 658.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 55.92, 635.7733, 557.52, 646.9067 ], "cells": [ { "location": [ 55.92, 635.7733, 181.32, 646.9067 ], "text": "Degree Credit - Fall", "html_text": "Degree Credit - Fall", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 635.7733, 306.72, 646.9067 ], "text": "8,706,960", "html_text": "8,706,960", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 635.7733, 432.12, 646.9067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 635.7733, 557.52, 646.9067 ], "text": "8,706,960", "html_text": "8,706,960", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 55.92, 624.64, 557.52, 635.7733 ], "cells": [ { "location": [ 55.92, 624.64, 181.32, 635.7733 ], "text": "Degree Credit - Winter", "html_text": "Degree Credit - Winter", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 624.64, 306.72, 635.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 624.64, 432.12, 635.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 624.64, 557.52, 635.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 55.92, 613.5067, 557.52, 624.64 ], "cells": [ { "location": [ 55.92, 613.5067, 181.32, 624.64 ], "text": "Degree Credit - Spring", "html_text": "Degree Credit - Spring", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 613.5067, 306.72, 624.64 ], "text": "5,495,390", "html_text": "5,495,390", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 613.5067, 432.12, 624.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 613.5067, 557.52, 624.64 ], "text": "5,495,390", "html_text": "5,495,390", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 55.92, 602.3733, 557.52, 613.5067 ], "cells": [ { "location": [ 55.92, 602.3733, 181.32, 613.5067 ], "text": "Degree Credit - Summer", "html_text": "Degree Credit - Summer", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 602.3733, 306.72, 613.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 602.3733, 432.12, 613.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 602.3733, 557.52, 613.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 55.92, 591.24, 557.52, 602.3733 ], "cells": [ { "location": [ 55.92, 591.24, 181.32, 602.3733 ], "text": "Subtotal Tuition", "html_text": "Subtotal Tuition", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 591.24, 306.72, 602.3733 ], "text": "14,202,350", "html_text": "14,202,350", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 591.24, 432.12, 602.3733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 591.24, 557.52, 602.3733 ], "text": "14,202,350", "html_text": "14,202,350", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 55.92, 580.1067, 557.52, 591.24 ], "cells": [ { "location": [ 55.92, 580.1067, 181.32, 591.24 ], "text": "Noncredit", "html_text": "Noncredit", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 580.1067, 306.72, 591.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 580.1067, 432.12, 591.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 580.1067, 557.52, 591.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 55.92, 568.9733, 557.52, 580.1067 ], "cells": [ { "location": [ 55.92, 568.9733, 181.32, 580.1067 ], "text": "Mandatory Student Fees", "html_text": "Mandatory Student Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 568.9733, 306.72, 580.1067 ], "text": "1,308,070", "html_text": "1,308,070", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 568.9733, 432.12, 580.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 568.9733, 557.52, 580.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 55.92, 557.84, 557.52, 568.9733 ], "cells": [ { "location": [ 55.92, 557.84, 181.32, 568.9733 ], "text": "Other Fees", "html_text": "Other Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 557.84, 306.72, 568.9733 ], "text": "592,456", "html_text": "592,456", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 557.84, 432.12, 568.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 557.84, 557.52, 568.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 55.92, 546.7067, 557.52, 557.84 ], "cells": [ { "location": [ 55.92, 546.7067, 181.32, 557.84 ], "text": "Subtotal Tuition and Fees", "html_text": "Subtotal Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 546.7067, 306.72, 557.84 ], "text": "16,102,876", "html_text": "16,102,876", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 546.7067, 432.12, 557.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 546.7067, 557.52, 557.84 ], "text": "16,102,876", "html_text": "16,102,876", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 55.92, 535.5733, 557.52, 546.7067 ], "cells": [ { "location": [ 55.92, 535.5733, 181.32, 546.7067 ], "text": "Less: Scholarship Allowances", "html_text": "Less: Scholarship Allowances", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 535.5733, 306.72, 546.7067 ], "text": "6,392,830", "html_text": "6,392,830", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 535.5733, 432.12, 546.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 535.5733, 557.52, 546.7067 ], "text": "6,392,830", "html_text": "6,392,830", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 55.92, 524.44, 557.52, 535.5733 ], "cells": [ { "location": [ 55.92, 524.44, 181.32, 535.5733 ], "text": "Net Tuition and Fees", "html_text": "Net Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 524.44, 306.72, 535.5733 ], "text": "9,710,046", "html_text": "9,710,046", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 524.44, 432.12, 535.5733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 524.44, 557.52, 535.5733 ], "text": "9,710,046", "html_text": "9,710,046", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 55.92, 513.3067, 557.52, 524.44 ], "cells": [ { "location": [ 55.92, 513.3067, 181.32, 524.44 ], "text": "Governmental Appropriations-Federal", "html_text": "Governmental Appropriations-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 513.3067, 306.72, 524.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 513.3067, 432.12, 524.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 513.3067, 557.52, 524.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 55.92, 502.1733, 557.52, 513.3067 ], "cells": [ { "location": [ 55.92, 502.1733, 181.32, 513.3067 ], "text": "Agricultural Experiment Station", "html_text": "Agricultural Experiment Station", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 502.1733, 306.72, 513.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 502.1733, 432.12, 513.3067 ], "text": "3,537,400", "html_text": "3,537,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 502.1733, 557.52, 513.3067 ], "text": "3,537,400", "html_text": "3,537,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 55.92, 491.04, 557.52, 502.1733 ], "cells": [ { "location": [ 55.92, 491.04, 181.32, 502.1733 ], "text": "Agricultural Extension Service", "html_text": "Agricultural Extension Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 491.04, 306.72, 502.1733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 491.04, 432.12, 502.1733 ], "text": "3,404,000", "html_text": "3,404,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 491.04, 557.52, 502.1733 ], "text": "3,404,000", "html_text": "3,404,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 55.92, 479.9067, 557.52, 491.04 ], "cells": [ { "location": [ 55.92, 479.9067, 181.32, 491.04 ], "text": "Other Current Appropriations", "html_text": "Other Current Appropriations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 479.9067, 306.72, 491.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 479.9067, 432.12, 491.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 479.9067, 557.52, 491.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 55.92, 468.7733, 557.52, 479.9067 ], "cells": [ { "location": [ 55.92, 468.7733, 181.32, 479.9067 ], "text": "Subtotal Governmental Appropriations-Federal", "html_text": "Subtotal Governmental Appropriations-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 468.7733, 306.72, 479.9067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 468.7733, 432.12, 479.9067 ], "text": "6,941,400", "html_text": "6,941,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 468.7733, 557.52, 479.9067 ], "text": "6,941,400", "html_text": "6,941,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 55.92, 457.64, 557.52, 468.7733 ], "cells": [ { "location": [ 55.92, 457.64, 181.32, 468.7733 ], "text": "Governmental Appropriations-State", "html_text": "Governmental Appropriations-State", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 457.64, 306.72, 468.7733 ], "text": "25,749,000", "html_text": "25,749,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 457.64, 432.12, 468.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 457.64, 557.52, 468.7733 ], "text": "25,749,000", "html_text": "25,749,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 55.92, 446.5067, 557.52, 457.64 ], "cells": [ { "location": [ 55.92, 446.5067, 181.32, 457.64 ], "text": "Governmental Appropriations-Local", "html_text": "Governmental Appropriations-Local", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 446.5067, 306.72, 457.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 446.5067, 432.12, 457.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 446.5067, 557.52, 457.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 55.92, 435.3733, 557.52, 446.5067 ], "cells": [ { "location": [ 55.92, 435.3733, 181.32, 446.5067 ], "text": "Governmental Grants and Contracts-Federal", "html_text": "Governmental Grants and Contracts-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 435.3733, 306.72, 446.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 435.3733, 432.12, 446.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 435.3733, 557.52, 446.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 55.92, 424.24, 557.52, 435.3733 ], "cells": [ { "location": [ 55.92, 424.24, 181.32, 435.3733 ], "text": "Pell Grants", "html_text": "Pell Grants", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 424.24, 306.72, 435.3733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 424.24, 432.12, 435.3733 ], "text": "4,261,886", "html_text": "4,261,886", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 424.24, 557.52, 435.3733 ], "text": "4,261,886", "html_text": "4,261,886", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 55.92, 413.1067, 557.52, 424.24 ], "cells": [ { "location": [ 55.92, 413.1067, 181.32, 424.24 ], "text": "Supplemental Educational Opportunity Grants", "html_text": "Supplemental Educational Opportunity Grants", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 413.1067, 306.72, 424.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 413.1067, 432.12, 424.24 ], "text": "134,373", "html_text": "134,373", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 413.1067, 557.52, 424.24 ], "text": "134,373", "html_text": "134,373", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 55.92, 401.9733, 557.52, 413.1067 ], "cells": [ { "location": [ 55.92, 401.9733, 181.32, 413.1067 ], "text": "College Work Study", "html_text": "College Work Study", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 401.9733, 306.72, 413.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 401.9733, 432.12, 413.1067 ], "text": "326,558", "html_text": "326,558", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 401.9733, 557.52, 413.1067 ], "text": "326,558", "html_text": "326,558", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 55.92, 390.84, 557.52, 401.9733 ], "cells": [ { "location": [ 55.92, 390.84, 181.32, 401.9733 ], "text": "Federal - ARRA", "html_text": "Federal - ARRA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 390.84, 306.72, 401.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 390.84, 432.12, 401.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 390.84, 557.52, 401.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 55.92, 379.7067, 557.52, 390.84 ], "cells": [ { "location": [ 55.92, 379.7067, 181.32, 390.84 ], "text": "Federal - SFSF", "html_text": "Federal - SFSF", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 379.7067, 306.72, 390.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 379.7067, 432.12, 390.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 379.7067, 557.52, 390.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 55.92, 368.5733, 557.52, 379.7067 ], "cells": [ { "location": [ 55.92, 368.5733, 181.32, 379.7067 ], "text": "Other Grants and Contracts", "html_text": "Other Grants and Contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 368.5733, 306.72, 379.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 368.5733, 432.12, 379.7067 ], "text": "12,363,998", "html_text": "12,363,998", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 368.5733, 557.52, 379.7067 ], "text": "12,363,998", "html_text": "12,363,998", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 55.92, 357.44, 557.52, 368.5733 ], "cells": [ { "location": [ 55.92, 357.44, 181.32, 368.5733 ], "text": "Subtotal Governmental Grants and Contracts-Federal", "html_text": "Subtotal Governmental Grants and Contracts-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 357.44, 306.72, 368.5733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 357.44, 432.12, 368.5733 ], "text": "17,086,815", "html_text": "17,086,815", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 357.44, 557.52, 368.5733 ], "text": "17,086,815", "html_text": "17,086,815", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 55.92, 346.3067, 557.52, 357.44 ], "cells": [ { "location": [ 55.92, 346.3067, 181.32, 357.44 ], "text": "Governmental Grants and Contracts-State", "html_text": "Governmental Grants and Contracts-State", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 346.3067, 306.72, 357.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 346.3067, 432.12, 357.44 ], "text": "1,759,198", "html_text": "1,759,198", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 346.3067, 557.52, 357.44 ], "text": "1,759,198", "html_text": "1,759,198", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 55.92, 335.1733, 557.52, 346.3067 ], "cells": [ { "location": [ 55.92, 335.1733, 181.32, 346.3067 ], "text": "Governmental Grants and Contracts-Local", "html_text": "Governmental Grants and Contracts-Local", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 335.1733, 306.72, 346.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 335.1733, 432.12, 346.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 335.1733, 557.52, 346.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 55.92, 324.04, 557.52, 335.1733 ], "cells": [ { "location": [ 55.92, 324.04, 181.32, 335.1733 ], "text": "Non-Governmental Grants and Contracts", "html_text": "Non-Governmental Grants and Contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 324.04, 306.72, 335.1733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 324.04, 432.12, 335.1733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 324.04, 557.52, 335.1733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 55.92, 312.9067, 557.52, 324.04 ], "cells": [ { "location": [ 55.92, 312.9067, 181.32, 324.04 ], "text": "Gifts, Donations, and Pledges", "html_text": "Gifts, Donations, and Pledges", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 312.9067, 306.72, 324.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 312.9067, 432.12, 324.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 312.9067, 557.52, 324.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 55.92, 301.7733, 557.52, 312.9067 ], "cells": [ { "location": [ 55.92, 301.7733, 181.32, 312.9067 ], "text": "Indirect Cost Reimbursement", "html_text": "Indirect Cost Reimbursement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 301.7733, 306.72, 312.9067 ], "text": "466,863", "html_text": "466,863", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 301.7733, 432.12, 312.9067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 301.7733, 557.52, 312.9067 ], "text": "466,863", "html_text": "466,863", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 55.92, 290.64, 557.52, 301.7733 ], "cells": [ { "location": [ 55.92, 290.64, 181.32, 301.7733 ], "text": "Investment Income", "html_text": "Investment Income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 290.64, 306.72, 301.7733 ], "text": "871,874", "html_text": "871,874", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 290.64, 432.12, 301.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 290.64, 557.52, 301.7733 ], "text": "871,874", "html_text": "871,874", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 55.92, 279.5067, 557.52, 290.64 ], "cells": [ { "location": [ 55.92, 279.5067, 181.32, 290.64 ], "text": "Endowment Income", "html_text": "Endowment Income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 279.5067, 306.72, 290.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 279.5067, 432.12, 290.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 279.5067, 557.52, 290.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 55.92, 268.3733, 557.52, 279.5067 ], "cells": [ { "location": [ 55.92, 268.3733, 181.32, 279.5067 ], "text": "Sales and Services of Educational Activities", "html_text": "Sales and Services of Educational Activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 268.3733, 306.72, 279.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 268.3733, 432.12, 279.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 268.3733, 557.52, 279.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 55.92, 257.24, 557.52, 268.3733 ], "cells": [ { "location": [ 55.92, 257.24, 181.32, 268.3733 ], "text": "Budgeted Fund Balance as Support", "html_text": "Budgeted Fund Balance as Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 257.24, 306.72, 268.3733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 257.24, 432.12, 268.3733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 257.24, 557.52, 268.3733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 55.92, 246.1067, 557.52, 257.24 ], "cells": [ { "location": [ 55.92, 246.1067, 181.32, 257.24 ], "text": "Contributions from Foundations", "html_text": "Contributions from Foundations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 246.1067, 306.72, 257.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 246.1067, 432.12, 257.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 246.1067, 557.52, 257.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 55.92, 234.9733, 557.52, 246.1067 ], "cells": [ { "location": [ 55.92, 234.9733, 181.32, 246.1067 ], "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": [ 181.32, 234.9733, 306.72, 246.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 234.9733, 432.12, 246.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 234.9733, 557.52, 246.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 55.92, 223.84, 557.52, 234.9733 ], "cells": [ { "location": [ 55.92, 223.84, 181.32, 234.9733 ], "text": "Total Educational and General (E&G)", "html_text": "Total Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 223.84, 306.72, 234.9733 ], "text": "36,797,783", "html_text": "36,797,783", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 223.84, 432.12, 234.9733 ], "text": "25,787,413", "html_text": "25,787,413", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 223.84, 557.52, 234.9733 ], "text": "62,585,196", "html_text": "62,585,196", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 55.92, 212.7067, 557.52, 223.84 ], "cells": [ { "location": [ 55.92, 212.7067, 181.32, 223.84 ], "text": "Sales and Services of Auxiliary Enterprises", "html_text": "Sales and Services of Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 212.7067, 306.72, 223.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 212.7067, 432.12, 223.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 212.7067, 557.52, 223.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 55.92, 201.5733, 557.52, 212.7067 ], "cells": [ { "location": [ 55.92, 201.5733, 181.32, 212.7067 ], "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": [ 181.32, 201.5733, 306.72, 212.7067 ], "text": "2,244,306", "html_text": "2,244,306", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 201.5733, 432.12, 212.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 201.5733, 557.52, 212.7067 ], "text": "2,244,306", "html_text": "2,244,306", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 55.92, 190.44, 557.52, 201.5733 ], "cells": [ { "location": [ 55.92, 190.44, 181.32, 201.5733 ], "text": "Food Service", "html_text": "Food Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 190.44, 306.72, 201.5733 ], "text": "2,055,561", "html_text": "2,055,561", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 190.44, 432.12, 201.5733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 190.44, 557.52, 201.5733 ], "text": "2,055,561", "html_text": "2,055,561", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 45, "location": [ 55.92, 179.3067, 557.52, 190.44 ], "cells": [ { "location": [ 55.92, 179.3067, 181.32, 190.44 ], "text": "Bookstores", "html_text": "Bookstores", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 179.3067, 306.72, 190.44 ], "text": "113,190", "html_text": "113,190", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 179.3067, 432.12, 190.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 179.3067, 557.52, 190.44 ], "text": "113,190", "html_text": "113,190", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 46, "location": [ 55.92, 168.1733, 557.52, 179.3067 ], "cells": [ { "location": [ 55.92, 168.1733, 181.32, 179.3067 ], "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": [ 181.32, 168.1733, 306.72, 179.3067 ], "text": "13,618", "html_text": "13,618", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 168.1733, 432.12, 179.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 168.1733, 557.52, 179.3067 ], "text": "13,618", "html_text": "13,618", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 47, "location": [ 55.92, 157.04, 557.52, 168.1733 ], "cells": [ { "location": [ 55.92, 157.04, 181.32, 168.1733 ], "text": "Intercollegiate Athletics", "html_text": "Intercollegiate Athletics", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 157.04, 306.72, 168.1733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 157.04, 432.12, 168.1733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 157.04, 557.52, 168.1733 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 48, "location": [ 55.92, 145.9067, 557.52, 157.04 ], "cells": [ { "location": [ 55.92, 145.9067, 181.32, 157.04 ], "text": "Mandatory Student Fees", "html_text": "Mandatory Student Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 145.9067, 306.72, 157.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 145.9067, 432.12, 157.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 145.9067, 557.52, 157.04 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 49, "location": [ 55.92, 134.7733, 557.52, 145.9067 ], "cells": [ { "location": [ 55.92, 134.7733, 181.32, 145.9067 ], "text": "Subtotal Auxiliary Enterprises", "html_text": "Subtotal Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 134.7733, 306.72, 145.9067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 134.7733, 432.12, 145.9067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 134.7733, 557.52, 145.9067 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 50, "location": [ 55.92, 123.64, 557.52, 134.7733 ], "cells": [ { "location": [ 55.92, 123.64, 181.32, 134.7733 ], "text": "Less: Discounts and Allowances allocated to Auxiliary Enterprises", "html_text": "Less: Discounts and Allowances allocated to Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 123.64, 306.72, 134.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 123.64, 432.12, 134.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 123.64, 557.52, 134.7733 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 51, "location": [ 55.92, 112.5067, 557.52, 123.64 ], "cells": [ { "location": [ 55.92, 112.5067, 181.32, 123.64 ], "text": "Total Auxiliary Enterprises", "html_text": "Total Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 112.5067, 306.72, 123.64 ], "text": "4,426,675", "html_text": "4,426,675", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 112.5067, 432.12, 123.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 112.5067, 557.52, 123.64 ], "text": "4,426,675", "html_text": "4,426,675", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 52, "location": [ 55.92, 101.3733, 557.52, 112.5067 ], "cells": [ { "location": [ 55.92, 101.3733, 181.32, 112.5067 ], "text": "Sales and Services of Hospitals", "html_text": "Sales and Services of Hospitals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 101.3733, 306.72, 112.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 101.3733, 432.12, 112.5067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 101.3733, 557.52, 112.5067 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 53, "location": [ 55.92, 90.24, 557.52, 101.3733 ], "cells": [ { "location": [ 55.92, 90.24, 181.32, 101.3733 ], "text": "TOTAL CURRENT FUNDS REVENUE", "html_text": "TOTAL CURRENT FUNDS REVENUE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.32, 90.24, 306.72, 101.3733 ], "text": "41,224,458", "html_text": "41,224,458", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.72, 90.24, 432.12, 101.3733 ], "text": "25,787,413", "html_text": "25,787,413", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 90.24, 557.52, 101.3733 ], "text": "67,011,871", "html_text": "67,011,871", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 54, "n_cols": 4, "ref": "#/tables/0", "reading_order": 2 }, { "page": 21, "type": "TEXT", "location": { "l": 53.04, "t": 80.16, "r": 231.84, "b": 69.36 }, "text": "Are affiliated corporation funds included? yes___ no X", "reading_order": 3 }, { "page": 21, "type": "TEXT", "location": { "l": 53.52, "t": 72.24, "r": 283.44, "b": 44.88 }, "text": "If yes, are the affiliated corporations those listed in Table 25? yes no If no, provide explanation.", "reading_order": 4 } ] }, { "page": 22, "items": [ { "page": 22, "type": "TEXT", "location": { "l": 70.8, "t": 765.36, "r": 82.8, "b": 755.52 }, "text": "19", "reading_order": 0 }, { "page": 22, "type": "TEXT", "location": { "l": 207.12, "t": 714.72, "r": 404.4, "b": 674.64 }, "text": "FD-1B CONSOLIDATED CURRENT FUNDS REVENUE\nBUDGETED FISCAL YEAR 2019-20\nDUE DATE: November 1\nINSTITUTION: Kentucky State University", "reading_order": 1 }, { "page": 22, "type": "TABLE", "location": { "l": 55.2, "t": 671.76, "r": 557.76, "b": 109.2 }, "text": "
Budgeted FY 2019-20
UnrestrictedRestrictedTotal
Educational and General (E&G)
Tuition and Fees
Degree Credit - Fall9,750,0009,750,000
Degree Credit - Spring6,250,0006,250,000
Degree Credit - Summer500,000500,000
Degree Credit - Winter
Distributed Learning Education
Subtotal Tuition16,500,00016,500,000
Noncredit
Mandatory Student Fees530,000530,000
Other Fees529,018529,018
Subtotal Tuition and Fees
Less: Scholarship Allowances-
Net Tuition and Fees17,559,01817,559,018
Governmental Appropriations-Federal
Agricultural Experiment Station3,751,5503,751,550
Agricultural Extension Service3,330,7503,330,750
Other Current Appropriations
Subtotal Governmental Appropriations-Federal7,082,3007,082,300
Governmental Appropriations-State25,756,50025,756,500
Governmental Appropriations-Local
Governmental Grants and Contracts-Federal
Pell Grants5,044,4005,044,400
Supplemental Educational Opportunity Grants126,300126,300
College Work Study497,000497,000
Other Grants and Contracts4,750,0004,750,000
Subtotal Governmental Grants and Contracts-Federal10,417,70010,417,700
Governmental Grants and Contracts-State2,500,0002,500,000
Governmental Grants and Contracts-Local
Non-Governmental Grants and Contracts
Gifts, Donations, and Pledges
Indirect Cost Reimbursement500,000500,000
Investment Income175,000175,000
Endowment Income
Sales and Services of Educational Activities
Budgeted Fund Balance as Support
Other35,000
Total Educational and General (E&G)44,025,51820,000,00064,025,518
Sales and Services of Auxiliary Enterprises
Housing2,650,0002,650,000
Food Service1,955,0001,955,000
Bookstores135,000135,000
Other50,00050,000
Intercollegiate Athletics65,00065,000
Mandatory Student Fees350,000350,000
Total Auxiliary Enterprises5,205,0005,205,000
Sales and Services of Hospitals
TOTAL CURRENT FUNDS REVENUE49,230,51820,000,00069,230,518
", "rows": [ { "row_index": 0, "location": [ 55.2, 660.5088, 557.76, 671.76 ], "cells": [ { "location": [ 55.2, 660.5088, 180.84, 671.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 660.5088, 557.76, 671.76 ], "text": "Budgeted FY 2019-20", "html_text": "Budgeted FY 2019-20", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 55.2, 649.2576, 557.76, 660.5088 ], "cells": [ { "location": [ 55.2, 649.2576, 180.84, 660.5088 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 649.2576, 306.48, 660.5088 ], "text": "Unrestricted", "html_text": "Unrestricted", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 649.2576, 432.12, 660.5088 ], "text": "Restricted", "html_text": "Restricted", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 649.2576, 557.76, 660.5088 ], "text": "Total", "html_text": "Total", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 55.2, 638.0064, 557.76, 649.2576 ], "cells": [ { "location": [ 55.2, 638.0064, 180.84, 649.2576 ], "text": "Educational and General (E&G)", "html_text": "Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 638.0064, 306.48, 649.2576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 638.0064, 432.12, 649.2576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 638.0064, 557.76, 649.2576 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 55.2, 626.7552, 557.76, 638.0064 ], "cells": [ { "location": [ 55.2, 626.7552, 180.84, 638.0064 ], "text": "Tuition and Fees", "html_text": "Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 626.7552, 306.48, 638.0064 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 626.7552, 432.12, 638.0064 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 626.7552, 557.76, 638.0064 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 55.2, 615.504, 557.76, 626.7552 ], "cells": [ { "location": [ 55.2, 615.504, 180.84, 626.7552 ], "text": "Degree Credit - Fall", "html_text": "Degree Credit - Fall", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 615.504, 306.48, 626.7552 ], "text": "9,750,000", "html_text": "9,750,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 615.504, 432.12, 626.7552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 615.504, 557.76, 626.7552 ], "text": "9,750,000", "html_text": "9,750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 55.2, 604.2528, 557.76, 615.504 ], "cells": [ { "location": [ 55.2, 604.2528, 180.84, 615.504 ], "text": "Degree Credit - Spring", "html_text": "Degree Credit - Spring", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 604.2528, 306.48, 615.504 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 604.2528, 432.12, 615.504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 604.2528, 557.76, 615.504 ], "text": "6,250,000", "html_text": "6,250,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 55.2, 593.0016, 557.76, 604.2528 ], "cells": [ { "location": [ 55.2, 593.0016, 180.84, 604.2528 ], "text": "Degree Credit - Summer", "html_text": "Degree Credit - Summer", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 593.0016, 306.48, 604.2528 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 593.0016, 432.12, 604.2528 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 593.0016, 557.76, 604.2528 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 55.2, 581.7504, 557.76, 593.0016 ], "cells": [ { "location": [ 55.2, 581.7504, 180.84, 593.0016 ], "text": "Degree Credit - Winter", "html_text": "Degree Credit - Winter", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 581.7504, 306.48, 593.0016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 581.7504, 432.12, 593.0016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 581.7504, 557.76, 593.0016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 55.2, 570.4992, 557.76, 581.7504 ], "cells": [ { "location": [ 55.2, 570.4992, 180.84, 581.7504 ], "text": "Distributed Learning Education", "html_text": "Distributed Learning Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 570.4992, 306.48, 581.7504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 570.4992, 432.12, 581.7504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 570.4992, 557.76, 581.7504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 55.2, 559.248, 557.76, 570.4992 ], "cells": [ { "location": [ 55.2, 559.248, 180.84, 570.4992 ], "text": "Subtotal Tuition", "html_text": "Subtotal Tuition", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 559.248, 306.48, 570.4992 ], "text": "16,500,000", "html_text": "16,500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 559.248, 432.12, 570.4992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 559.248, 557.76, 570.4992 ], "text": "16,500,000", "html_text": "16,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 55.2, 547.9968, 557.76, 559.248 ], "cells": [ { "location": [ 55.2, 547.9968, 180.84, 559.248 ], "text": "Noncredit", "html_text": "Noncredit", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 547.9968, 306.48, 559.248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 547.9968, 432.12, 559.248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 547.9968, 557.76, 559.248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 55.2, 536.7456, 557.76, 547.9968 ], "cells": [ { "location": [ 55.2, 536.7456, 180.84, 547.9968 ], "text": "Mandatory Student Fees", "html_text": "Mandatory Student Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 536.7456, 306.48, 547.9968 ], "text": "530,000", "html_text": "530,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 536.7456, 432.12, 547.9968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 536.7456, 557.76, 547.9968 ], "text": "530,000", "html_text": "530,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 55.2, 525.4944, 557.76, 536.7456 ], "cells": [ { "location": [ 55.2, 525.4944, 180.84, 536.7456 ], "text": "Other Fees", "html_text": "Other Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 525.4944, 306.48, 536.7456 ], "text": "529,018", "html_text": "529,018", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 525.4944, 432.12, 536.7456 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 525.4944, 557.76, 536.7456 ], "text": "529,018", "html_text": "529,018", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 55.2, 514.2432, 557.76, 525.4944 ], "cells": [ { "location": [ 55.2, 514.2432, 180.84, 525.4944 ], "text": "Subtotal Tuition and Fees", "html_text": "Subtotal Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 514.2432, 306.48, 525.4944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 514.2432, 432.12, 525.4944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 514.2432, 557.76, 525.4944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 55.2, 502.992, 557.76, 514.2432 ], "cells": [ { "location": [ 55.2, 502.992, 180.84, 514.2432 ], "text": "Less: Scholarship Allowances", "html_text": "Less: Scholarship Allowances", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 502.992, 306.48, 514.2432 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 502.992, 432.12, 514.2432 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 502.992, 557.76, 514.2432 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 55.2, 491.7408, 557.76, 502.992 ], "cells": [ { "location": [ 55.2, 491.7408, 180.84, 502.992 ], "text": "Net Tuition and Fees", "html_text": "Net Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 491.7408, 306.48, 502.992 ], "text": "17,559,018", "html_text": "17,559,018", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 491.7408, 432.12, 502.992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 491.7408, 557.76, 502.992 ], "text": "17,559,018", "html_text": "17,559,018", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 55.2, 480.4896, 557.76, 491.7408 ], "cells": [ { "location": [ 55.2, 480.4896, 180.84, 491.7408 ], "text": "Governmental Appropriations-Federal", "html_text": "Governmental Appropriations-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 480.4896, 306.48, 491.7408 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 480.4896, 432.12, 491.7408 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 480.4896, 557.76, 491.7408 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 55.2, 469.2384, 557.76, 480.4896 ], "cells": [ { "location": [ 55.2, 469.2384, 180.84, 480.4896 ], "text": "Agricultural Experiment Station", "html_text": "Agricultural Experiment Station", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 469.2384, 306.48, 480.4896 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 469.2384, 432.12, 480.4896 ], "text": "3,751,550", "html_text": "3,751,550", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 469.2384, 557.76, 480.4896 ], "text": "3,751,550", "html_text": "3,751,550", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 55.2, 457.9872, 557.76, 469.2384 ], "cells": [ { "location": [ 55.2, 457.9872, 180.84, 469.2384 ], "text": "Agricultural Extension Service", "html_text": "Agricultural Extension Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 457.9872, 306.48, 469.2384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 457.9872, 432.12, 469.2384 ], "text": "3,330,750", "html_text": "3,330,750", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 457.9872, 557.76, 469.2384 ], "text": "3,330,750", "html_text": "3,330,750", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 55.2, 446.736, 557.76, 457.9872 ], "cells": [ { "location": [ 55.2, 446.736, 180.84, 457.9872 ], "text": "Other Current Appropriations", "html_text": "Other Current Appropriations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 446.736, 306.48, 457.9872 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 446.736, 432.12, 457.9872 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 446.736, 557.76, 457.9872 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 55.2, 435.4848, 557.76, 446.736 ], "cells": [ { "location": [ 55.2, 435.4848, 180.84, 446.736 ], "text": "Subtotal Governmental Appropriations-Federal", "html_text": "Subtotal Governmental Appropriations-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 435.4848, 306.48, 446.736 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 435.4848, 432.12, 446.736 ], "text": "7,082,300", "html_text": "7,082,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 435.4848, 557.76, 446.736 ], "text": "7,082,300", "html_text": "7,082,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 55.2, 424.2336, 557.76, 435.4848 ], "cells": [ { "location": [ 55.2, 424.2336, 180.84, 435.4848 ], "text": "Governmental Appropriations-State", "html_text": "Governmental Appropriations-State", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 424.2336, 306.48, 435.4848 ], "text": "25,756,500", "html_text": "25,756,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 424.2336, 432.12, 435.4848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 424.2336, 557.76, 435.4848 ], "text": "25,756,500", "html_text": "25,756,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 55.2, 412.9824, 557.76, 424.2336 ], "cells": [ { "location": [ 55.2, 412.9824, 180.84, 424.2336 ], "text": "Governmental Appropriations-Local", "html_text": "Governmental Appropriations-Local", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 412.9824, 306.48, 424.2336 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 412.9824, 432.12, 424.2336 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 412.9824, 557.76, 424.2336 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 55.2, 401.7312, 557.76, 412.9824 ], "cells": [ { "location": [ 55.2, 401.7312, 180.84, 412.9824 ], "text": "Governmental Grants and Contracts-Federal", "html_text": "Governmental Grants and Contracts-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 401.7312, 306.48, 412.9824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 401.7312, 432.12, 412.9824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 401.7312, 557.76, 412.9824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 55.2, 390.48, 557.76, 401.7312 ], "cells": [ { "location": [ 55.2, 390.48, 180.84, 401.7312 ], "text": "Pell Grants", "html_text": "Pell Grants", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 390.48, 306.48, 401.7312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 390.48, 432.12, 401.7312 ], "text": "5,044,400", "html_text": "5,044,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 390.48, 557.76, 401.7312 ], "text": "5,044,400", "html_text": "5,044,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 55.2, 379.2288, 557.76, 390.48 ], "cells": [ { "location": [ 55.2, 379.2288, 180.84, 390.48 ], "text": "Supplemental Educational Opportunity Grants", "html_text": "Supplemental Educational Opportunity Grants", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 379.2288, 306.48, 390.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 379.2288, 432.12, 390.48 ], "text": "126,300", "html_text": "126,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 379.2288, 557.76, 390.48 ], "text": "126,300", "html_text": "126,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 55.2, 367.9776, 557.76, 379.2288 ], "cells": [ { "location": [ 55.2, 367.9776, 180.84, 379.2288 ], "text": "College Work Study", "html_text": "College Work Study", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 367.9776, 306.48, 379.2288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 367.9776, 432.12, 379.2288 ], "text": "497,000", "html_text": "497,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 367.9776, 557.76, 379.2288 ], "text": "497,000", "html_text": "497,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 55.2, 356.7264, 557.76, 367.9776 ], "cells": [ { "location": [ 55.2, 356.7264, 180.84, 367.9776 ], "text": "Other Grants and Contracts", "html_text": "Other Grants and Contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 356.7264, 306.48, 367.9776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 356.7264, 432.12, 367.9776 ], "text": "4,750,000", "html_text": "4,750,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 356.7264, 557.76, 367.9776 ], "text": "4,750,000", "html_text": "4,750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 55.2, 345.4752, 557.76, 356.7264 ], "cells": [ { "location": [ 55.2, 345.4752, 180.84, 356.7264 ], "text": "Subtotal Governmental Grants and Contracts-Federal", "html_text": "Subtotal Governmental Grants and Contracts-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 345.4752, 306.48, 356.7264 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 345.4752, 432.12, 356.7264 ], "text": "10,417,700", "html_text": "10,417,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 345.4752, 557.76, 356.7264 ], "text": "10,417,700", "html_text": "10,417,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 55.2, 334.224, 557.76, 345.4752 ], "cells": [ { "location": [ 55.2, 334.224, 180.84, 345.4752 ], "text": "Governmental Grants and Contracts-State", "html_text": "Governmental Grants and Contracts-State", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 334.224, 306.48, 345.4752 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 334.224, 432.12, 345.4752 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 334.224, 557.76, 345.4752 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 55.2, 322.9728, 557.76, 334.224 ], "cells": [ { "location": [ 55.2, 322.9728, 180.84, 334.224 ], "text": "Governmental Grants and Contracts-Local", "html_text": "Governmental Grants and Contracts-Local", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 322.9728, 306.48, 334.224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 322.9728, 432.12, 334.224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 322.9728, 557.76, 334.224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 55.2, 311.7216, 557.76, 322.9728 ], "cells": [ { "location": [ 55.2, 311.7216, 180.84, 322.9728 ], "text": "Non-Governmental Grants and Contracts", "html_text": "Non-Governmental Grants and Contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 311.7216, 306.48, 322.9728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 311.7216, 432.12, 322.9728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 311.7216, 557.76, 322.9728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 55.2, 300.4704, 557.76, 311.7216 ], "cells": [ { "location": [ 55.2, 300.4704, 180.84, 311.7216 ], "text": "Gifts, Donations, and Pledges", "html_text": "Gifts, Donations, and Pledges", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 300.4704, 306.48, 311.7216 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 300.4704, 432.12, 311.7216 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 300.4704, 557.76, 311.7216 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 55.2, 289.2192, 557.76, 300.4704 ], "cells": [ { "location": [ 55.2, 289.2192, 180.84, 300.4704 ], "text": "Indirect Cost Reimbursement", "html_text": "Indirect Cost Reimbursement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 289.2192, 306.48, 300.4704 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 289.2192, 432.12, 300.4704 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 289.2192, 557.76, 300.4704 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 55.2, 277.968, 557.76, 289.2192 ], "cells": [ { "location": [ 55.2, 277.968, 180.84, 289.2192 ], "text": "Investment Income", "html_text": "Investment Income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 277.968, 306.48, 289.2192 ], "text": "175,000", "html_text": "175,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 277.968, 432.12, 289.2192 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 277.968, 557.76, 289.2192 ], "text": "175,000", "html_text": "175,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 55.2, 266.7168, 557.76, 277.968 ], "cells": [ { "location": [ 55.2, 266.7168, 180.84, 277.968 ], "text": "Endowment Income", "html_text": "Endowment Income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 266.7168, 306.48, 277.968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 266.7168, 432.12, 277.968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 266.7168, 557.76, 277.968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 55.2, 255.4656, 557.76, 266.7168 ], "cells": [ { "location": [ 55.2, 255.4656, 180.84, 266.7168 ], "text": "Sales and Services of Educational Activities", "html_text": "Sales and Services of Educational Activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 255.4656, 306.48, 266.7168 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 255.4656, 432.12, 266.7168 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 255.4656, 557.76, 266.7168 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 55.2, 244.2144, 557.76, 255.4656 ], "cells": [ { "location": [ 55.2, 244.2144, 180.84, 255.4656 ], "text": "Budgeted Fund Balance as Support", "html_text": "Budgeted Fund Balance as Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 244.2144, 306.48, 255.4656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 244.2144, 432.12, 255.4656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 244.2144, 557.76, 255.4656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 55.2, 232.9632, 557.76, 244.2144 ], "cells": [ { "location": [ 55.2, 232.9632, 180.84, 244.2144 ], "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": [ 180.84, 232.9632, 306.48, 244.2144 ], "text": "35,000", "html_text": "35,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 232.9632, 432.12, 244.2144 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 232.9632, 557.76, 244.2144 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 55.2, 221.712, 557.76, 232.9632 ], "cells": [ { "location": [ 55.2, 221.712, 180.84, 232.9632 ], "text": "Total Educational and General (E&G)", "html_text": "Total Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 221.712, 306.48, 232.9632 ], "text": "44,025,518", "html_text": "44,025,518", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 221.712, 432.12, 232.9632 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 221.712, 557.76, 232.9632 ], "text": "64,025,518", "html_text": "64,025,518", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 55.2, 210.4608, 557.76, 221.712 ], "cells": [ { "location": [ 55.2, 210.4608, 180.84, 221.712 ], "text": "Sales and Services of Auxiliary Enterprises", "html_text": "Sales and Services of Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 210.4608, 306.48, 221.712 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 210.4608, 432.12, 221.712 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 210.4608, 557.76, 221.712 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 55.2, 199.2096, 557.76, 210.4608 ], "cells": [ { "location": [ 55.2, 199.2096, 180.84, 210.4608 ], "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": [ 180.84, 199.2096, 306.48, 210.4608 ], "text": "2,650,000", "html_text": "2,650,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 199.2096, 432.12, 210.4608 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 199.2096, 557.76, 210.4608 ], "text": "2,650,000", "html_text": "2,650,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 55.2, 187.9584, 557.76, 199.2096 ], "cells": [ { "location": [ 55.2, 187.9584, 180.84, 199.2096 ], "text": "Food Service", "html_text": "Food Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 187.9584, 306.48, 199.2096 ], "text": "1,955,000", "html_text": "1,955,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 187.9584, 432.12, 199.2096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 187.9584, 557.76, 199.2096 ], "text": "1,955,000", "html_text": "1,955,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 55.2, 176.7072, 557.76, 187.9584 ], "cells": [ { "location": [ 55.2, 176.7072, 180.84, 187.9584 ], "text": "Bookstores", "html_text": "Bookstores", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 176.7072, 306.48, 187.9584 ], "text": "135,000", "html_text": "135,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 176.7072, 432.12, 187.9584 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 176.7072, 557.76, 187.9584 ], "text": "135,000", "html_text": "135,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 55.2, 165.456, 557.76, 176.7072 ], "cells": [ { "location": [ 55.2, 165.456, 180.84, 176.7072 ], "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": [ 180.84, 165.456, 306.48, 176.7072 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 165.456, 432.12, 176.7072 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 165.456, 557.76, 176.7072 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 45, "location": [ 55.2, 154.2048, 557.76, 165.456 ], "cells": [ { "location": [ 55.2, 154.2048, 180.84, 165.456 ], "text": "Intercollegiate Athletics", "html_text": "Intercollegiate Athletics", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 154.2048, 306.48, 165.456 ], "text": "65,000", "html_text": "65,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 154.2048, 432.12, 165.456 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 154.2048, 557.76, 165.456 ], "text": "65,000", "html_text": "65,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 46, "location": [ 55.2, 142.9536, 557.76, 154.2048 ], "cells": [ { "location": [ 55.2, 142.9536, 180.84, 154.2048 ], "text": "Mandatory Student Fees", "html_text": "Mandatory Student Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 142.9536, 306.48, 154.2048 ], "text": "350,000", "html_text": "350,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 142.9536, 432.12, 154.2048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 142.9536, 557.76, 154.2048 ], "text": "350,000", "html_text": "350,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 47, "location": [ 55.2, 131.7024, 557.76, 142.9536 ], "cells": [ { "location": [ 55.2, 131.7024, 180.84, 142.9536 ], "text": "Total Auxiliary Enterprises", "html_text": "Total Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 131.7024, 306.48, 142.9536 ], "text": "5,205,000", "html_text": "5,205,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 131.7024, 432.12, 142.9536 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 131.7024, 557.76, 142.9536 ], "text": "5,205,000", "html_text": "5,205,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 48, "location": [ 55.2, 120.4512, 557.76, 131.7024 ], "cells": [ { "location": [ 55.2, 120.4512, 180.84, 131.7024 ], "text": "Sales and Services of Hospitals", "html_text": "Sales and Services of Hospitals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 120.4512, 306.48, 131.7024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 120.4512, 432.12, 131.7024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 120.4512, 557.76, 131.7024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 49, "location": [ 55.2, 109.2, 557.76, 120.4512 ], "cells": [ { "location": [ 55.2, 109.2, 180.84, 120.4512 ], "text": "TOTAL CURRENT FUNDS REVENUE", "html_text": "TOTAL CURRENT FUNDS REVENUE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.84, 109.2, 306.48, 120.4512 ], "text": "49,230,518", "html_text": "49,230,518", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.48, 109.2, 432.12, 120.4512 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.12, 109.2, 557.76, 120.4512 ], "text": "69,230,518", "html_text": "69,230,518", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 50, "n_cols": 4, "ref": "#/tables/0", "reading_order": 2 }, { "page": 22, "type": "TEXT", "location": { "l": 53.04, "t": 99.6, "r": 233.04, "b": 88.56 }, "text": "Are affiliated corporation funds included? yes___ no x", "reading_order": 3 }, { "page": 22, "type": "TEXT", "location": { "l": 52.8, "t": 87.36, "r": 291.12, "b": 75.84 }, "text": "If yes, are the affiliated corporations those listed in Table 25? yes___ no___", "reading_order": 4 }, { "page": 22, "type": "TEXT", "location": { "l": 53.28, "t": 74.88, "r": 138.96, "b": 64.08 }, "text": "If no, provide explanation.", "reading_order": 5 } ] }, { "page": 23, "items": [ { "page": 23, "type": "TEXT", "location": { "l": 70.56, "t": 765.6, "r": 82.8, "b": 756 }, "text": "20", "reading_order": 0 }, { "page": 23, "type": "TEXT", "location": { "l": 207.36, "t": 715.44, "r": 403.92, "b": 673.92 }, "text": "FD-1B CONSOLIDATED CURRENT FUNDS REVENUE\nBUDGETED FISCAL YEAR 2020-21\nDUE DATE: November 1\nINSTITUTION: Kentucky State University", "reading_order": 1 }, { "page": 23, "type": "TABLE", "location": { "l": 55.2, "t": 671.28, "r": 557.52, "b": 108.96 }, "text": "
Budgeted FY 2020-21
UnrestrictedRestrictedTotal
Educational and General (E&G)
Tuition and Fees
Degree Credit - Fall9,414,8009,414,800
Degree Credit - Spring6,152,0006,152,000
Degree Credit - Summer525,000525,000
Degree Credit - Winter
Distributed Learning Education
Subtotal Tuition16,091,80016,091,800
Noncredit
Mandatory Student Fees469,200469,200
Other Fees470,000470,000
Subtotal Tuition and Fees
Less: Scholarship Allowances-
Net Tuition and Fees17,031,00017,031,000
Governmental Appropriations-Federal
Agricultural Experiment Station3,751,5503,751,550
Agricultural Extension Service3,330,7503,330,750
Other Current Appropriations
Subtotal Governmental Appropriations-Federal7,082,3007,082,300
Governmental Appropriations-State25,384,30025,384,300
Governmental Appropriations-Local
Governmental Grants and Contracts-Federal
Pell Grants5,200,0005,200,000
Supplemental Educational Opportunity Grants126,300126,300
College Work Study497,000497,000
Other Grants and Contracts4,695,0004,695,000
Subtotal Governmental Grants and Contracts-Federal10,518,30010,518,300
Governmental Grants and Contracts-State2,399,4002,399,400
Governmental Grants and Contracts-Local
Non-Governmental Grants and Contracts
Gifts, Donations, and Pledges
Indirect Cost Reimbursement500,000500,000
Investment Income175,000175,000
Endowment Income
Sales and Services of Educational Activities
Budgeted Fund Balance as Support
Other35,000
Total Educational and General (E&G)43,125,30020,000,00063,125,300
Sales and Services of Auxiliary Enterprises
Housing2,650,1002,650,100
Food Service1,956,4001,956,400
Bookstores137,300137,300
Other50,00050,000
Intercollegiate Athletics75,00075,000
Mandatory Student Fees390,200390,200
Total Auxiliary Enterprises5,259,0005,259,000
Sales and Services of Hospitals
TOTAL CURRENT FUNDS REVENUE48,384,30020,000,00068,384,300
", "rows": [ { "row_index": 0, "location": [ 55.2, 660.0336, 557.52, 671.28 ], "cells": [ { "location": [ 55.2, 660.0336, 180.78, 671.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 660.0336, 557.52, 671.28 ], "text": "Budgeted FY 2020-21", "html_text": "Budgeted FY 2020-21", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 55.2, 648.7872, 557.52, 660.0336 ], "cells": [ { "location": [ 55.2, 648.7872, 180.78, 660.0336 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 648.7872, 306.36, 660.0336 ], "text": "Unrestricted", "html_text": "Unrestricted", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 648.7872, 431.94, 660.0336 ], "text": "Restricted", "html_text": "Restricted", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 648.7872, 557.52, 660.0336 ], "text": "Total", "html_text": "Total", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 55.2, 637.5408, 557.52, 648.7872 ], "cells": [ { "location": [ 55.2, 637.5408, 180.78, 648.7872 ], "text": "Educational and General (E&G)", "html_text": "Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 637.5408, 306.36, 648.7872 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 637.5408, 431.94, 648.7872 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 637.5408, 557.52, 648.7872 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 55.2, 626.2944, 557.52, 637.5408 ], "cells": [ { "location": [ 55.2, 626.2944, 180.78, 637.5408 ], "text": "Tuition and Fees", "html_text": "Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 626.2944, 306.36, 637.5408 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 626.2944, 431.94, 637.5408 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 626.2944, 557.52, 637.5408 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 55.2, 615.048, 557.52, 626.2944 ], "cells": [ { "location": [ 55.2, 615.048, 180.78, 626.2944 ], "text": "Degree Credit - Fall", "html_text": "Degree Credit - Fall", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 615.048, 306.36, 626.2944 ], "text": "9,414,800", "html_text": "9,414,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 615.048, 431.94, 626.2944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 615.048, 557.52, 626.2944 ], "text": "9,414,800", "html_text": "9,414,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 55.2, 603.8016, 557.52, 615.048 ], "cells": [ { "location": [ 55.2, 603.8016, 180.78, 615.048 ], "text": "Degree Credit - Spring", "html_text": "Degree Credit - Spring", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 603.8016, 306.36, 615.048 ], "text": "6,152,000", "html_text": "6,152,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 603.8016, 431.94, 615.048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 603.8016, 557.52, 615.048 ], "text": "6,152,000", "html_text": "6,152,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 55.2, 592.5552, 557.52, 603.8016 ], "cells": [ { "location": [ 55.2, 592.5552, 180.78, 603.8016 ], "text": "Degree Credit - Summer", "html_text": "Degree Credit - Summer", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 592.5552, 306.36, 603.8016 ], "text": "525,000", "html_text": "525,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 592.5552, 431.94, 603.8016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 592.5552, 557.52, 603.8016 ], "text": "525,000", "html_text": "525,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 55.2, 581.3088, 557.52, 592.5552 ], "cells": [ { "location": [ 55.2, 581.3088, 180.78, 592.5552 ], "text": "Degree Credit - Winter", "html_text": "Degree Credit - Winter", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 581.3088, 306.36, 592.5552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 581.3088, 431.94, 592.5552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 581.3088, 557.52, 592.5552 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 55.2, 570.0624, 557.52, 581.3088 ], "cells": [ { "location": [ 55.2, 570.0624, 180.78, 581.3088 ], "text": "Distributed Learning Education", "html_text": "Distributed Learning Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 570.0624, 306.36, 581.3088 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 570.0624, 431.94, 581.3088 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 570.0624, 557.52, 581.3088 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 55.2, 558.816, 557.52, 570.0624 ], "cells": [ { "location": [ 55.2, 558.816, 180.78, 570.0624 ], "text": "Subtotal Tuition", "html_text": "Subtotal Tuition", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 558.816, 306.36, 570.0624 ], "text": "16,091,800", "html_text": "16,091,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 558.816, 431.94, 570.0624 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 558.816, 557.52, 570.0624 ], "text": "16,091,800", "html_text": "16,091,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 55.2, 547.5696, 557.52, 558.816 ], "cells": [ { "location": [ 55.2, 547.5696, 180.78, 558.816 ], "text": "Noncredit", "html_text": "Noncredit", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 547.5696, 306.36, 558.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 547.5696, 431.94, 558.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 547.5696, 557.52, 558.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 55.2, 536.3232, 557.52, 547.5696 ], "cells": [ { "location": [ 55.2, 536.3232, 180.78, 547.5696 ], "text": "Mandatory Student Fees", "html_text": "Mandatory Student Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 536.3232, 306.36, 547.5696 ], "text": "469,200", "html_text": "469,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 536.3232, 431.94, 547.5696 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 536.3232, 557.52, 547.5696 ], "text": "469,200", "html_text": "469,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 55.2, 525.0768, 557.52, 536.3232 ], "cells": [ { "location": [ 55.2, 525.0768, 180.78, 536.3232 ], "text": "Other Fees", "html_text": "Other Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 525.0768, 306.36, 536.3232 ], "text": "470,000", "html_text": "470,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 525.0768, 431.94, 536.3232 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 525.0768, 557.52, 536.3232 ], "text": "470,000", "html_text": "470,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 55.2, 513.8304, 557.52, 525.0768 ], "cells": [ { "location": [ 55.2, 513.8304, 180.78, 525.0768 ], "text": "Subtotal Tuition and Fees", "html_text": "Subtotal Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 513.8304, 306.36, 525.0768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 513.8304, 431.94, 525.0768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 513.8304, 557.52, 525.0768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 55.2, 502.584, 557.52, 513.8304 ], "cells": [ { "location": [ 55.2, 502.584, 180.78, 513.8304 ], "text": "Less: Scholarship Allowances", "html_text": "Less: Scholarship Allowances", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 502.584, 306.36, 513.8304 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 502.584, 431.94, 513.8304 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 502.584, 557.52, 513.8304 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 55.2, 491.3376, 557.52, 502.584 ], "cells": [ { "location": [ 55.2, 491.3376, 180.78, 502.584 ], "text": "Net Tuition and Fees", "html_text": "Net Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 491.3376, 306.36, 502.584 ], "text": "17,031,000", "html_text": "17,031,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 491.3376, 431.94, 502.584 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 491.3376, 557.52, 502.584 ], "text": "17,031,000", "html_text": "17,031,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 55.2, 480.0912, 557.52, 491.3376 ], "cells": [ { "location": [ 55.2, 480.0912, 180.78, 491.3376 ], "text": "Governmental Appropriations-Federal", "html_text": "Governmental Appropriations-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 480.0912, 306.36, 491.3376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 480.0912, 431.94, 491.3376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 480.0912, 557.52, 491.3376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 55.2, 468.8448, 557.52, 480.0912 ], "cells": [ { "location": [ 55.2, 468.8448, 180.78, 480.0912 ], "text": "Agricultural Experiment Station", "html_text": "Agricultural Experiment Station", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 468.8448, 306.36, 480.0912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 468.8448, 431.94, 480.0912 ], "text": "3,751,550", "html_text": "3,751,550", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 468.8448, 557.52, 480.0912 ], "text": "3,751,550", "html_text": "3,751,550", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 55.2, 457.5984, 557.52, 468.8448 ], "cells": [ { "location": [ 55.2, 457.5984, 180.78, 468.8448 ], "text": "Agricultural Extension Service", "html_text": "Agricultural Extension Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 457.5984, 306.36, 468.8448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 457.5984, 431.94, 468.8448 ], "text": "3,330,750", "html_text": "3,330,750", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 457.5984, 557.52, 468.8448 ], "text": "3,330,750", "html_text": "3,330,750", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 55.2, 446.352, 557.52, 457.5984 ], "cells": [ { "location": [ 55.2, 446.352, 180.78, 457.5984 ], "text": "Other Current Appropriations", "html_text": "Other Current Appropriations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 446.352, 306.36, 457.5984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 446.352, 431.94, 457.5984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 446.352, 557.52, 457.5984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 55.2, 435.1056, 557.52, 446.352 ], "cells": [ { "location": [ 55.2, 435.1056, 180.78, 446.352 ], "text": "Subtotal Governmental Appropriations-Federal", "html_text": "Subtotal Governmental Appropriations-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 435.1056, 306.36, 446.352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 435.1056, 431.94, 446.352 ], "text": "7,082,300", "html_text": "7,082,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 435.1056, 557.52, 446.352 ], "text": "7,082,300", "html_text": "7,082,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 55.2, 423.8592, 557.52, 435.1056 ], "cells": [ { "location": [ 55.2, 423.8592, 180.78, 435.1056 ], "text": "Governmental Appropriations-State", "html_text": "Governmental Appropriations-State", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 423.8592, 306.36, 435.1056 ], "text": "25,384,300", "html_text": "25,384,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 423.8592, 431.94, 435.1056 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 423.8592, 557.52, 435.1056 ], "text": "25,384,300", "html_text": "25,384,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 55.2, 412.6128, 557.52, 423.8592 ], "cells": [ { "location": [ 55.2, 412.6128, 180.78, 423.8592 ], "text": "Governmental Appropriations-Local", "html_text": "Governmental Appropriations-Local", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 412.6128, 306.36, 423.8592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 412.6128, 431.94, 423.8592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 412.6128, 557.52, 423.8592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 55.2, 401.3664, 557.52, 412.6128 ], "cells": [ { "location": [ 55.2, 401.3664, 180.78, 412.6128 ], "text": "Governmental Grants and Contracts-Federal", "html_text": "Governmental Grants and Contracts-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 401.3664, 306.36, 412.6128 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 401.3664, 431.94, 412.6128 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 401.3664, 557.52, 412.6128 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 55.2, 390.12, 557.52, 401.3664 ], "cells": [ { "location": [ 55.2, 390.12, 180.78, 401.3664 ], "text": "Pell Grants", "html_text": "Pell Grants", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 390.12, 306.36, 401.3664 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 390.12, 431.94, 401.3664 ], "text": "5,200,000", "html_text": "5,200,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 390.12, 557.52, 401.3664 ], "text": "5,200,000", "html_text": "5,200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 55.2, 378.8736, 557.52, 390.12 ], "cells": [ { "location": [ 55.2, 378.8736, 180.78, 390.12 ], "text": "Supplemental Educational Opportunity Grants", "html_text": "Supplemental Educational Opportunity Grants", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 378.8736, 306.36, 390.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 378.8736, 431.94, 390.12 ], "text": "126,300", "html_text": "126,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 378.8736, 557.52, 390.12 ], "text": "126,300", "html_text": "126,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 55.2, 367.6272, 557.52, 378.8736 ], "cells": [ { "location": [ 55.2, 367.6272, 180.78, 378.8736 ], "text": "College Work Study", "html_text": "College Work Study", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 367.6272, 306.36, 378.8736 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 367.6272, 431.94, 378.8736 ], "text": "497,000", "html_text": "497,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 367.6272, 557.52, 378.8736 ], "text": "497,000", "html_text": "497,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 55.2, 356.3808, 557.52, 367.6272 ], "cells": [ { "location": [ 55.2, 356.3808, 180.78, 367.6272 ], "text": "Other Grants and Contracts", "html_text": "Other Grants and Contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 356.3808, 306.36, 367.6272 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 356.3808, 431.94, 367.6272 ], "text": "4,695,000", "html_text": "4,695,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 356.3808, 557.52, 367.6272 ], "text": "4,695,000", "html_text": "4,695,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 55.2, 345.1344, 557.52, 356.3808 ], "cells": [ { "location": [ 55.2, 345.1344, 180.78, 356.3808 ], "text": "Subtotal Governmental Grants and Contracts-Federal", "html_text": "Subtotal Governmental Grants and Contracts-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 345.1344, 306.36, 356.3808 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 345.1344, 431.94, 356.3808 ], "text": "10,518,300", "html_text": "10,518,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 345.1344, 557.52, 356.3808 ], "text": "10,518,300", "html_text": "10,518,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 55.2, 333.888, 557.52, 345.1344 ], "cells": [ { "location": [ 55.2, 333.888, 180.78, 345.1344 ], "text": "Governmental Grants and Contracts-State", "html_text": "Governmental Grants and Contracts-State", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 333.888, 306.36, 345.1344 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 333.888, 431.94, 345.1344 ], "text": "2,399,400", "html_text": "2,399,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 333.888, 557.52, 345.1344 ], "text": "2,399,400", "html_text": "2,399,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 55.2, 322.6416, 557.52, 333.888 ], "cells": [ { "location": [ 55.2, 322.6416, 180.78, 333.888 ], "text": "Governmental Grants and Contracts-Local", "html_text": "Governmental Grants and Contracts-Local", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 322.6416, 306.36, 333.888 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 322.6416, 431.94, 333.888 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 322.6416, 557.52, 333.888 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 55.2, 311.3952, 557.52, 322.6416 ], "cells": [ { "location": [ 55.2, 311.3952, 180.78, 322.6416 ], "text": "Non-Governmental Grants and Contracts", "html_text": "Non-Governmental Grants and Contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 311.3952, 306.36, 322.6416 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 311.3952, 431.94, 322.6416 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 311.3952, 557.52, 322.6416 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 55.2, 300.1488, 557.52, 311.3952 ], "cells": [ { "location": [ 55.2, 300.1488, 180.78, 311.3952 ], "text": "Gifts, Donations, and Pledges", "html_text": "Gifts, Donations, and Pledges", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 300.1488, 306.36, 311.3952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 300.1488, 431.94, 311.3952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 300.1488, 557.52, 311.3952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 55.2, 288.9024, 557.52, 300.1488 ], "cells": [ { "location": [ 55.2, 288.9024, 180.78, 300.1488 ], "text": "Indirect Cost Reimbursement", "html_text": "Indirect Cost Reimbursement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 288.9024, 306.36, 300.1488 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 288.9024, 431.94, 300.1488 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 288.9024, 557.52, 300.1488 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 55.2, 277.656, 557.52, 288.9024 ], "cells": [ { "location": [ 55.2, 277.656, 180.78, 288.9024 ], "text": "Investment Income", "html_text": "Investment Income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 277.656, 306.36, 288.9024 ], "text": "175,000", "html_text": "175,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 277.656, 431.94, 288.9024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 277.656, 557.52, 288.9024 ], "text": "175,000", "html_text": "175,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 55.2, 266.4096, 557.52, 277.656 ], "cells": [ { "location": [ 55.2, 266.4096, 180.78, 277.656 ], "text": "Endowment Income", "html_text": "Endowment Income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 266.4096, 306.36, 277.656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 266.4096, 431.94, 277.656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 266.4096, 557.52, 277.656 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 55.2, 255.1632, 557.52, 266.4096 ], "cells": [ { "location": [ 55.2, 255.1632, 180.78, 266.4096 ], "text": "Sales and Services of Educational Activities", "html_text": "Sales and Services of Educational Activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 255.1632, 306.36, 266.4096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 255.1632, 431.94, 266.4096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 255.1632, 557.52, 266.4096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 55.2, 243.9168, 557.52, 255.1632 ], "cells": [ { "location": [ 55.2, 243.9168, 180.78, 255.1632 ], "text": "Budgeted Fund Balance as Support", "html_text": "Budgeted Fund Balance as Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 243.9168, 306.36, 255.1632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 243.9168, 431.94, 255.1632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 243.9168, 557.52, 255.1632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 55.2, 232.6704, 557.52, 243.9168 ], "cells": [ { "location": [ 55.2, 232.6704, 180.78, 243.9168 ], "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": [ 180.78, 232.6704, 306.36, 243.9168 ], "text": "35,000", "html_text": "35,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 232.6704, 431.94, 243.9168 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 232.6704, 557.52, 243.9168 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 55.2, 221.424, 557.52, 232.6704 ], "cells": [ { "location": [ 55.2, 221.424, 180.78, 232.6704 ], "text": "Total Educational and General (E&G)", "html_text": "Total Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 221.424, 306.36, 232.6704 ], "text": "43,125,300", "html_text": "43,125,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 221.424, 431.94, 232.6704 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 221.424, 557.52, 232.6704 ], "text": "63,125,300", "html_text": "63,125,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 55.2, 210.1776, 557.52, 221.424 ], "cells": [ { "location": [ 55.2, 210.1776, 180.78, 221.424 ], "text": "Sales and Services of Auxiliary Enterprises", "html_text": "Sales and Services of Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 210.1776, 306.36, 221.424 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 210.1776, 431.94, 221.424 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 210.1776, 557.52, 221.424 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 55.2, 198.9312, 557.52, 210.1776 ], "cells": [ { "location": [ 55.2, 198.9312, 180.78, 210.1776 ], "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": [ 180.78, 198.9312, 306.36, 210.1776 ], "text": "2,650,100", "html_text": "2,650,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 198.9312, 431.94, 210.1776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 198.9312, 557.52, 210.1776 ], "text": "2,650,100", "html_text": "2,650,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 55.2, 187.6848, 557.52, 198.9312 ], "cells": [ { "location": [ 55.2, 187.6848, 180.78, 198.9312 ], "text": "Food Service", "html_text": "Food Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 187.6848, 306.36, 198.9312 ], "text": "1,956,400", "html_text": "1,956,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 187.6848, 431.94, 198.9312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 187.6848, 557.52, 198.9312 ], "text": "1,956,400", "html_text": "1,956,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 55.2, 176.4384, 557.52, 187.6848 ], "cells": [ { "location": [ 55.2, 176.4384, 180.78, 187.6848 ], "text": "Bookstores", "html_text": "Bookstores", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 176.4384, 306.36, 187.6848 ], "text": "137,300", "html_text": "137,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 176.4384, 431.94, 187.6848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 176.4384, 557.52, 187.6848 ], "text": "137,300", "html_text": "137,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 55.2, 165.192, 557.52, 176.4384 ], "cells": [ { "location": [ 55.2, 165.192, 180.78, 176.4384 ], "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": [ 180.78, 165.192, 306.36, 176.4384 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 165.192, 431.94, 176.4384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 165.192, 557.52, 176.4384 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 45, "location": [ 55.2, 153.9456, 557.52, 165.192 ], "cells": [ { "location": [ 55.2, 153.9456, 180.78, 165.192 ], "text": "Intercollegiate Athletics", "html_text": "Intercollegiate Athletics", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 153.9456, 306.36, 165.192 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 153.9456, 431.94, 165.192 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 153.9456, 557.52, 165.192 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 46, "location": [ 55.2, 142.6992, 557.52, 153.9456 ], "cells": [ { "location": [ 55.2, 142.6992, 180.78, 153.9456 ], "text": "Mandatory Student Fees", "html_text": "Mandatory Student Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 142.6992, 306.36, 153.9456 ], "text": "390,200", "html_text": "390,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 142.6992, 431.94, 153.9456 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 142.6992, 557.52, 153.9456 ], "text": "390,200", "html_text": "390,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 47, "location": [ 55.2, 131.4528, 557.52, 142.6992 ], "cells": [ { "location": [ 55.2, 131.4528, 180.78, 142.6992 ], "text": "Total Auxiliary Enterprises", "html_text": "Total Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 131.4528, 306.36, 142.6992 ], "text": "5,259,000", "html_text": "5,259,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 131.4528, 431.94, 142.6992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 131.4528, 557.52, 142.6992 ], "text": "5,259,000", "html_text": "5,259,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 48, "location": [ 55.2, 120.2064, 557.52, 131.4528 ], "cells": [ { "location": [ 55.2, 120.2064, 180.78, 131.4528 ], "text": "Sales and Services of Hospitals", "html_text": "Sales and Services of Hospitals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 120.2064, 306.36, 131.4528 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 120.2064, 431.94, 131.4528 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 120.2064, 557.52, 131.4528 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 49, "location": [ 55.2, 108.96, 557.52, 120.2064 ], "cells": [ { "location": [ 55.2, 108.96, 180.78, 120.2064 ], "text": "TOTAL CURRENT FUNDS REVENUE", "html_text": "TOTAL CURRENT FUNDS REVENUE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 108.96, 306.36, 120.2064 ], "text": "48,384,300", "html_text": "48,384,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 108.96, 431.94, 120.2064 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 108.96, 557.52, 120.2064 ], "text": "68,384,300", "html_text": "68,384,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 50, "n_cols": 4, "ref": "#/tables/0", "reading_order": 2 }, { "page": 23, "type": "TEXT", "location": { "l": 52.56, "t": 99.6, "r": 234, "b": 87.84 }, "text": "Are affiliated corporation funds included? yes___ no x", "reading_order": 3 }, { "page": 23, "type": "TEXT", "location": { "l": 52.8, "t": 86.88, "r": 291.12, "b": 75.36 }, "text": "If yes, are the affiliated corporations those listed in Table 25? yes___ no___", "reading_order": 4 }, { "page": 23, "type": "TEXT", "location": { "l": 53.28, "t": 74.4, "r": 138.48, "b": 63.84 }, "text": "If no, provide explanation.", "reading_order": 5 } ] }, { "page": 24, "items": [ { "page": 24, "type": "TEXT", "location": { "l": 70.32, "t": 765.6, "r": 82.32, "b": 755.76 }, "text": "21", "reading_order": 0 }, { "page": 24, "type": "TEXT", "location": { "l": 207.36, "t": 715.44, "r": 403.92, "b": 673.92 }, "text": "FD-1B CONSOLIDATED CURRENT FUNDS REVENUE\nBUDGETED FISCAL YEAR 2021-22\nDUE DATE: November 1\nINSTITUTION: Kentucky State University", "reading_order": 1 }, { "page": 24, "type": "TABLE", "location": { "l": 55.2, "t": 671.52, "r": 557.52, "b": 109.2 }, "text": "
Budgeted FY 2021-22
UnrestrictedRestrictedTotal
Educational and General (E&G)
Tuition and Fees
Degree Credit - Fall9,500,0009,500,000
Degree Credit - Spring6,152,0006,152,000
Degree Credit - Summer525,000525,000
Degree Credit - Winter
Distributed Learning Education
Subtotal Tuition16,177,00016,177,000
Noncredit
Mandatory Student Fees469,200469,200
Other Fees470,000470,000
Subtotal Tuition and Fees
Less: Scholarship Allowances-
Net Tuition and Fees17,116,20017,116,200
Governmental Appropriations-Federal
Agricultural Experiment Station3,751,5503,751,550
Agricultural Extension Service3,330,7503,330,750
Other Current Appropriations
Subtotal Governmental Appropriations-Federal7,082,3007,082,300
Governmental Appropriations-State25,384,30025,384,300
Governmental Appropriations-Local
Governmental Grants and Contracts-Federal
Pell Grants5,200,0005,200,000
Supplemental Educational Opportunity Grants126,300126,300
College Work Study497,000497,000
Other Grants and Contracts4,695,0004,695,000
Subtotal Governmental Grants and Contracts-Federal10,518,30010,518,300
Governmental Grants and Contracts-State2,399,4002,399,400
Governmental Grants and Contracts-Local
Non-Governmental Grants and Contracts
Gifts, Donations, and Pledges
Indirect Cost Reimbursement500,000500,000
Investment Income175,000175,000
Endowment Income
Sales and Services of Educational Activities
Budgeted Fund Balance as Support
Other35,000
Total Educational and General (E&G)43,210,50020,000,00063,210,500
Sales and Services of Auxiliary Enterprises
Housing2,989,9002,989,900
Food Service2,031,4002,031,400
Bookstores137,300137,300
Other50,00050,000
Intercollegiate Athletics75,00075,000
Mandatory Student Fees390,200390,200
Total Auxiliary Enterprises5,673,8005,673,800
Sales and Services of Hospitals
TOTAL CURRENT FUNDS REVENUE48,884,30020,000,00068,884,300
", "rows": [ { "row_index": 0, "location": [ 55.2, 660.2736, 557.52, 671.52 ], "cells": [ { "location": [ 55.2, 660.2736, 180.78, 671.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 660.2736, 557.52, 671.52 ], "text": "Budgeted FY 2021-22", "html_text": "Budgeted FY 2021-22", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 55.2, 649.0272, 557.52, 660.2736 ], "cells": [ { "location": [ 55.2, 649.0272, 180.78, 660.2736 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 649.0272, 306.36, 660.2736 ], "text": "Unrestricted", "html_text": "Unrestricted", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 649.0272, 431.94, 660.2736 ], "text": "Restricted", "html_text": "Restricted", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 649.0272, 557.52, 660.2736 ], "text": "Total", "html_text": "Total", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 55.2, 637.7808, 557.52, 649.0272 ], "cells": [ { "location": [ 55.2, 637.7808, 180.78, 649.0272 ], "text": "Educational and General (E&G)", "html_text": "Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 637.7808, 306.36, 649.0272 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 637.7808, 431.94, 649.0272 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 637.7808, 557.52, 649.0272 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 55.2, 626.5344, 557.52, 637.7808 ], "cells": [ { "location": [ 55.2, 626.5344, 180.78, 637.7808 ], "text": "Tuition and Fees", "html_text": "Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 626.5344, 306.36, 637.7808 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 626.5344, 431.94, 637.7808 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 626.5344, 557.52, 637.7808 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 55.2, 615.288, 557.52, 626.5344 ], "cells": [ { "location": [ 55.2, 615.288, 180.78, 626.5344 ], "text": "Degree Credit - Fall", "html_text": "Degree Credit - Fall", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 615.288, 306.36, 626.5344 ], "text": "9,500,000", "html_text": "9,500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 615.288, 431.94, 626.5344 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 615.288, 557.52, 626.5344 ], "text": "9,500,000", "html_text": "9,500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 55.2, 604.0416, 557.52, 615.288 ], "cells": [ { "location": [ 55.2, 604.0416, 180.78, 615.288 ], "text": "Degree Credit - Spring", "html_text": "Degree Credit - Spring", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 604.0416, 306.36, 615.288 ], "text": "6,152,000", "html_text": "6,152,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 604.0416, 431.94, 615.288 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 604.0416, 557.52, 615.288 ], "text": "6,152,000", "html_text": "6,152,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 55.2, 592.7952, 557.52, 604.0416 ], "cells": [ { "location": [ 55.2, 592.7952, 180.78, 604.0416 ], "text": "Degree Credit - Summer", "html_text": "Degree Credit - Summer", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 592.7952, 306.36, 604.0416 ], "text": "525,000", "html_text": "525,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 592.7952, 431.94, 604.0416 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 592.7952, 557.52, 604.0416 ], "text": "525,000", "html_text": "525,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 55.2, 581.5488, 557.52, 592.7952 ], "cells": [ { "location": [ 55.2, 581.5488, 180.78, 592.7952 ], "text": "Degree Credit - Winter", "html_text": "Degree Credit - Winter", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 581.5488, 306.36, 592.7952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 581.5488, 431.94, 592.7952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 581.5488, 557.52, 592.7952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 55.2, 570.3024, 557.52, 581.5488 ], "cells": [ { "location": [ 55.2, 570.3024, 180.78, 581.5488 ], "text": "Distributed Learning Education", "html_text": "Distributed Learning Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 570.3024, 306.36, 581.5488 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 570.3024, 431.94, 581.5488 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 570.3024, 557.52, 581.5488 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 55.2, 559.056, 557.52, 570.3024 ], "cells": [ { "location": [ 55.2, 559.056, 180.78, 570.3024 ], "text": "Subtotal Tuition", "html_text": "Subtotal Tuition", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 559.056, 306.36, 570.3024 ], "text": "16,177,000", "html_text": "16,177,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 559.056, 431.94, 570.3024 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 559.056, 557.52, 570.3024 ], "text": "16,177,000", "html_text": "16,177,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 55.2, 547.8096, 557.52, 559.056 ], "cells": [ { "location": [ 55.2, 547.8096, 180.78, 559.056 ], "text": "Noncredit", "html_text": "Noncredit", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 547.8096, 306.36, 559.056 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 547.8096, 431.94, 559.056 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 547.8096, 557.52, 559.056 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 55.2, 536.5632, 557.52, 547.8096 ], "cells": [ { "location": [ 55.2, 536.5632, 180.78, 547.8096 ], "text": "Mandatory Student Fees", "html_text": "Mandatory Student Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 536.5632, 306.36, 547.8096 ], "text": "469,200", "html_text": "469,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 536.5632, 431.94, 547.8096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 536.5632, 557.52, 547.8096 ], "text": "469,200", "html_text": "469,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 55.2, 525.3168, 557.52, 536.5632 ], "cells": [ { "location": [ 55.2, 525.3168, 180.78, 536.5632 ], "text": "Other Fees", "html_text": "Other Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 525.3168, 306.36, 536.5632 ], "text": "470,000", "html_text": "470,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 525.3168, 431.94, 536.5632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 525.3168, 557.52, 536.5632 ], "text": "470,000", "html_text": "470,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 55.2, 514.0704, 557.52, 525.3168 ], "cells": [ { "location": [ 55.2, 514.0704, 180.78, 525.3168 ], "text": "Subtotal Tuition and Fees", "html_text": "Subtotal Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 514.0704, 306.36, 525.3168 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 514.0704, 431.94, 525.3168 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 514.0704, 557.52, 525.3168 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 55.2, 502.824, 557.52, 514.0704 ], "cells": [ { "location": [ 55.2, 502.824, 180.78, 514.0704 ], "text": "Less: Scholarship Allowances", "html_text": "Less: Scholarship Allowances", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 502.824, 306.36, 514.0704 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 502.824, 431.94, 514.0704 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 502.824, 557.52, 514.0704 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 55.2, 491.5776, 557.52, 502.824 ], "cells": [ { "location": [ 55.2, 491.5776, 180.78, 502.824 ], "text": "Net Tuition and Fees", "html_text": "Net Tuition and Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 491.5776, 306.36, 502.824 ], "text": "17,116,200", "html_text": "17,116,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 491.5776, 431.94, 502.824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 491.5776, 557.52, 502.824 ], "text": "17,116,200", "html_text": "17,116,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 55.2, 480.3312, 557.52, 491.5776 ], "cells": [ { "location": [ 55.2, 480.3312, 180.78, 491.5776 ], "text": "Governmental Appropriations-Federal", "html_text": "Governmental Appropriations-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 480.3312, 306.36, 491.5776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 480.3312, 431.94, 491.5776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 480.3312, 557.52, 491.5776 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 55.2, 469.0848, 557.52, 480.3312 ], "cells": [ { "location": [ 55.2, 469.0848, 180.78, 480.3312 ], "text": "Agricultural Experiment Station", "html_text": "Agricultural Experiment Station", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 469.0848, 306.36, 480.3312 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 469.0848, 431.94, 480.3312 ], "text": "3,751,550", "html_text": "3,751,550", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 469.0848, 557.52, 480.3312 ], "text": "3,751,550", "html_text": "3,751,550", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 55.2, 457.8384, 557.52, 469.0848 ], "cells": [ { "location": [ 55.2, 457.8384, 180.78, 469.0848 ], "text": "Agricultural Extension Service", "html_text": "Agricultural Extension Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 457.8384, 306.36, 469.0848 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 457.8384, 431.94, 469.0848 ], "text": "3,330,750", "html_text": "3,330,750", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 457.8384, 557.52, 469.0848 ], "text": "3,330,750", "html_text": "3,330,750", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 55.2, 446.592, 557.52, 457.8384 ], "cells": [ { "location": [ 55.2, 446.592, 180.78, 457.8384 ], "text": "Other Current Appropriations", "html_text": "Other Current Appropriations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 446.592, 306.36, 457.8384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 446.592, 431.94, 457.8384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 446.592, 557.52, 457.8384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 55.2, 435.3456, 557.52, 446.592 ], "cells": [ { "location": [ 55.2, 435.3456, 180.78, 446.592 ], "text": "Subtotal Governmental Appropriations-Federal", "html_text": "Subtotal Governmental Appropriations-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 435.3456, 306.36, 446.592 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 435.3456, 431.94, 446.592 ], "text": "7,082,300", "html_text": "7,082,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 435.3456, 557.52, 446.592 ], "text": "7,082,300", "html_text": "7,082,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 55.2, 424.0992, 557.52, 435.3456 ], "cells": [ { "location": [ 55.2, 424.0992, 180.78, 435.3456 ], "text": "Governmental Appropriations-State", "html_text": "Governmental Appropriations-State", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 424.0992, 306.36, 435.3456 ], "text": "25,384,300", "html_text": "25,384,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 424.0992, 431.94, 435.3456 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 424.0992, 557.52, 435.3456 ], "text": "25,384,300", "html_text": "25,384,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 55.2, 412.8528, 557.52, 424.0992 ], "cells": [ { "location": [ 55.2, 412.8528, 180.78, 424.0992 ], "text": "Governmental Appropriations-Local", "html_text": "Governmental Appropriations-Local", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 412.8528, 306.36, 424.0992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 412.8528, 431.94, 424.0992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 412.8528, 557.52, 424.0992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 55.2, 401.6064, 557.52, 412.8528 ], "cells": [ { "location": [ 55.2, 401.6064, 180.78, 412.8528 ], "text": "Governmental Grants and Contracts-Federal", "html_text": "Governmental Grants and Contracts-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 401.6064, 306.36, 412.8528 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 401.6064, 431.94, 412.8528 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 401.6064, 557.52, 412.8528 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 55.2, 390.36, 557.52, 401.6064 ], "cells": [ { "location": [ 55.2, 390.36, 180.78, 401.6064 ], "text": "Pell Grants", "html_text": "Pell Grants", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 390.36, 306.36, 401.6064 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 390.36, 431.94, 401.6064 ], "text": "5,200,000", "html_text": "5,200,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 390.36, 557.52, 401.6064 ], "text": "5,200,000", "html_text": "5,200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 55.2, 379.1136, 557.52, 390.36 ], "cells": [ { "location": [ 55.2, 379.1136, 180.78, 390.36 ], "text": "Supplemental Educational Opportunity Grants", "html_text": "Supplemental Educational Opportunity Grants", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 379.1136, 306.36, 390.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 379.1136, 431.94, 390.36 ], "text": "126,300", "html_text": "126,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 379.1136, 557.52, 390.36 ], "text": "126,300", "html_text": "126,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 55.2, 367.8672, 557.52, 379.1136 ], "cells": [ { "location": [ 55.2, 367.8672, 180.78, 379.1136 ], "text": "College Work Study", "html_text": "College Work Study", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 367.8672, 306.36, 379.1136 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 367.8672, 431.94, 379.1136 ], "text": "497,000", "html_text": "497,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 367.8672, 557.52, 379.1136 ], "text": "497,000", "html_text": "497,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 55.2, 356.6208, 557.52, 367.8672 ], "cells": [ { "location": [ 55.2, 356.6208, 180.78, 367.8672 ], "text": "Other Grants and Contracts", "html_text": "Other Grants and Contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 356.6208, 306.36, 367.8672 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 356.6208, 431.94, 367.8672 ], "text": "4,695,000", "html_text": "4,695,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 356.6208, 557.52, 367.8672 ], "text": "4,695,000", "html_text": "4,695,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 55.2, 345.3744, 557.52, 356.6208 ], "cells": [ { "location": [ 55.2, 345.3744, 180.78, 356.6208 ], "text": "Subtotal Governmental Grants and Contracts-Federal", "html_text": "Subtotal Governmental Grants and Contracts-Federal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 345.3744, 306.36, 356.6208 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 345.3744, 431.94, 356.6208 ], "text": "10,518,300", "html_text": "10,518,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 345.3744, 557.52, 356.6208 ], "text": "10,518,300", "html_text": "10,518,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 55.2, 334.128, 557.52, 345.3744 ], "cells": [ { "location": [ 55.2, 334.128, 180.78, 345.3744 ], "text": "Governmental Grants and Contracts-State", "html_text": "Governmental Grants and Contracts-State", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 334.128, 306.36, 345.3744 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 334.128, 431.94, 345.3744 ], "text": "2,399,400", "html_text": "2,399,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 334.128, 557.52, 345.3744 ], "text": "2,399,400", "html_text": "2,399,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 55.2, 322.8816, 557.52, 334.128 ], "cells": [ { "location": [ 55.2, 322.8816, 180.78, 334.128 ], "text": "Governmental Grants and Contracts-Local", "html_text": "Governmental Grants and Contracts-Local", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 322.8816, 306.36, 334.128 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 322.8816, 431.94, 334.128 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 322.8816, 557.52, 334.128 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 55.2, 311.6352, 557.52, 322.8816 ], "cells": [ { "location": [ 55.2, 311.6352, 180.78, 322.8816 ], "text": "Non-Governmental Grants and Contracts", "html_text": "Non-Governmental Grants and Contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 311.6352, 306.36, 322.8816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 311.6352, 431.94, 322.8816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 311.6352, 557.52, 322.8816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 55.2, 300.3888, 557.52, 311.6352 ], "cells": [ { "location": [ 55.2, 300.3888, 180.78, 311.6352 ], "text": "Gifts, Donations, and Pledges", "html_text": "Gifts, Donations, and Pledges", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 300.3888, 306.36, 311.6352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 300.3888, 431.94, 311.6352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 300.3888, 557.52, 311.6352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 55.2, 289.1424, 557.52, 300.3888 ], "cells": [ { "location": [ 55.2, 289.1424, 180.78, 300.3888 ], "text": "Indirect Cost Reimbursement", "html_text": "Indirect Cost Reimbursement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 289.1424, 306.36, 300.3888 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 289.1424, 431.94, 300.3888 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 289.1424, 557.52, 300.3888 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 55.2, 277.896, 557.52, 289.1424 ], "cells": [ { "location": [ 55.2, 277.896, 180.78, 289.1424 ], "text": "Investment Income", "html_text": "Investment Income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 277.896, 306.36, 289.1424 ], "text": "175,000", "html_text": "175,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 277.896, 431.94, 289.1424 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 277.896, 557.52, 289.1424 ], "text": "175,000", "html_text": "175,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 55.2, 266.6496, 557.52, 277.896 ], "cells": [ { "location": [ 55.2, 266.6496, 180.78, 277.896 ], "text": "Endowment Income", "html_text": "Endowment Income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 266.6496, 306.36, 277.896 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 266.6496, 431.94, 277.896 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 266.6496, 557.52, 277.896 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 55.2, 255.4032, 557.52, 266.6496 ], "cells": [ { "location": [ 55.2, 255.4032, 180.78, 266.6496 ], "text": "Sales and Services of Educational Activities", "html_text": "Sales and Services of Educational Activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 255.4032, 306.36, 266.6496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 255.4032, 431.94, 266.6496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 255.4032, 557.52, 266.6496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 55.2, 244.1568, 557.52, 255.4032 ], "cells": [ { "location": [ 55.2, 244.1568, 180.78, 255.4032 ], "text": "Budgeted Fund Balance as Support", "html_text": "Budgeted Fund Balance as Support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 244.1568, 306.36, 255.4032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 244.1568, 431.94, 255.4032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 244.1568, 557.52, 255.4032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 55.2, 232.9104, 557.52, 244.1568 ], "cells": [ { "location": [ 55.2, 232.9104, 180.78, 244.1568 ], "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": [ 180.78, 232.9104, 306.36, 244.1568 ], "text": "35,000", "html_text": "35,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 232.9104, 431.94, 244.1568 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 232.9104, 557.52, 244.1568 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 55.2, 221.664, 557.52, 232.9104 ], "cells": [ { "location": [ 55.2, 221.664, 180.78, 232.9104 ], "text": "Total Educational and General (E&G)", "html_text": "Total Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 221.664, 306.36, 232.9104 ], "text": "43,210,500", "html_text": "43,210,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 221.664, 431.94, 232.9104 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 221.664, 557.52, 232.9104 ], "text": "63,210,500", "html_text": "63,210,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 55.2, 210.4176, 557.52, 221.664 ], "cells": [ { "location": [ 55.2, 210.4176, 180.78, 221.664 ], "text": "Sales and Services of Auxiliary Enterprises", "html_text": "Sales and Services of Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 210.4176, 306.36, 221.664 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 210.4176, 431.94, 221.664 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 210.4176, 557.52, 221.664 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 55.2, 199.1712, 557.52, 210.4176 ], "cells": [ { "location": [ 55.2, 199.1712, 180.78, 210.4176 ], "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": [ 180.78, 199.1712, 306.36, 210.4176 ], "text": "2,989,900", "html_text": "2,989,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 199.1712, 431.94, 210.4176 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 199.1712, 557.52, 210.4176 ], "text": "2,989,900", "html_text": "2,989,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 55.2, 187.9248, 557.52, 199.1712 ], "cells": [ { "location": [ 55.2, 187.9248, 180.78, 199.1712 ], "text": "Food Service", "html_text": "Food Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 187.9248, 306.36, 199.1712 ], "text": "2,031,400", "html_text": "2,031,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 187.9248, 431.94, 199.1712 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 187.9248, 557.52, 199.1712 ], "text": "2,031,400", "html_text": "2,031,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 55.2, 176.6784, 557.52, 187.9248 ], "cells": [ { "location": [ 55.2, 176.6784, 180.78, 187.9248 ], "text": "Bookstores", "html_text": "Bookstores", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 176.6784, 306.36, 187.9248 ], "text": "137,300", "html_text": "137,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 176.6784, 431.94, 187.9248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 176.6784, 557.52, 187.9248 ], "text": "137,300", "html_text": "137,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 55.2, 165.432, 557.52, 176.6784 ], "cells": [ { "location": [ 55.2, 165.432, 180.78, 176.6784 ], "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": [ 180.78, 165.432, 306.36, 176.6784 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 165.432, 431.94, 176.6784 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 165.432, 557.52, 176.6784 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 45, "location": [ 55.2, 154.1856, 557.52, 165.432 ], "cells": [ { "location": [ 55.2, 154.1856, 180.78, 165.432 ], "text": "Intercollegiate Athletics", "html_text": "Intercollegiate Athletics", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 154.1856, 306.36, 165.432 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 154.1856, 431.94, 165.432 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 154.1856, 557.52, 165.432 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 46, "location": [ 55.2, 142.9392, 557.52, 154.1856 ], "cells": [ { "location": [ 55.2, 142.9392, 180.78, 154.1856 ], "text": "Mandatory Student Fees", "html_text": "Mandatory Student Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 142.9392, 306.36, 154.1856 ], "text": "390,200", "html_text": "390,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 142.9392, 431.94, 154.1856 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 142.9392, 557.52, 154.1856 ], "text": "390,200", "html_text": "390,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 47, "location": [ 55.2, 131.6928, 557.52, 142.9392 ], "cells": [ { "location": [ 55.2, 131.6928, 180.78, 142.9392 ], "text": "Total Auxiliary Enterprises", "html_text": "Total Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 131.6928, 306.36, 142.9392 ], "text": "5,673,800", "html_text": "5,673,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 131.6928, 431.94, 142.9392 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 131.6928, 557.52, 142.9392 ], "text": "5,673,800", "html_text": "5,673,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 48, "location": [ 55.2, 120.4464, 557.52, 131.6928 ], "cells": [ { "location": [ 55.2, 120.4464, 180.78, 131.6928 ], "text": "Sales and Services of Hospitals", "html_text": "Sales and Services of Hospitals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 120.4464, 306.36, 131.6928 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 120.4464, 431.94, 131.6928 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 120.4464, 557.52, 131.6928 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 49, "location": [ 55.2, 109.2, 557.52, 120.4464 ], "cells": [ { "location": [ 55.2, 109.2, 180.78, 120.4464 ], "text": "TOTAL CURRENT FUNDS REVENUE", "html_text": "TOTAL CURRENT FUNDS REVENUE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.78, 109.2, 306.36, 120.4464 ], "text": "48,884,300", "html_text": "48,884,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 109.2, 431.94, 120.4464 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 431.94, 109.2, 557.52, 120.4464 ], "text": "68,884,300", "html_text": "68,884,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 50, "n_cols": 4, "ref": "#/tables/0", "reading_order": 2 }, { "page": 24, "type": "TEXT", "location": { "l": 52.32, "t": 99.6, "r": 233.76, "b": 87.84 }, "text": "Are affiliated corporation funds included? yes___ no x", "reading_order": 3 }, { "page": 24, "type": "TEXT", "location": { "l": 52.8, "t": 86.88, "r": 291.12, "b": 75.36 }, "text": "If yes, are the affiliated corporations those listed in Table 25? yes___ no___", "reading_order": 4 }, { "page": 24, "type": "TEXT", "location": { "l": 53.28, "t": 74.4, "r": 138.48, "b": 63.84 }, "text": "If no, provide explanation.", "reading_order": 5 } ] }, { "page": 25, "items": [ { "page": 25, "type": "TEXT", "location": { "l": 70.32, "t": 766.08, "r": 82.56, "b": 756 }, "text": "22", "reading_order": 0 }, { "page": 25, "type": "TEXT", "location": { "l": 111.12, "t": 703.44, "r": 499.92, "b": 647.76 }, "text": "FD-2A CONSOLIDATED CURRENT FUNDS EXPENSES AND TRANSFERS BY FUNCTIONAL NATURAL OBJECT CODE\nACTUAL FISCAL YEAR 2017-18\nDUE DATE: November 1\nINSTITUTION: Kentucky State University", "reading_order": 1 }, { "page": 25, "type": "TABLE", "location": { "l": 37.68, "t": 643.92, "r": 573.84, "b": 145.92 }, "text": "
By FunctionActual FY 2017-18
UnrestrictedRestrictedTotal
Educational and General (E&G)
Instruction9,621,6359,621,635
Research8,061,2598,061,259
Public Service9,361,7679,361,767
Libraries
Academic Support1,421,7551,421,755
Student Services6,331,6056,331,605
Institutional Support11,895,36911,895,369
Operation and Maintenance of Plant*4,743,4694,743,469
Student Financial Aid5,821,6265,821,626
Depreciation5,042,7145,042,714
Other Educational and General Expenses
Subtotal E&G51,436,85910,864,34062,301,199
Mandatory Transfers
Nonmandatory Transfers
Total Educational and General (E&G)51,436,85910,864,34062,301,199
Auxiliary Enterprises
Auxiliary Enterprise Operations5,694,8005,694,800
Mandatory Transfers
Nonmandatory Transfers
Total Auxiliary Enterprises5,694,800-5,694,800
Hospitals
Hospital Operations
Mandatory Transfers
Nonmandatory Transfers
Total Hospitals
TOTAL EXPENSES/TRANSFERS BY FUNCTION57,131,65910,864,34067,995,999
By Natural Object
Personnel Costs33,450,42833,450,428
Operating Expenses28,989,72128,989,721
Grants, Loans, or Benefits5,555,8505,555,850
Debt Service
Capital Outlay
TOTAL EXPENDITURES BY NATURAL OBJECT67,995,999-67,995,999
", "rows": [ { "row_index": 0, "location": [ 37.68, 616.2533, 573.84, 643.92 ], "cells": [ { "location": [ 37.68, 630.0867, 171.72, 643.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 630.0867, 573.84, 643.92 ], "text": "Actual FY 2017-18", "html_text": "Actual FY 2017-18", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 171.72, 616.2533, 573.84, 630.0867 ], "cells": [ { "location": [ 37.68, 616.2533, 171.72, 630.0867 ], "text": "By Function", "html_text": "By Function", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 616.2533, 305.76, 630.0867 ], "text": "Unrestricted", "html_text": "Unrestricted", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 616.2533, 439.8, 630.0867 ], "text": "Restricted", "html_text": "Restricted", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 616.2533, 573.84, 630.0867 ], "text": "Total", "html_text": "Total", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 37.68, 602.42, 573.84, 616.2533 ], "cells": [ { "location": [ 37.68, 602.42, 171.72, 616.2533 ], "text": "Educational and General (E&G)", "html_text": "Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 602.42, 305.76, 616.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 602.42, 439.8, 616.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 602.42, 573.84, 616.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 37.68, 588.5867, 573.84, 602.42 ], "cells": [ { "location": [ 37.68, 588.5867, 171.72, 602.42 ], "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": [ 171.72, 588.5867, 305.76, 602.42 ], "text": "9,621,635", "html_text": "9,621,635", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 588.5867, 439.8, 602.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 588.5867, 573.84, 602.42 ], "text": "9,621,635", "html_text": "9,621,635", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 37.68, 574.7533, 573.84, 588.5867 ], "cells": [ { "location": [ 37.68, 574.7533, 171.72, 588.5867 ], "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": [ 171.72, 574.7533, 305.76, 588.5867 ], "text": "8,061,259", "html_text": "8,061,259", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 574.7533, 439.8, 588.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 574.7533, 573.84, 588.5867 ], "text": "8,061,259", "html_text": "8,061,259", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 37.68, 560.92, 573.84, 574.7533 ], "cells": [ { "location": [ 37.68, 560.92, 171.72, 574.7533 ], "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": [ 171.72, 560.92, 305.76, 574.7533 ], "text": "9,361,767", "html_text": "9,361,767", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 560.92, 439.8, 574.7533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 560.92, 573.84, 574.7533 ], "text": "9,361,767", "html_text": "9,361,767", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 37.68, 547.0867, 573.84, 560.92 ], "cells": [ { "location": [ 37.68, 547.0867, 171.72, 560.92 ], "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": [ 171.72, 547.0867, 305.76, 560.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 547.0867, 439.8, 560.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 547.0867, 573.84, 560.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 37.68, 533.2533, 573.84, 547.0867 ], "cells": [ { "location": [ 37.68, 533.2533, 171.72, 547.0867 ], "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": [ 171.72, 533.2533, 305.76, 547.0867 ], "text": "1,421,755", "html_text": "1,421,755", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 533.2533, 439.8, 547.0867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 533.2533, 573.84, 547.0867 ], "text": "1,421,755", "html_text": "1,421,755", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 37.68, 519.42, 573.84, 533.2533 ], "cells": [ { "location": [ 37.68, 519.42, 171.72, 533.2533 ], "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": [ 171.72, 519.42, 305.76, 533.2533 ], "text": "6,331,605", "html_text": "6,331,605", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 519.42, 439.8, 533.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 519.42, 573.84, 533.2533 ], "text": "6,331,605", "html_text": "6,331,605", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 37.68, 505.5867, 573.84, 519.42 ], "cells": [ { "location": [ 37.68, 505.5867, 171.72, 519.42 ], "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": [ 171.72, 505.5867, 305.76, 519.42 ], "text": "11,895,369", "html_text": "11,895,369", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 505.5867, 439.8, 519.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 505.5867, 573.84, 519.42 ], "text": "11,895,369", "html_text": "11,895,369", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 37.68, 491.7533, 573.84, 505.5867 ], "cells": [ { "location": [ 37.68, 491.7533, 171.72, 505.5867 ], "text": "Operation and Maintenance of Plant*", "html_text": "Operation 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": [ 171.72, 491.7533, 305.76, 505.5867 ], "text": "4,743,469", "html_text": "4,743,469", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 491.7533, 439.8, 505.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 491.7533, 573.84, 505.5867 ], "text": "4,743,469", "html_text": "4,743,469", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 37.68, 477.92, 573.84, 491.7533 ], "cells": [ { "location": [ 37.68, 477.92, 171.72, 491.7533 ], "text": "Student Financial Aid", "html_text": "Student Financial Aid", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 477.92, 305.76, 491.7533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 477.92, 439.8, 491.7533 ], "text": "5,821,626", "html_text": "5,821,626", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 477.92, 573.84, 491.7533 ], "text": "5,821,626", "html_text": "5,821,626", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 37.68, 464.0867, 573.84, 477.92 ], "cells": [ { "location": [ 37.68, 464.0867, 171.72, 477.92 ], "text": "Depreciation", "html_text": "Depreciation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 464.0867, 305.76, 477.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 464.0867, 439.8, 477.92 ], "text": "5,042,714", "html_text": "5,042,714", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 464.0867, 573.84, 477.92 ], "text": "5,042,714", "html_text": "5,042,714", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 37.68, 450.2533, 573.84, 464.0867 ], "cells": [ { "location": [ 37.68, 450.2533, 171.72, 464.0867 ], "text": "Other Educational and General Expenses", "html_text": "Other Educational and General Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 450.2533, 305.76, 464.0867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 450.2533, 439.8, 464.0867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 450.2533, 573.84, 464.0867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 37.68, 436.42, 573.84, 450.2533 ], "cells": [ { "location": [ 37.68, 436.42, 171.72, 450.2533 ], "text": "Subtotal E&G", "html_text": "Subtotal E&G", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 436.42, 305.76, 450.2533 ], "text": "51,436,859", "html_text": "51,436,859", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 436.42, 439.8, 450.2533 ], "text": "10,864,340", "html_text": "10,864,340", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 436.42, 573.84, 450.2533 ], "text": "62,301,199", "html_text": "62,301,199", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 37.68, 422.5867, 573.84, 436.42 ], "cells": [ { "location": [ 37.68, 422.5867, 171.72, 436.42 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 422.5867, 305.76, 436.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 422.5867, 439.8, 436.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 422.5867, 573.84, 436.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 37.68, 408.7533, 573.84, 422.5867 ], "cells": [ { "location": [ 37.68, 408.7533, 171.72, 422.5867 ], "text": "Nonmandatory Transfers", "html_text": "Nonmandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 408.7533, 305.76, 422.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 408.7533, 439.8, 422.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 408.7533, 573.84, 422.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 37.68, 394.92, 573.84, 408.7533 ], "cells": [ { "location": [ 37.68, 394.92, 171.72, 408.7533 ], "text": "Total Educational and General (E&G)", "html_text": "Total Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 394.92, 305.76, 408.7533 ], "text": "51,436,859", "html_text": "51,436,859", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 394.92, 439.8, 408.7533 ], "text": "10,864,340", "html_text": "10,864,340", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 394.92, 573.84, 408.7533 ], "text": "62,301,199", "html_text": "62,301,199", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 37.68, 381.0867, 573.84, 394.92 ], "cells": [ { "location": [ 37.68, 381.0867, 171.72, 394.92 ], "text": "Auxiliary Enterprises", "html_text": "Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 381.0867, 305.76, 394.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 381.0867, 439.8, 394.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 381.0867, 573.84, 394.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 37.68, 367.2533, 573.84, 381.0867 ], "cells": [ { "location": [ 37.68, 367.2533, 171.72, 381.0867 ], "text": "Auxiliary Enterprise Operations", "html_text": "Auxiliary Enterprise Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 367.2533, 305.76, 381.0867 ], "text": "5,694,800", "html_text": "5,694,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 367.2533, 439.8, 381.0867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 367.2533, 573.84, 381.0867 ], "text": "5,694,800", "html_text": "5,694,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 37.68, 353.42, 573.84, 367.2533 ], "cells": [ { "location": [ 37.68, 353.42, 171.72, 367.2533 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 353.42, 305.76, 367.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 353.42, 439.8, 367.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 353.42, 573.84, 367.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 37.68, 339.5867, 573.84, 353.42 ], "cells": [ { "location": [ 37.68, 339.5867, 171.72, 353.42 ], "text": "Nonmandatory Transfers", "html_text": "Nonmandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 339.5867, 305.76, 353.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 339.5867, 439.8, 353.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 339.5867, 573.84, 353.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 37.68, 325.7533, 573.84, 339.5867 ], "cells": [ { "location": [ 37.68, 325.7533, 171.72, 339.5867 ], "text": "Total Auxiliary Enterprises", "html_text": "Total Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 325.7533, 305.76, 339.5867 ], "text": "5,694,800", "html_text": "5,694,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 325.7533, 439.8, 339.5867 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 325.7533, 573.84, 339.5867 ], "text": "5,694,800", "html_text": "5,694,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 37.68, 311.92, 573.84, 325.7533 ], "cells": [ { "location": [ 37.68, 311.92, 171.72, 325.7533 ], "text": "Hospitals", "html_text": "Hospitals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 311.92, 305.76, 325.7533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 311.92, 439.8, 325.7533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 311.92, 573.84, 325.7533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 37.68, 298.0867, 573.84, 311.92 ], "cells": [ { "location": [ 37.68, 298.0867, 171.72, 311.92 ], "text": "Hospital Operations", "html_text": "Hospital Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 298.0867, 305.76, 311.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 298.0867, 439.8, 311.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 298.0867, 573.84, 311.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 37.68, 284.2533, 573.84, 298.0867 ], "cells": [ { "location": [ 37.68, 284.2533, 171.72, 298.0867 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 284.2533, 305.76, 298.0867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 284.2533, 439.8, 298.0867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 284.2533, 573.84, 298.0867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 37.68, 270.42, 573.84, 284.2533 ], "cells": [ { "location": [ 37.68, 270.42, 171.72, 284.2533 ], "text": "Nonmandatory Transfers", "html_text": "Nonmandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 270.42, 305.76, 284.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 270.42, 439.8, 284.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 270.42, 573.84, 284.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 37.68, 256.5867, 573.84, 270.42 ], "cells": [ { "location": [ 37.68, 256.5867, 171.72, 270.42 ], "text": "Total Hospitals", "html_text": "Total Hospitals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 256.5867, 305.76, 270.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 256.5867, 439.8, 270.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 256.5867, 573.84, 270.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 37.68, 242.7533, 573.84, 256.5867 ], "cells": [ { "location": [ 37.68, 242.7533, 171.72, 256.5867 ], "text": "TOTAL EXPENSES/TRANSFERS BY FUNCTION", "html_text": "TOTAL EXPENSES/TRANSFERS BY FUNCTION", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 242.7533, 305.76, 256.5867 ], "text": "57,131,659", "html_text": "57,131,659", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 242.7533, 439.8, 256.5867 ], "text": "10,864,340", "html_text": "10,864,340", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 242.7533, 573.84, 256.5867 ], "text": "67,995,999", "html_text": "67,995,999", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 37.68, 228.92, 573.84, 242.7533 ], "cells": [ { "location": [ 37.68, 228.92, 171.72, 242.7533 ], "text": "By Natural Object", "html_text": "By Natural Object", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 228.92, 305.76, 242.7533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 228.92, 439.8, 242.7533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 228.92, 573.84, 242.7533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 37.68, 215.0867, 573.84, 228.92 ], "cells": [ { "location": [ 37.68, 215.0867, 171.72, 228.92 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 215.0867, 305.76, 228.92 ], "text": "33,450,428", "html_text": "33,450,428", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 215.0867, 439.8, 228.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 215.0867, 573.84, 228.92 ], "text": "33,450,428", "html_text": "33,450,428", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 37.68, 201.2533, 573.84, 215.0867 ], "cells": [ { "location": [ 37.68, 201.2533, 171.72, 215.0867 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 201.2533, 305.76, 215.0867 ], "text": "28,989,721", "html_text": "28,989,721", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 201.2533, 439.8, 215.0867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 201.2533, 573.84, 215.0867 ], "text": "28,989,721", "html_text": "28,989,721", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 37.68, 187.42, 573.84, 201.2533 ], "cells": [ { "location": [ 37.68, 187.42, 171.72, 201.2533 ], "text": "Grants, Loans, or Benefits", "html_text": "Grants, Loans, or Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 187.42, 305.76, 201.2533 ], "text": "5,555,850", "html_text": "5,555,850", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 187.42, 439.8, 201.2533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 187.42, 573.84, 201.2533 ], "text": "5,555,850", "html_text": "5,555,850", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 37.68, 173.5867, 573.84, 187.42 ], "cells": [ { "location": [ 37.68, 173.5867, 171.72, 187.42 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 173.5867, 305.76, 187.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 173.5867, 439.8, 187.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 173.5867, 573.84, 187.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 37.68, 159.7533, 573.84, 173.5867 ], "cells": [ { "location": [ 37.68, 159.7533, 171.72, 173.5867 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 159.7533, 305.76, 173.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 159.7533, 439.8, 173.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 159.7533, 573.84, 173.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 37.68, 145.92, 573.84, 159.7533 ], "cells": [ { "location": [ 37.68, 145.92, 171.72, 159.7533 ], "text": "TOTAL EXPENDITURES BY NATURAL OBJECT", "html_text": "TOTAL EXPENDITURES BY NATURAL OBJECT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 145.92, 305.76, 159.7533 ], "text": "67,995,999", "html_text": "67,995,999", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 145.92, 439.8, 159.7533 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 145.92, 573.84, 159.7533 ], "text": "67,995,999", "html_text": "67,995,999", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 36, "n_cols": 4, "ref": "#/tables/0", "reading_order": 2 }, { "page": 25, "type": "TEXT", "location": { "l": 37.44, "t": 134.88, "r": 246, "b": 122.4 }, "text": "Are affiliated corporation funds included? yes___ no X", "reading_order": 3 }, { "page": 25, "type": "TEXT", "location": { "l": 37.92, "t": 129.84, "r": 315.6, "b": 95.76 }, "text": "Are affiliated corporation funds included? yes___ no X\nIf yes, are the affiliated corporations those included in Table 25? yes___ no If no, provide explanation.", "reading_order": 4 } ] }, { "page": 26, "items": [ { "page": 26, "type": "TEXT", "location": { "l": 70.32, "t": 765.84, "r": 82.8, "b": 755.76 }, "text": "23", "reading_order": 0 }, { "page": 26, "type": "TEXT", "location": { "l": 110.88, "t": 703.44, "r": 500.16, "b": 648 }, "text": "FD-2A CONSOLIDATED CURRENT FUNDS EXPENSES AND TRANSFERS BY FUNCTIONAL NATURAL OBJECT CODE\nACTUAL FISCAL YEAR 2018-19\nDUE DATE: November 1\nINSTITUTION:", "reading_order": 1 }, { "page": 26, "type": "TABLE", "location": { "l": 37.92, "t": 643.44, "r": 573.84, "b": 145.44 }, "text": "
By FunctionActual FY 2018-19
UnrestrictedRestrictedTotal
Educational and General (E&G)
Instruction10,724,97510,724,975
Research7,575,7937,575,793
Public Service10,230,19210,230,192
Libraries
Academic Support700,731700,731
Student Services7,491,8007,491,800
Institutional Support15,895,89615,895,896
Operation and Maintenance of Plant*5,551,4165,551,416
Student Financial Aid6,363,9646,363,964
Depreciation-
Other Educational and General Expenses
Subtotal E&G64,534,767-64,534,767
Mandatory Transfers
Nonmandatory Transfers
Total Educational and General (E&G)64,534,767-64,534,767
Auxiliary Enterprises
Auxiliary Enterprise Operations4,493,2254,493,225
Mandatory Transfers
Nonmandatory Transfers
Total Auxiliary Enterprises4,493,225-4,493,225
Hospitals
Hospital Operations
Mandatory Transfers
Nonmandatory Transfers
Total Hospitals
TOTAL EXPENSES/TRANSFERS BY FUNCTION69,027,992-69,027,992
By Natural Object
Personnel Costs45,183,69145,183,691
Operating Expenses13,189,93613,189,936
Grants, Loans, or Benefits6,630,6046,630,604
Debt Service162,323
Capital Outlay3,861,438
TOTAL EXPENDITURES BY NATURAL OBJECT69,027,992-69,027,992
", "rows": [ { "row_index": 0, "location": [ 37.92, 615.7733, 573.84, 643.44 ], "cells": [ { "location": [ 37.92, 629.6067, 171.9, 643.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 629.6067, 573.84, 643.44 ], "text": "Actual FY 2018-19", "html_text": "Actual FY 2018-19", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 171.9, 615.7733, 573.84, 629.6067 ], "cells": [ { "location": [ 37.92, 615.7733, 171.9, 629.6067 ], "text": "By Function", "html_text": "By Function", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 615.7733, 305.88, 629.6067 ], "text": "Unrestricted", "html_text": "Unrestricted", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 615.7733, 439.86, 629.6067 ], "text": "Restricted", "html_text": "Restricted", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 615.7733, 573.84, 629.6067 ], "text": "Total", "html_text": "Total", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 37.92, 601.94, 573.84, 615.7733 ], "cells": [ { "location": [ 37.92, 601.94, 171.9, 615.7733 ], "text": "Educational and General (E&G)", "html_text": "Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 601.94, 305.88, 615.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 601.94, 439.86, 615.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 601.94, 573.84, 615.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 37.92, 588.1067, 573.84, 601.94 ], "cells": [ { "location": [ 37.92, 588.1067, 171.9, 601.94 ], "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": [ 171.9, 588.1067, 305.88, 601.94 ], "text": "10,724,975", "html_text": "10,724,975", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 588.1067, 439.86, 601.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 588.1067, 573.84, 601.94 ], "text": "10,724,975", "html_text": "10,724,975", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 37.92, 574.2733, 573.84, 588.1067 ], "cells": [ { "location": [ 37.92, 574.2733, 171.9, 588.1067 ], "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": [ 171.9, 574.2733, 305.88, 588.1067 ], "text": "7,575,793", "html_text": "7,575,793", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 574.2733, 439.86, 588.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 574.2733, 573.84, 588.1067 ], "text": "7,575,793", "html_text": "7,575,793", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 37.92, 560.44, 573.84, 574.2733 ], "cells": [ { "location": [ 37.92, 560.44, 171.9, 574.2733 ], "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": [ 171.9, 560.44, 305.88, 574.2733 ], "text": "10,230,192", "html_text": "10,230,192", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 560.44, 439.86, 574.2733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 560.44, 573.84, 574.2733 ], "text": "10,230,192", "html_text": "10,230,192", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 37.92, 546.6067, 573.84, 560.44 ], "cells": [ { "location": [ 37.92, 546.6067, 171.9, 560.44 ], "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": [ 171.9, 546.6067, 305.88, 560.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 546.6067, 439.86, 560.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 546.6067, 573.84, 560.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 37.92, 532.7733, 573.84, 546.6067 ], "cells": [ { "location": [ 37.92, 532.7733, 171.9, 546.6067 ], "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": [ 171.9, 532.7733, 305.88, 546.6067 ], "text": "700,731", "html_text": "700,731", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 532.7733, 439.86, 546.6067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 532.7733, 573.84, 546.6067 ], "text": "700,731", "html_text": "700,731", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 37.92, 518.94, 573.84, 532.7733 ], "cells": [ { "location": [ 37.92, 518.94, 171.9, 532.7733 ], "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": [ 171.9, 518.94, 305.88, 532.7733 ], "text": "7,491,800", "html_text": "7,491,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 518.94, 439.86, 532.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 518.94, 573.84, 532.7733 ], "text": "7,491,800", "html_text": "7,491,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 37.92, 505.1067, 573.84, 518.94 ], "cells": [ { "location": [ 37.92, 505.1067, 171.9, 518.94 ], "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": [ 171.9, 505.1067, 305.88, 518.94 ], "text": "15,895,896", "html_text": "15,895,896", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 505.1067, 439.86, 518.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 505.1067, 573.84, 518.94 ], "text": "15,895,896", "html_text": "15,895,896", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 37.92, 491.2733, 573.84, 505.1067 ], "cells": [ { "location": [ 37.92, 491.2733, 171.9, 505.1067 ], "text": "Operation and Maintenance of Plant*", "html_text": "Operation 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": [ 171.9, 491.2733, 305.88, 505.1067 ], "text": "5,551,416", "html_text": "5,551,416", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 491.2733, 439.86, 505.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 491.2733, 573.84, 505.1067 ], "text": "5,551,416", "html_text": "5,551,416", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 37.92, 477.44, 573.84, 491.2733 ], "cells": [ { "location": [ 37.92, 477.44, 171.9, 491.2733 ], "text": "Student Financial Aid", "html_text": "Student Financial Aid", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 477.44, 305.88, 491.2733 ], "text": "6,363,964", "html_text": "6,363,964", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 477.44, 439.86, 491.2733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 477.44, 573.84, 491.2733 ], "text": "6,363,964", "html_text": "6,363,964", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 37.92, 463.6067, 573.84, 477.44 ], "cells": [ { "location": [ 37.92, 463.6067, 171.9, 477.44 ], "text": "Depreciation", "html_text": "Depreciation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 463.6067, 305.88, 477.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 463.6067, 439.86, 477.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 463.6067, 573.84, 477.44 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 37.92, 449.7733, 573.84, 463.6067 ], "cells": [ { "location": [ 37.92, 449.7733, 171.9, 463.6067 ], "text": "Other Educational and General Expenses", "html_text": "Other Educational and General Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 449.7733, 305.88, 463.6067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 449.7733, 439.86, 463.6067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 449.7733, 573.84, 463.6067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 37.92, 435.94, 573.84, 449.7733 ], "cells": [ { "location": [ 37.92, 435.94, 171.9, 449.7733 ], "text": "Subtotal E&G", "html_text": "Subtotal E&G", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 435.94, 305.88, 449.7733 ], "text": "64,534,767", "html_text": "64,534,767", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 435.94, 439.86, 449.7733 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 435.94, 573.84, 449.7733 ], "text": "64,534,767", "html_text": "64,534,767", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 37.92, 422.1067, 573.84, 435.94 ], "cells": [ { "location": [ 37.92, 422.1067, 171.9, 435.94 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 422.1067, 305.88, 435.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 422.1067, 439.86, 435.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 422.1067, 573.84, 435.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 37.92, 408.2733, 573.84, 422.1067 ], "cells": [ { "location": [ 37.92, 408.2733, 171.9, 422.1067 ], "text": "Nonmandatory Transfers", "html_text": "Nonmandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 408.2733, 305.88, 422.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 408.2733, 439.86, 422.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 408.2733, 573.84, 422.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 37.92, 394.44, 573.84, 408.2733 ], "cells": [ { "location": [ 37.92, 394.44, 171.9, 408.2733 ], "text": "Total Educational and General (E&G)", "html_text": "Total Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 394.44, 305.88, 408.2733 ], "text": "64,534,767", "html_text": "64,534,767", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 394.44, 439.86, 408.2733 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 394.44, 573.84, 408.2733 ], "text": "64,534,767", "html_text": "64,534,767", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 37.92, 380.6067, 573.84, 394.44 ], "cells": [ { "location": [ 37.92, 380.6067, 171.9, 394.44 ], "text": "Auxiliary Enterprises", "html_text": "Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 380.6067, 305.88, 394.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 380.6067, 439.86, 394.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 380.6067, 573.84, 394.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 37.92, 366.7733, 573.84, 380.6067 ], "cells": [ { "location": [ 37.92, 366.7733, 171.9, 380.6067 ], "text": "Auxiliary Enterprise Operations", "html_text": "Auxiliary Enterprise Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 366.7733, 305.88, 380.6067 ], "text": "4,493,225", "html_text": "4,493,225", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 366.7733, 439.86, 380.6067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 366.7733, 573.84, 380.6067 ], "text": "4,493,225", "html_text": "4,493,225", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 37.92, 352.94, 573.84, 366.7733 ], "cells": [ { "location": [ 37.92, 352.94, 171.9, 366.7733 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 352.94, 305.88, 366.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 352.94, 439.86, 366.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 352.94, 573.84, 366.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 37.92, 339.1067, 573.84, 352.94 ], "cells": [ { "location": [ 37.92, 339.1067, 171.9, 352.94 ], "text": "Nonmandatory Transfers", "html_text": "Nonmandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 339.1067, 305.88, 352.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 339.1067, 439.86, 352.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 339.1067, 573.84, 352.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 37.92, 325.2733, 573.84, 339.1067 ], "cells": [ { "location": [ 37.92, 325.2733, 171.9, 339.1067 ], "text": "Total Auxiliary Enterprises", "html_text": "Total Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 325.2733, 305.88, 339.1067 ], "text": "4,493,225", "html_text": "4,493,225", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 325.2733, 439.86, 339.1067 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 325.2733, 573.84, 339.1067 ], "text": "4,493,225", "html_text": "4,493,225", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 37.92, 311.44, 573.84, 325.2733 ], "cells": [ { "location": [ 37.92, 311.44, 171.9, 325.2733 ], "text": "Hospitals", "html_text": "Hospitals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 311.44, 305.88, 325.2733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 311.44, 439.86, 325.2733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 311.44, 573.84, 325.2733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 37.92, 297.6067, 573.84, 311.44 ], "cells": [ { "location": [ 37.92, 297.6067, 171.9, 311.44 ], "text": "Hospital Operations", "html_text": "Hospital Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 297.6067, 305.88, 311.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 297.6067, 439.86, 311.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 297.6067, 573.84, 311.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 37.92, 283.7733, 573.84, 297.6067 ], "cells": [ { "location": [ 37.92, 283.7733, 171.9, 297.6067 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 283.7733, 305.88, 297.6067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 283.7733, 439.86, 297.6067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 283.7733, 573.84, 297.6067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 37.92, 269.94, 573.84, 283.7733 ], "cells": [ { "location": [ 37.92, 269.94, 171.9, 283.7733 ], "text": "Nonmandatory Transfers", "html_text": "Nonmandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 269.94, 305.88, 283.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 269.94, 439.86, 283.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 269.94, 573.84, 283.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 37.92, 256.1067, 573.84, 269.94 ], "cells": [ { "location": [ 37.92, 256.1067, 171.9, 269.94 ], "text": "Total Hospitals", "html_text": "Total Hospitals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 256.1067, 305.88, 269.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 256.1067, 439.86, 269.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 256.1067, 573.84, 269.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 37.92, 242.2733, 573.84, 256.1067 ], "cells": [ { "location": [ 37.92, 242.2733, 171.9, 256.1067 ], "text": "TOTAL EXPENSES/TRANSFERS BY FUNCTION", "html_text": "TOTAL EXPENSES/TRANSFERS BY FUNCTION", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 242.2733, 305.88, 256.1067 ], "text": "69,027,992", "html_text": "69,027,992", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 242.2733, 439.86, 256.1067 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 242.2733, 573.84, 256.1067 ], "text": "69,027,992", "html_text": "69,027,992", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 37.92, 228.44, 573.84, 242.2733 ], "cells": [ { "location": [ 37.92, 228.44, 171.9, 242.2733 ], "text": "By Natural Object", "html_text": "By Natural Object", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 228.44, 305.88, 242.2733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 228.44, 439.86, 242.2733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 228.44, 573.84, 242.2733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 37.92, 214.6067, 573.84, 228.44 ], "cells": [ { "location": [ 37.92, 214.6067, 171.9, 228.44 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 214.6067, 305.88, 228.44 ], "text": "45,183,691", "html_text": "45,183,691", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 214.6067, 439.86, 228.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 214.6067, 573.84, 228.44 ], "text": "45,183,691", "html_text": "45,183,691", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 37.92, 200.7733, 573.84, 214.6067 ], "cells": [ { "location": [ 37.92, 200.7733, 171.9, 214.6067 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 200.7733, 305.88, 214.6067 ], "text": "13,189,936", "html_text": "13,189,936", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 200.7733, 439.86, 214.6067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 200.7733, 573.84, 214.6067 ], "text": "13,189,936", "html_text": "13,189,936", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 37.92, 186.94, 573.84, 200.7733 ], "cells": [ { "location": [ 37.92, 186.94, 171.9, 200.7733 ], "text": "Grants, Loans, or Benefits", "html_text": "Grants, Loans, or Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 186.94, 305.88, 200.7733 ], "text": "6,630,604", "html_text": "6,630,604", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 186.94, 439.86, 200.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 186.94, 573.84, 200.7733 ], "text": "6,630,604", "html_text": "6,630,604", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 37.92, 173.1067, 573.84, 186.94 ], "cells": [ { "location": [ 37.92, 173.1067, 171.9, 186.94 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 173.1067, 305.88, 186.94 ], "text": "162,323", "html_text": "162,323", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 173.1067, 439.86, 186.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 173.1067, 573.84, 186.94 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 37.92, 159.2733, 573.84, 173.1067 ], "cells": [ { "location": [ 37.92, 159.2733, 171.9, 173.1067 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 159.2733, 305.88, 173.1067 ], "text": "3,861,438", "html_text": "3,861,438", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 159.2733, 439.86, 173.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 159.2733, 573.84, 173.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 37.92, 145.44, 573.84, 159.2733 ], "cells": [ { "location": [ 37.92, 145.44, 171.9, 159.2733 ], "text": "TOTAL EXPENDITURES BY NATURAL OBJECT", "html_text": "TOTAL EXPENDITURES BY NATURAL OBJECT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 145.44, 305.88, 159.2733 ], "text": "69,027,992", "html_text": "69,027,992", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 145.44, 439.86, 159.2733 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 145.44, 573.84, 159.2733 ], "text": "69,027,992", "html_text": "69,027,992", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 36, "n_cols": 4, "ref": "#/tables/0", "reading_order": 2 }, { "page": 26, "type": "TEXT", "location": { "l": 37.44, "t": 134.4, "r": 246.24, "b": 122.4 }, "text": "Are affiliated corporation funds included? yes___ no X", "reading_order": 3 }, { "page": 26, "type": "TEXT", "location": { "l": 38.16, "t": 124.56, "r": 316.8, "b": 94.8 }, "text": "If yes, are the affiliated corporations those included in Table 25? yes___ no If no, provide explanation.", "reading_order": 4 } ] }, { "page": 27, "items": [ { "page": 27, "type": "TEXT", "location": { "l": 70.56, "t": 765.6, "r": 82.32, "b": 756 }, "text": "24", "reading_order": 0 }, { "page": 27, "type": "TEXT", "location": { "l": 111.36, "t": 703.68, "r": 498.72, "b": 647.52 }, "text": "FD-2B CONSOLIDATED CURRENT FUNDS EXPENSES AND TRANSFERS BY FUNCTIONAL NATURAL OBJECT CODE\nBUDGETED FISCAL YEAR 2019-20\nDUE DATE: November 1\nINSTITUTION: Kentucky State University", "reading_order": 1 }, { "page": 27, "type": "TABLE", "location": { "l": 37.92, "t": 643.2, "r": 573.84, "b": 145.44 }, "text": "
By FunctionBudgeted FY 2019-20
UnrestrictedRestrictedTotal
Educational and General (E&G)
Instruction7,768,7553,085,68510,854,440
Research6,087,8752,396,9238,484,798
Public Service6,768,8602,777,9309,546,790
Libraries
Academic Support980,059402,2151,382,274
Student Services2,850,0113,305,7656,155,776
Institutional Support10,326,8934,238,14214,565,035
Operation and Maintenance of Plant*5,230,0432,146,4027,376,445
Student Financial Aid4,013,0221,646,9385,659,960
Depreciation
Other Educational and General Expenses
Subtotal E&G44,025,51820,000,00064,025,518
Mandatory Transfers
Nonmandatory Transfers
Total Educational and General (E&G)44,025,51820,000,00064,025,518
Auxiliary Enterprises
Auxiliary Enterprise Operations5,205,0005,205,000
Mandatory Transfers
Nonmandatory Transfers
Total Auxiliary Enterprises5,205,000-5,205,000
Hospitals
Hospital Operations
Mandatory Transfers
Nonmandatory Transfers
Total Hospitals
TOTAL EXPENSES/TRANSFERS BY FUNCTION49,230,51820,000,00069,230,518
By Natural Object
Personnel Costs29,981,41812,000,00041,981,418
Operating Expenses12,544,1006,455,00018,999,100
Grants, Loans, or Benefits5,455,0001,545,0007,000,000
Debt Service750,000750,000
Capital Outlay500,000500,000
TOTAL EXPENDITURES BY NATURAL OBJECT49,230,51820,000,00069,230,518
", "rows": [ { "row_index": 0, "location": [ 37.92, 615.5467, 573.84, 643.2 ], "cells": [ { "location": [ 37.92, 629.3733, 171.9, 643.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 629.3733, 573.84, 643.2 ], "text": "Budgeted FY 2019-20", "html_text": "Budgeted FY 2019-20", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 171.9, 615.5467, 573.84, 629.3733 ], "cells": [ { "location": [ 37.92, 615.5467, 171.9, 629.3733 ], "text": "By Function", "html_text": "By Function", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 615.5467, 305.88, 629.3733 ], "text": "Unrestricted", "html_text": "Unrestricted", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 615.5467, 439.86, 629.3733 ], "text": "Restricted", "html_text": "Restricted", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 615.5467, 573.84, 629.3733 ], "text": "Total", "html_text": "Total", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 37.92, 601.72, 573.84, 615.5467 ], "cells": [ { "location": [ 37.92, 601.72, 171.9, 615.5467 ], "text": "Educational and General (E&G)", "html_text": "Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 601.72, 305.88, 615.5467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 601.72, 439.86, 615.5467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 601.72, 573.84, 615.5467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 37.92, 587.8933, 573.84, 601.72 ], "cells": [ { "location": [ 37.92, 587.8933, 171.9, 601.72 ], "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": [ 171.9, 587.8933, 305.88, 601.72 ], "text": "7,768,755", "html_text": "7,768,755", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 587.8933, 439.86, 601.72 ], "text": "3,085,685", "html_text": "3,085,685", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 587.8933, 573.84, 601.72 ], "text": "10,854,440", "html_text": "10,854,440", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 37.92, 574.0667, 573.84, 587.8933 ], "cells": [ { "location": [ 37.92, 574.0667, 171.9, 587.8933 ], "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": [ 171.9, 574.0667, 305.88, 587.8933 ], "text": "6,087,875", "html_text": "6,087,875", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 574.0667, 439.86, 587.8933 ], "text": "2,396,923", "html_text": "2,396,923", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 574.0667, 573.84, 587.8933 ], "text": "8,484,798", "html_text": "8,484,798", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 37.92, 560.24, 573.84, 574.0667 ], "cells": [ { "location": [ 37.92, 560.24, 171.9, 574.0667 ], "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": [ 171.9, 560.24, 305.88, 574.0667 ], "text": "6,768,860", "html_text": "6,768,860", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 560.24, 439.86, 574.0667 ], "text": "2,777,930", "html_text": "2,777,930", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 560.24, 573.84, 574.0667 ], "text": "9,546,790", "html_text": "9,546,790", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 37.92, 546.4133, 573.84, 560.24 ], "cells": [ { "location": [ 37.92, 546.4133, 171.9, 560.24 ], "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": [ 171.9, 546.4133, 305.88, 560.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 546.4133, 439.86, 560.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 546.4133, 573.84, 560.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 37.92, 532.5867, 573.84, 546.4133 ], "cells": [ { "location": [ 37.92, 532.5867, 171.9, 546.4133 ], "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": [ 171.9, 532.5867, 305.88, 546.4133 ], "text": "980,059", "html_text": "980,059", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 532.5867, 439.86, 546.4133 ], "text": "402,215", "html_text": "402,215", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 532.5867, 573.84, 546.4133 ], "text": "1,382,274", "html_text": "1,382,274", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 37.92, 518.76, 573.84, 532.5867 ], "cells": [ { "location": [ 37.92, 518.76, 171.9, 532.5867 ], "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": [ 171.9, 518.76, 305.88, 532.5867 ], "text": "2,850,011", "html_text": "2,850,011", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 518.76, 439.86, 532.5867 ], "text": "3,305,765", "html_text": "3,305,765", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 518.76, 573.84, 532.5867 ], "text": "6,155,776", "html_text": "6,155,776", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 37.92, 504.9333, 573.84, 518.76 ], "cells": [ { "location": [ 37.92, 504.9333, 171.9, 518.76 ], "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": [ 171.9, 504.9333, 305.88, 518.76 ], "text": "10,326,893", "html_text": "10,326,893", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 504.9333, 439.86, 518.76 ], "text": "4,238,142", "html_text": "4,238,142", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 504.9333, 573.84, 518.76 ], "text": "14,565,035", "html_text": "14,565,035", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 37.92, 491.1067, 573.84, 504.9333 ], "cells": [ { "location": [ 37.92, 491.1067, 171.9, 504.9333 ], "text": "Operation and Maintenance of Plant*", "html_text": "Operation 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": [ 171.9, 491.1067, 305.88, 504.9333 ], "text": "5,230,043", "html_text": "5,230,043", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 491.1067, 439.86, 504.9333 ], "text": "2,146,402", "html_text": "2,146,402", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 491.1067, 573.84, 504.9333 ], "text": "7,376,445", "html_text": "7,376,445", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 37.92, 477.28, 573.84, 491.1067 ], "cells": [ { "location": [ 37.92, 477.28, 171.9, 491.1067 ], "text": "Student Financial Aid", "html_text": "Student Financial Aid", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 477.28, 305.88, 491.1067 ], "text": "4,013,022", "html_text": "4,013,022", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 477.28, 439.86, 491.1067 ], "text": "1,646,938", "html_text": "1,646,938", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 477.28, 573.84, 491.1067 ], "text": "5,659,960", "html_text": "5,659,960", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 37.92, 463.4533, 573.84, 477.28 ], "cells": [ { "location": [ 37.92, 463.4533, 171.9, 477.28 ], "text": "Depreciation", "html_text": "Depreciation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 463.4533, 305.88, 477.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 463.4533, 439.86, 477.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 463.4533, 573.84, 477.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 37.92, 449.6267, 573.84, 463.4533 ], "cells": [ { "location": [ 37.92, 449.6267, 171.9, 463.4533 ], "text": "Other Educational and General Expenses", "html_text": "Other Educational and General Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 449.6267, 305.88, 463.4533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 449.6267, 439.86, 463.4533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 449.6267, 573.84, 463.4533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 37.92, 435.8, 573.84, 449.6267 ], "cells": [ { "location": [ 37.92, 435.8, 171.9, 449.6267 ], "text": "Subtotal E&G", "html_text": "Subtotal E&G", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 435.8, 305.88, 449.6267 ], "text": "44,025,518", "html_text": "44,025,518", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 435.8, 439.86, 449.6267 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 435.8, 573.84, 449.6267 ], "text": "64,025,518", "html_text": "64,025,518", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 37.92, 421.9733, 573.84, 435.8 ], "cells": [ { "location": [ 37.92, 421.9733, 171.9, 435.8 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 421.9733, 305.88, 435.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 421.9733, 439.86, 435.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 421.9733, 573.84, 435.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 37.92, 408.1467, 573.84, 421.9733 ], "cells": [ { "location": [ 37.92, 408.1467, 171.9, 421.9733 ], "text": "Nonmandatory Transfers", "html_text": "Nonmandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 408.1467, 305.88, 421.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 408.1467, 439.86, 421.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 408.1467, 573.84, 421.9733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 37.92, 394.32, 573.84, 408.1467 ], "cells": [ { "location": [ 37.92, 394.32, 171.9, 408.1467 ], "text": "Total Educational and General (E&G)", "html_text": "Total Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 394.32, 305.88, 408.1467 ], "text": "44,025,518", "html_text": "44,025,518", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 394.32, 439.86, 408.1467 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 394.32, 573.84, 408.1467 ], "text": "64,025,518", "html_text": "64,025,518", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 37.92, 380.4933, 573.84, 394.32 ], "cells": [ { "location": [ 37.92, 380.4933, 171.9, 394.32 ], "text": "Auxiliary Enterprises", "html_text": "Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 380.4933, 305.88, 394.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 380.4933, 439.86, 394.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 380.4933, 573.84, 394.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 37.92, 366.6667, 573.84, 380.4933 ], "cells": [ { "location": [ 37.92, 366.6667, 171.9, 380.4933 ], "text": "Auxiliary Enterprise Operations", "html_text": "Auxiliary Enterprise Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 366.6667, 305.88, 380.4933 ], "text": "5,205,000", "html_text": "5,205,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 366.6667, 439.86, 380.4933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 366.6667, 573.84, 380.4933 ], "text": "5,205,000", "html_text": "5,205,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 37.92, 352.84, 573.84, 366.6667 ], "cells": [ { "location": [ 37.92, 352.84, 171.9, 366.6667 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 352.84, 305.88, 366.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 352.84, 439.86, 366.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 352.84, 573.84, 366.6667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 37.92, 339.0133, 573.84, 352.84 ], "cells": [ { "location": [ 37.92, 339.0133, 171.9, 352.84 ], "text": "Nonmandatory Transfers", "html_text": "Nonmandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 339.0133, 305.88, 352.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 339.0133, 439.86, 352.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 339.0133, 573.84, 352.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 37.92, 325.1867, 573.84, 339.0133 ], "cells": [ { "location": [ 37.92, 325.1867, 171.9, 339.0133 ], "text": "Total Auxiliary Enterprises", "html_text": "Total Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 325.1867, 305.88, 339.0133 ], "text": "5,205,000", "html_text": "5,205,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 325.1867, 439.86, 339.0133 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 325.1867, 573.84, 339.0133 ], "text": "5,205,000", "html_text": "5,205,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 37.92, 311.36, 573.84, 325.1867 ], "cells": [ { "location": [ 37.92, 311.36, 171.9, 325.1867 ], "text": "Hospitals", "html_text": "Hospitals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 311.36, 305.88, 325.1867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 311.36, 439.86, 325.1867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 311.36, 573.84, 325.1867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 37.92, 297.5333, 573.84, 311.36 ], "cells": [ { "location": [ 37.92, 297.5333, 171.9, 311.36 ], "text": "Hospital Operations", "html_text": "Hospital Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 297.5333, 305.88, 311.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 297.5333, 439.86, 311.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 297.5333, 573.84, 311.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 37.92, 283.7067, 573.84, 297.5333 ], "cells": [ { "location": [ 37.92, 283.7067, 171.9, 297.5333 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 283.7067, 305.88, 297.5333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 283.7067, 439.86, 297.5333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 283.7067, 573.84, 297.5333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 37.92, 269.88, 573.84, 283.7067 ], "cells": [ { "location": [ 37.92, 269.88, 171.9, 283.7067 ], "text": "Nonmandatory Transfers", "html_text": "Nonmandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 269.88, 305.88, 283.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 269.88, 439.86, 283.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 269.88, 573.84, 283.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 37.92, 256.0533, 573.84, 269.88 ], "cells": [ { "location": [ 37.92, 256.0533, 171.9, 269.88 ], "text": "Total Hospitals", "html_text": "Total Hospitals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 256.0533, 305.88, 269.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 256.0533, 439.86, 269.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 256.0533, 573.84, 269.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 37.92, 242.2267, 573.84, 256.0533 ], "cells": [ { "location": [ 37.92, 242.2267, 171.9, 256.0533 ], "text": "TOTAL EXPENSES/TRANSFERS BY FUNCTION", "html_text": "TOTAL EXPENSES/TRANSFERS BY FUNCTION", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 242.2267, 305.88, 256.0533 ], "text": "49,230,518", "html_text": "49,230,518", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 242.2267, 439.86, 256.0533 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 242.2267, 573.84, 256.0533 ], "text": "69,230,518", "html_text": "69,230,518", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 37.92, 228.4, 573.84, 242.2267 ], "cells": [ { "location": [ 37.92, 228.4, 171.9, 242.2267 ], "text": "By Natural Object", "html_text": "By Natural Object", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 228.4, 305.88, 242.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 228.4, 439.86, 242.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 228.4, 573.84, 242.2267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 37.92, 214.5733, 573.84, 228.4 ], "cells": [ { "location": [ 37.92, 214.5733, 171.9, 228.4 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 214.5733, 305.88, 228.4 ], "text": "29,981,418", "html_text": "29,981,418", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 214.5733, 439.86, 228.4 ], "text": "12,000,000", "html_text": "12,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 214.5733, 573.84, 228.4 ], "text": "41,981,418", "html_text": "41,981,418", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 37.92, 200.7467, 573.84, 214.5733 ], "cells": [ { "location": [ 37.92, 200.7467, 171.9, 214.5733 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 200.7467, 305.88, 214.5733 ], "text": "12,544,100", "html_text": "12,544,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 200.7467, 439.86, 214.5733 ], "text": "6,455,000", "html_text": "6,455,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 200.7467, 573.84, 214.5733 ], "text": "18,999,100", "html_text": "18,999,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 37.92, 186.92, 573.84, 200.7467 ], "cells": [ { "location": [ 37.92, 186.92, 171.9, 200.7467 ], "text": "Grants, Loans, or Benefits", "html_text": "Grants, Loans, or Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 186.92, 305.88, 200.7467 ], "text": "5,455,000", "html_text": "5,455,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 186.92, 439.86, 200.7467 ], "text": "1,545,000", "html_text": "1,545,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 186.92, 573.84, 200.7467 ], "text": "7,000,000", "html_text": "7,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 37.92, 173.0933, 573.84, 186.92 ], "cells": [ { "location": [ 37.92, 173.0933, 171.9, 186.92 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 173.0933, 305.88, 186.92 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 173.0933, 439.86, 186.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 173.0933, 573.84, 186.92 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 37.92, 159.2667, 573.84, 173.0933 ], "cells": [ { "location": [ 37.92, 159.2667, 171.9, 173.0933 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 159.2667, 305.88, 173.0933 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 159.2667, 439.86, 173.0933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 159.2667, 573.84, 173.0933 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 37.92, 145.44, 573.84, 159.2667 ], "cells": [ { "location": [ 37.92, 145.44, 171.9, 159.2667 ], "text": "TOTAL EXPENDITURES BY NATURAL OBJECT", "html_text": "TOTAL EXPENDITURES BY NATURAL OBJECT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.9, 145.44, 305.88, 159.2667 ], "text": "49,230,518", "html_text": "49,230,518", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.88, 145.44, 439.86, 159.2667 ], "text": "20,000,000", "html_text": "20,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.86, 145.44, 573.84, 159.2667 ], "text": "69,230,518", "html_text": "69,230,518", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 36, "n_cols": 4, "ref": "#/tables/0", "reading_order": 2 }, { "page": 27, "type": "TEXT", "location": { "l": 37.2, "t": 134.64, "r": 247.44, "b": 122.16 }, "text": "Are affiliated corporation funds included? yes___ no x", "reading_order": 3 }, { "page": 27, "type": "TEXT", "location": { "l": 37.68, "t": 130.08, "r": 315.6, "b": 95.76 }, "text": "Are affiliated corporation funds included? yes___ no x\nIf yes, are the affiliated corporations those included in Table 25? yes___ no If no, provide explanation.", "reading_order": 4 } ] }, { "page": 28, "items": [ { "page": 28, "type": "TEXT", "location": { "l": 70.56, "t": 765.6, "r": 82.56, "b": 756 }, "text": "25", "reading_order": 0 }, { "page": 28, "type": "TEXT", "location": { "l": 111.36, "t": 703.68, "r": 498.72, "b": 647.52 }, "text": "FD-2B CONSOLIDATED CURRENT FUNDS EXPENSES AND TRANSFERS BY FUNCTIONAL NATURAL OBJECT CODE\nBUDGETED FISCAL YEAR 2020-21\nDUE DATE: November 1\nINSTITUTION: Kentucky State University", "reading_order": 1 }, { "page": 28, "type": "TABLE", "location": { "l": 37.68, "t": 643.2, "r": 573.84, "b": 145.68 }, "text": "
By FunctionBudgeted FY 2020-21
UnrestrictedRestrictedTotal
Educational and General (E&G)
Instruction7,272,4972,934,03610,206,533
Research5,737,5272,396,2838,133,810
Public Service6,663,1522,782,8719,446,023
Libraries
Academic Support1,262,924423,0481,685,972
Student Services4,859,1582,029,4316,888,589
Institutional Support9,348,1603,904,26613,252,426
Operation and Maintenance of Plant*5,326,4392,224,5927,551,031
Student Financial Aid4,143,4891,730,5315,874,020
Depreciation
Other Educational and General Expenses
Subtotal E&G44,613,34618,425,05863,038,404
Mandatory Transfers
Nonmandatory Transfers
Total Educational and General (E&G)44,613,34618,425,05863,038,404
Auxiliary Enterprises
Auxiliary Enterprise Operations5,645,8965,645,896
Mandatory Transfers
Nonmandatory Transfers
Total Auxiliary Enterprises5,645,896-5,645,896
Hospitals
Hospital Operations
Mandatory Transfers
Nonmandatory Transfers
Total Hospitals
TOTAL EXPENSES/TRANSFERS BY FUNCTION50,259,24218,425,05868,684,300
By Natural Object
Personnel Costs29,313,60012,716,11042,029,710
Operating Expenses11,433,1205,531,07016,964,190
Grants, Loans, or Benefits5,261,2301,629,1706,890,400
Debt Service750,000750,000
Capital Outlay1,750,0001,750,000
TOTAL EXPENDITURES BY NATURAL OBJECT48,507,95019,876,35068,384,300
", "rows": [ { "row_index": 0, "location": [ 37.68, 615.56, 573.84, 643.2 ], "cells": [ { "location": [ 37.68, 629.38, 171.72, 643.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 629.38, 573.84, 643.2 ], "text": "Budgeted FY 2020-21", "html_text": "Budgeted FY 2020-21", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 171.72, 615.56, 573.84, 629.38 ], "cells": [ { "location": [ 37.68, 615.56, 171.72, 629.38 ], "text": "By Function", "html_text": "By Function", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 615.56, 305.76, 629.38 ], "text": "Unrestricted", "html_text": "Unrestricted", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 615.56, 439.8, 629.38 ], "text": "Restricted", "html_text": "Restricted", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 615.56, 573.84, 629.38 ], "text": "Total", "html_text": "Total", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 37.68, 601.74, 573.84, 615.56 ], "cells": [ { "location": [ 37.68, 601.74, 171.72, 615.56 ], "text": "Educational and General (E&G)", "html_text": "Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 601.74, 305.76, 615.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 601.74, 439.8, 615.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 601.74, 573.84, 615.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 37.68, 587.92, 573.84, 601.74 ], "cells": [ { "location": [ 37.68, 587.92, 171.72, 601.74 ], "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": [ 171.72, 587.92, 305.76, 601.74 ], "text": "7,272,497", "html_text": "7,272,497", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 587.92, 439.8, 601.74 ], "text": "2,934,036", "html_text": "2,934,036", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 587.92, 573.84, 601.74 ], "text": "10,206,533", "html_text": "10,206,533", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 37.68, 574.1, 573.84, 587.92 ], "cells": [ { "location": [ 37.68, 574.1, 171.72, 587.92 ], "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": [ 171.72, 574.1, 305.76, 587.92 ], "text": "5,737,527", "html_text": "5,737,527", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 574.1, 439.8, 587.92 ], "text": "2,396,283", "html_text": "2,396,283", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 574.1, 573.84, 587.92 ], "text": "8,133,810", "html_text": "8,133,810", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 37.68, 560.28, 573.84, 574.1 ], "cells": [ { "location": [ 37.68, 560.28, 171.72, 574.1 ], "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": [ 171.72, 560.28, 305.76, 574.1 ], "text": "6,663,152", "html_text": "6,663,152", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 560.28, 439.8, 574.1 ], "text": "2,782,871", "html_text": "2,782,871", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 560.28, 573.84, 574.1 ], "text": "9,446,023", "html_text": "9,446,023", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 37.68, 546.46, 573.84, 560.28 ], "cells": [ { "location": [ 37.68, 546.46, 171.72, 560.28 ], "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": [ 171.72, 546.46, 305.76, 560.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 546.46, 439.8, 560.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 546.46, 573.84, 560.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 37.68, 532.64, 573.84, 546.46 ], "cells": [ { "location": [ 37.68, 532.64, 171.72, 546.46 ], "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": [ 171.72, 532.64, 305.76, 546.46 ], "text": "1,262,924", "html_text": "1,262,924", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 532.64, 439.8, 546.46 ], "text": "423,048", "html_text": "423,048", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 532.64, 573.84, 546.46 ], "text": "1,685,972", "html_text": "1,685,972", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 37.68, 518.82, 573.84, 532.64 ], "cells": [ { "location": [ 37.68, 518.82, 171.72, 532.64 ], "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": [ 171.72, 518.82, 305.76, 532.64 ], "text": "4,859,158", "html_text": "4,859,158", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 518.82, 439.8, 532.64 ], "text": "2,029,431", "html_text": "2,029,431", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 518.82, 573.84, 532.64 ], "text": "6,888,589", "html_text": "6,888,589", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 37.68, 505, 573.84, 518.82 ], "cells": [ { "location": [ 37.68, 505, 171.72, 518.82 ], "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": [ 171.72, 505, 305.76, 518.82 ], "text": "9,348,160", "html_text": "9,348,160", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 505, 439.8, 518.82 ], "text": "3,904,266", "html_text": "3,904,266", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 505, 573.84, 518.82 ], "text": "13,252,426", "html_text": "13,252,426", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 37.68, 491.18, 573.84, 505 ], "cells": [ { "location": [ 37.68, 491.18, 171.72, 505 ], "text": "Operation and Maintenance of Plant*", "html_text": "Operation 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": [ 171.72, 491.18, 305.76, 505 ], "text": "5,326,439", "html_text": "5,326,439", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 491.18, 439.8, 505 ], "text": "2,224,592", "html_text": "2,224,592", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 491.18, 573.84, 505 ], "text": "7,551,031", "html_text": "7,551,031", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 37.68, 477.36, 573.84, 491.18 ], "cells": [ { "location": [ 37.68, 477.36, 171.72, 491.18 ], "text": "Student Financial Aid", "html_text": "Student Financial Aid", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 477.36, 305.76, 491.18 ], "text": "4,143,489", "html_text": "4,143,489", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 477.36, 439.8, 491.18 ], "text": "1,730,531", "html_text": "1,730,531", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 477.36, 573.84, 491.18 ], "text": "5,874,020", "html_text": "5,874,020", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 37.68, 463.54, 573.84, 477.36 ], "cells": [ { "location": [ 37.68, 463.54, 171.72, 477.36 ], "text": "Depreciation", "html_text": "Depreciation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 463.54, 305.76, 477.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 463.54, 439.8, 477.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 463.54, 573.84, 477.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 37.68, 449.72, 573.84, 463.54 ], "cells": [ { "location": [ 37.68, 449.72, 171.72, 463.54 ], "text": "Other Educational and General Expenses", "html_text": "Other Educational and General Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 449.72, 305.76, 463.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 449.72, 439.8, 463.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 449.72, 573.84, 463.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 37.68, 435.9, 573.84, 449.72 ], "cells": [ { "location": [ 37.68, 435.9, 171.72, 449.72 ], "text": "Subtotal E&G", "html_text": "Subtotal E&G", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 435.9, 305.76, 449.72 ], "text": "44,613,346", "html_text": "44,613,346", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 435.9, 439.8, 449.72 ], "text": "18,425,058", "html_text": "18,425,058", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 435.9, 573.84, 449.72 ], "text": "63,038,404", "html_text": "63,038,404", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 37.68, 422.08, 573.84, 435.9 ], "cells": [ { "location": [ 37.68, 422.08, 171.72, 435.9 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 422.08, 305.76, 435.9 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 422.08, 439.8, 435.9 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 422.08, 573.84, 435.9 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 37.68, 408.26, 573.84, 422.08 ], "cells": [ { "location": [ 37.68, 408.26, 171.72, 422.08 ], "text": "Nonmandatory Transfers", "html_text": "Nonmandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 408.26, 305.76, 422.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 408.26, 439.8, 422.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 408.26, 573.84, 422.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 37.68, 394.44, 573.84, 408.26 ], "cells": [ { "location": [ 37.68, 394.44, 171.72, 408.26 ], "text": "Total Educational and General (E&G)", "html_text": "Total Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 394.44, 305.76, 408.26 ], "text": "44,613,346", "html_text": "44,613,346", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 394.44, 439.8, 408.26 ], "text": "18,425,058", "html_text": "18,425,058", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 394.44, 573.84, 408.26 ], "text": "63,038,404", "html_text": "63,038,404", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 37.68, 380.62, 573.84, 394.44 ], "cells": [ { "location": [ 37.68, 380.62, 171.72, 394.44 ], "text": "Auxiliary Enterprises", "html_text": "Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 380.62, 305.76, 394.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 380.62, 439.8, 394.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 380.62, 573.84, 394.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 37.68, 366.8, 573.84, 380.62 ], "cells": [ { "location": [ 37.68, 366.8, 171.72, 380.62 ], "text": "Auxiliary Enterprise Operations", "html_text": "Auxiliary Enterprise Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 366.8, 305.76, 380.62 ], "text": "5,645,896", "html_text": "5,645,896", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 366.8, 439.8, 380.62 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 366.8, 573.84, 380.62 ], "text": "5,645,896", "html_text": "5,645,896", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 37.68, 352.98, 573.84, 366.8 ], "cells": [ { "location": [ 37.68, 352.98, 171.72, 366.8 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 352.98, 305.76, 366.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 352.98, 439.8, 366.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 352.98, 573.84, 366.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 37.68, 339.16, 573.84, 352.98 ], "cells": [ { "location": [ 37.68, 339.16, 171.72, 352.98 ], "text": "Nonmandatory Transfers", "html_text": "Nonmandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 339.16, 305.76, 352.98 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 339.16, 439.8, 352.98 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 339.16, 573.84, 352.98 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 37.68, 325.34, 573.84, 339.16 ], "cells": [ { "location": [ 37.68, 325.34, 171.72, 339.16 ], "text": "Total Auxiliary Enterprises", "html_text": "Total Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 325.34, 305.76, 339.16 ], "text": "5,645,896", "html_text": "5,645,896", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 325.34, 439.8, 339.16 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 325.34, 573.84, 339.16 ], "text": "5,645,896", "html_text": "5,645,896", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 37.68, 311.52, 573.84, 325.34 ], "cells": [ { "location": [ 37.68, 311.52, 171.72, 325.34 ], "text": "Hospitals", "html_text": "Hospitals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 311.52, 305.76, 325.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 311.52, 439.8, 325.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 311.52, 573.84, 325.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 37.68, 297.7, 573.84, 311.52 ], "cells": [ { "location": [ 37.68, 297.7, 171.72, 311.52 ], "text": "Hospital Operations", "html_text": "Hospital Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 297.7, 305.76, 311.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 297.7, 439.8, 311.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 297.7, 573.84, 311.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 37.68, 283.88, 573.84, 297.7 ], "cells": [ { "location": [ 37.68, 283.88, 171.72, 297.7 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 283.88, 305.76, 297.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 283.88, 439.8, 297.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 283.88, 573.84, 297.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 37.68, 270.06, 573.84, 283.88 ], "cells": [ { "location": [ 37.68, 270.06, 171.72, 283.88 ], "text": "Nonmandatory Transfers", "html_text": "Nonmandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 270.06, 305.76, 283.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 270.06, 439.8, 283.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 270.06, 573.84, 283.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 37.68, 256.24, 573.84, 270.06 ], "cells": [ { "location": [ 37.68, 256.24, 171.72, 270.06 ], "text": "Total Hospitals", "html_text": "Total Hospitals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 256.24, 305.76, 270.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 256.24, 439.8, 270.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 256.24, 573.84, 270.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 37.68, 242.42, 573.84, 256.24 ], "cells": [ { "location": [ 37.68, 242.42, 171.72, 256.24 ], "text": "TOTAL EXPENSES/TRANSFERS BY FUNCTION", "html_text": "TOTAL EXPENSES/TRANSFERS BY FUNCTION", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 242.42, 305.76, 256.24 ], "text": "50,259,242", "html_text": "50,259,242", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 242.42, 439.8, 256.24 ], "text": "18,425,058", "html_text": "18,425,058", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 242.42, 573.84, 256.24 ], "text": "68,684,300", "html_text": "68,684,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 37.68, 228.6, 573.84, 242.42 ], "cells": [ { "location": [ 37.68, 228.6, 171.72, 242.42 ], "text": "By Natural Object", "html_text": "By Natural Object", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 228.6, 305.76, 242.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 228.6, 439.8, 242.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 228.6, 573.84, 242.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 37.68, 214.78, 573.84, 228.6 ], "cells": [ { "location": [ 37.68, 214.78, 171.72, 228.6 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 214.78, 305.76, 228.6 ], "text": "29,313,600", "html_text": "29,313,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 214.78, 439.8, 228.6 ], "text": "12,716,110", "html_text": "12,716,110", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 214.78, 573.84, 228.6 ], "text": "42,029,710", "html_text": "42,029,710", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 37.68, 200.96, 573.84, 214.78 ], "cells": [ { "location": [ 37.68, 200.96, 171.72, 214.78 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 200.96, 305.76, 214.78 ], "text": "11,433,120", "html_text": "11,433,120", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 200.96, 439.8, 214.78 ], "text": "5,531,070", "html_text": "5,531,070", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 200.96, 573.84, 214.78 ], "text": "16,964,190", "html_text": "16,964,190", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 37.68, 187.14, 573.84, 200.96 ], "cells": [ { "location": [ 37.68, 187.14, 171.72, 200.96 ], "text": "Grants, Loans, or Benefits", "html_text": "Grants, Loans, or Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 187.14, 305.76, 200.96 ], "text": "5,261,230", "html_text": "5,261,230", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 187.14, 439.8, 200.96 ], "text": "1,629,170", "html_text": "1,629,170", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 187.14, 573.84, 200.96 ], "text": "6,890,400", "html_text": "6,890,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 37.68, 173.32, 573.84, 187.14 ], "cells": [ { "location": [ 37.68, 173.32, 171.72, 187.14 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 173.32, 305.76, 187.14 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 173.32, 439.8, 187.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 173.32, 573.84, 187.14 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 37.68, 159.5, 573.84, 173.32 ], "cells": [ { "location": [ 37.68, 159.5, 171.72, 173.32 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 159.5, 305.76, 173.32 ], "text": "1,750,000", "html_text": "1,750,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 159.5, 439.8, 173.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 159.5, 573.84, 173.32 ], "text": "1,750,000", "html_text": "1,750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 37.68, 145.68, 573.84, 159.5 ], "cells": [ { "location": [ 37.68, 145.68, 171.72, 159.5 ], "text": "TOTAL EXPENDITURES BY NATURAL OBJECT", "html_text": "TOTAL EXPENDITURES BY NATURAL OBJECT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 145.68, 305.76, 159.5 ], "text": "48,507,950", "html_text": "48,507,950", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 145.68, 439.8, 159.5 ], "text": "19,876,350", "html_text": "19,876,350", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 145.68, 573.84, 159.5 ], "text": "68,384,300", "html_text": "68,384,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 36, "n_cols": 4, "ref": "#/tables/0", "reading_order": 2 }, { "page": 28, "type": "TEXT", "location": { "l": 37.2, "t": 134.64, "r": 247.44, "b": 122.16 }, "text": "Are affiliated corporation funds included? yes___ no x", "reading_order": 3 }, { "page": 28, "type": "TEXT", "location": { "l": 37.68, "t": 130.32, "r": 315.6, "b": 95.76 }, "text": "Are affiliated corporation funds included? yes___ no x\nIf yes, are the affiliated corporations those included in Table 25? yes___ no If no, provide explanation.", "reading_order": 4 } ] }, { "page": 29, "items": [ { "page": 29, "type": "TEXT", "location": { "l": 70.56, "t": 765.6, "r": 82.56, "b": 755.76 }, "text": "26", "reading_order": 0 }, { "page": 29, "type": "TEXT", "location": { "l": 111.36, "t": 703.68, "r": 498.72, "b": 647.52 }, "text": "FD-2B CONSOLIDATED CURRENT FUNDS EXPENSES AND TRANSFERS BY FUNCTIONAL NATURAL OBJECT CODE\nBUDGETED FISCAL YEAR 2021-22\nDUE DATE: November 1\nINSTITUTION: Kentucky State University", "reading_order": 1 }, { "page": 29, "type": "TABLE", "location": { "l": 37.68, "t": 643.2, "r": 573.84, "b": 145.68 }, "text": "
By FunctionBudgeted FY 2021-22
UnrestrictedRestrictedTotal
Educational and General (E&G)
Instruction7,272,4972,934,03610,206,533
Research5,737,5272,396,2838,133,810
Public Service6,663,1522,782,8719,446,023
Libraries
Academic Support1,262,924423,0481,685,972
Student Services4,859,1582,029,4316,888,589
Institutional Support9,348,1603,904,26613,252,426
Operation and Maintenance of Plant*5,326,4392,224,5927,551,031
Student Financial Aid4,143,4891,730,5315,874,020
Depreciation
Other Educational and General Expenses
Subtotal E&G44,613,34618,425,05863,038,404
Mandatory Transfers
Nonmandatory Transfers
Total Educational and General (E&G)44,613,34618,425,05863,038,404
Auxiliary Enterprises
Auxiliary Enterprise Operations5,345,8975,345,897
Mandatory Transfers
Nonmandatory Transfers
Total Auxiliary Enterprises5,345,897-5,345,897
Hospitals
Hospital Operations
Mandatory Transfers
Nonmandatory Transfers
Total Hospitals
TOTAL EXPENSES/TRANSFERS BY FUNCTION49,959,24318,425,05868,384,301
By Natural Object
Personnel Costs29,313,60012,716,11042,029,710
Operating Expenses11,433,1205,531,07016,964,190
Grants, Loans, or Benefits5,261,2301,629,1706,890,400
Debt Service750,000750,000
Capital Outlay1,750,0001,750,000
TOTAL EXPENDITURES BY NATURAL OBJECT48,507,95019,876,35068,384,300
", "rows": [ { "row_index": 0, "location": [ 37.68, 615.56, 573.84, 643.2 ], "cells": [ { "location": [ 37.68, 629.38, 171.72, 643.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 629.38, 573.84, 643.2 ], "text": "Budgeted FY 2021-22", "html_text": "Budgeted FY 2021-22", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 171.72, 615.56, 573.84, 629.38 ], "cells": [ { "location": [ 37.68, 615.56, 171.72, 629.38 ], "text": "By Function", "html_text": "By Function", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 615.56, 305.76, 629.38 ], "text": "Unrestricted", "html_text": "Unrestricted", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 615.56, 439.8, 629.38 ], "text": "Restricted", "html_text": "Restricted", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 615.56, 573.84, 629.38 ], "text": "Total", "html_text": "Total", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 37.68, 601.74, 573.84, 615.56 ], "cells": [ { "location": [ 37.68, 601.74, 171.72, 615.56 ], "text": "Educational and General (E&G)", "html_text": "Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 601.74, 305.76, 615.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 601.74, 439.8, 615.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 601.74, 573.84, 615.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 37.68, 587.92, 573.84, 601.74 ], "cells": [ { "location": [ 37.68, 587.92, 171.72, 601.74 ], "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": [ 171.72, 587.92, 305.76, 601.74 ], "text": "7,272,497", "html_text": "7,272,497", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 587.92, 439.8, 601.74 ], "text": "2,934,036", "html_text": "2,934,036", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 587.92, 573.84, 601.74 ], "text": "10,206,533", "html_text": "10,206,533", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 37.68, 574.1, 573.84, 587.92 ], "cells": [ { "location": [ 37.68, 574.1, 171.72, 587.92 ], "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": [ 171.72, 574.1, 305.76, 587.92 ], "text": "5,737,527", "html_text": "5,737,527", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 574.1, 439.8, 587.92 ], "text": "2,396,283", "html_text": "2,396,283", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 574.1, 573.84, 587.92 ], "text": "8,133,810", "html_text": "8,133,810", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 37.68, 560.28, 573.84, 574.1 ], "cells": [ { "location": [ 37.68, 560.28, 171.72, 574.1 ], "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": [ 171.72, 560.28, 305.76, 574.1 ], "text": "6,663,152", "html_text": "6,663,152", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 560.28, 439.8, 574.1 ], "text": "2,782,871", "html_text": "2,782,871", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 560.28, 573.84, 574.1 ], "text": "9,446,023", "html_text": "9,446,023", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 37.68, 546.46, 573.84, 560.28 ], "cells": [ { "location": [ 37.68, 546.46, 171.72, 560.28 ], "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": [ 171.72, 546.46, 305.76, 560.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 546.46, 439.8, 560.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 546.46, 573.84, 560.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 37.68, 532.64, 573.84, 546.46 ], "cells": [ { "location": [ 37.68, 532.64, 171.72, 546.46 ], "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": [ 171.72, 532.64, 305.76, 546.46 ], "text": "1,262,924", "html_text": "1,262,924", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 532.64, 439.8, 546.46 ], "text": "423,048", "html_text": "423,048", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 532.64, 573.84, 546.46 ], "text": "1,685,972", "html_text": "1,685,972", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 37.68, 518.82, 573.84, 532.64 ], "cells": [ { "location": [ 37.68, 518.82, 171.72, 532.64 ], "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": [ 171.72, 518.82, 305.76, 532.64 ], "text": "4,859,158", "html_text": "4,859,158", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 518.82, 439.8, 532.64 ], "text": "2,029,431", "html_text": "2,029,431", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 518.82, 573.84, 532.64 ], "text": "6,888,589", "html_text": "6,888,589", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 37.68, 505, 573.84, 518.82 ], "cells": [ { "location": [ 37.68, 505, 171.72, 518.82 ], "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": [ 171.72, 505, 305.76, 518.82 ], "text": "9,348,160", "html_text": "9,348,160", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 505, 439.8, 518.82 ], "text": "3,904,266", "html_text": "3,904,266", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 505, 573.84, 518.82 ], "text": "13,252,426", "html_text": "13,252,426", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 37.68, 491.18, 573.84, 505 ], "cells": [ { "location": [ 37.68, 491.18, 171.72, 505 ], "text": "Operation and Maintenance of Plant*", "html_text": "Operation 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": [ 171.72, 491.18, 305.76, 505 ], "text": "5,326,439", "html_text": "5,326,439", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 491.18, 439.8, 505 ], "text": "2,224,592", "html_text": "2,224,592", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 491.18, 573.84, 505 ], "text": "7,551,031", "html_text": "7,551,031", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 37.68, 477.36, 573.84, 491.18 ], "cells": [ { "location": [ 37.68, 477.36, 171.72, 491.18 ], "text": "Student Financial Aid", "html_text": "Student Financial Aid", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 477.36, 305.76, 491.18 ], "text": "4,143,489", "html_text": "4,143,489", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 477.36, 439.8, 491.18 ], "text": "1,730,531", "html_text": "1,730,531", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 477.36, 573.84, 491.18 ], "text": "5,874,020", "html_text": "5,874,020", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 37.68, 463.54, 573.84, 477.36 ], "cells": [ { "location": [ 37.68, 463.54, 171.72, 477.36 ], "text": "Depreciation", "html_text": "Depreciation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 463.54, 305.76, 477.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 463.54, 439.8, 477.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 463.54, 573.84, 477.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 37.68, 449.72, 573.84, 463.54 ], "cells": [ { "location": [ 37.68, 449.72, 171.72, 463.54 ], "text": "Other Educational and General Expenses", "html_text": "Other Educational and General Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 449.72, 305.76, 463.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 449.72, 439.8, 463.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 449.72, 573.84, 463.54 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 37.68, 435.9, 573.84, 449.72 ], "cells": [ { "location": [ 37.68, 435.9, 171.72, 449.72 ], "text": "Subtotal E&G", "html_text": "Subtotal E&G", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 435.9, 305.76, 449.72 ], "text": "44,613,346", "html_text": "44,613,346", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 435.9, 439.8, 449.72 ], "text": "18,425,058", "html_text": "18,425,058", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 435.9, 573.84, 449.72 ], "text": "63,038,404", "html_text": "63,038,404", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 37.68, 422.08, 573.84, 435.9 ], "cells": [ { "location": [ 37.68, 422.08, 171.72, 435.9 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 422.08, 305.76, 435.9 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 422.08, 439.8, 435.9 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 422.08, 573.84, 435.9 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 37.68, 408.26, 573.84, 422.08 ], "cells": [ { "location": [ 37.68, 408.26, 171.72, 422.08 ], "text": "Nonmandatory Transfers", "html_text": "Nonmandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 408.26, 305.76, 422.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 408.26, 439.8, 422.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 408.26, 573.84, 422.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 37.68, 394.44, 573.84, 408.26 ], "cells": [ { "location": [ 37.68, 394.44, 171.72, 408.26 ], "text": "Total Educational and General (E&G)", "html_text": "Total Educational and General (E&G)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 394.44, 305.76, 408.26 ], "text": "44,613,346", "html_text": "44,613,346", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 394.44, 439.8, 408.26 ], "text": "18,425,058", "html_text": "18,425,058", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 394.44, 573.84, 408.26 ], "text": "63,038,404", "html_text": "63,038,404", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 37.68, 380.62, 573.84, 394.44 ], "cells": [ { "location": [ 37.68, 380.62, 171.72, 394.44 ], "text": "Auxiliary Enterprises", "html_text": "Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 380.62, 305.76, 394.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 380.62, 439.8, 394.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 380.62, 573.84, 394.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 37.68, 366.8, 573.84, 380.62 ], "cells": [ { "location": [ 37.68, 366.8, 171.72, 380.62 ], "text": "Auxiliary Enterprise Operations", "html_text": "Auxiliary Enterprise Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 366.8, 305.76, 380.62 ], "text": "5,345,897", "html_text": "5,345,897", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 366.8, 439.8, 380.62 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 366.8, 573.84, 380.62 ], "text": "5,345,897", "html_text": "5,345,897", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 37.68, 352.98, 573.84, 366.8 ], "cells": [ { "location": [ 37.68, 352.98, 171.72, 366.8 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 352.98, 305.76, 366.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 352.98, 439.8, 366.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 352.98, 573.84, 366.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 37.68, 339.16, 573.84, 352.98 ], "cells": [ { "location": [ 37.68, 339.16, 171.72, 352.98 ], "text": "Nonmandatory Transfers", "html_text": "Nonmandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 339.16, 305.76, 352.98 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 339.16, 439.8, 352.98 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 339.16, 573.84, 352.98 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 37.68, 325.34, 573.84, 339.16 ], "cells": [ { "location": [ 37.68, 325.34, 171.72, 339.16 ], "text": "Total Auxiliary Enterprises", "html_text": "Total Auxiliary Enterprises", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 325.34, 305.76, 339.16 ], "text": "5,345,897", "html_text": "5,345,897", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 325.34, 439.8, 339.16 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 325.34, 573.84, 339.16 ], "text": "5,345,897", "html_text": "5,345,897", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 37.68, 311.52, 573.84, 325.34 ], "cells": [ { "location": [ 37.68, 311.52, 171.72, 325.34 ], "text": "Hospitals", "html_text": "Hospitals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 311.52, 305.76, 325.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 311.52, 439.8, 325.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 311.52, 573.84, 325.34 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 37.68, 297.7, 573.84, 311.52 ], "cells": [ { "location": [ 37.68, 297.7, 171.72, 311.52 ], "text": "Hospital Operations", "html_text": "Hospital Operations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 297.7, 305.76, 311.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 297.7, 439.8, 311.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 297.7, 573.84, 311.52 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 37.68, 283.88, 573.84, 297.7 ], "cells": [ { "location": [ 37.68, 283.88, 171.72, 297.7 ], "text": "Mandatory Transfers", "html_text": "Mandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 283.88, 305.76, 297.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 283.88, 439.8, 297.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 283.88, 573.84, 297.7 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 37.68, 270.06, 573.84, 283.88 ], "cells": [ { "location": [ 37.68, 270.06, 171.72, 283.88 ], "text": "Nonmandatory Transfers", "html_text": "Nonmandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 270.06, 305.76, 283.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 270.06, 439.8, 283.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 270.06, 573.84, 283.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 37.68, 256.24, 573.84, 270.06 ], "cells": [ { "location": [ 37.68, 256.24, 171.72, 270.06 ], "text": "Total Hospitals", "html_text": "Total Hospitals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 256.24, 305.76, 270.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 256.24, 439.8, 270.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 256.24, 573.84, 270.06 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 37.68, 242.42, 573.84, 256.24 ], "cells": [ { "location": [ 37.68, 242.42, 171.72, 256.24 ], "text": "TOTAL EXPENSES/TRANSFERS BY FUNCTION", "html_text": "TOTAL EXPENSES/TRANSFERS BY FUNCTION", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 242.42, 305.76, 256.24 ], "text": "49,959,243", "html_text": "49,959,243", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 242.42, 439.8, 256.24 ], "text": "18,425,058", "html_text": "18,425,058", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 242.42, 573.84, 256.24 ], "text": "68,384,301", "html_text": "68,384,301", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 37.68, 228.6, 573.84, 242.42 ], "cells": [ { "location": [ 37.68, 228.6, 171.72, 242.42 ], "text": "By Natural Object", "html_text": "By Natural Object", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 228.6, 305.76, 242.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 228.6, 439.8, 242.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 228.6, 573.84, 242.42 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 37.68, 214.78, 573.84, 228.6 ], "cells": [ { "location": [ 37.68, 214.78, 171.72, 228.6 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 214.78, 305.76, 228.6 ], "text": "29,313,600", "html_text": "29,313,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 214.78, 439.8, 228.6 ], "text": "12,716,110", "html_text": "12,716,110", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 214.78, 573.84, 228.6 ], "text": "42,029,710", "html_text": "42,029,710", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 37.68, 200.96, 573.84, 214.78 ], "cells": [ { "location": [ 37.68, 200.96, 171.72, 214.78 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 200.96, 305.76, 214.78 ], "text": "11,433,120", "html_text": "11,433,120", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 200.96, 439.8, 214.78 ], "text": "5,531,070", "html_text": "5,531,070", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 200.96, 573.84, 214.78 ], "text": "16,964,190", "html_text": "16,964,190", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 37.68, 187.14, 573.84, 200.96 ], "cells": [ { "location": [ 37.68, 187.14, 171.72, 200.96 ], "text": "Grants, Loans, or Benefits", "html_text": "Grants, Loans, or Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 187.14, 305.76, 200.96 ], "text": "5,261,230", "html_text": "5,261,230", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 187.14, 439.8, 200.96 ], "text": "1,629,170", "html_text": "1,629,170", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 187.14, 573.84, 200.96 ], "text": "6,890,400", "html_text": "6,890,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 37.68, 173.32, 573.84, 187.14 ], "cells": [ { "location": [ 37.68, 173.32, 171.72, 187.14 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 173.32, 305.76, 187.14 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 173.32, 439.8, 187.14 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 173.32, 573.84, 187.14 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 37.68, 159.5, 573.84, 173.32 ], "cells": [ { "location": [ 37.68, 159.5, 171.72, 173.32 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 159.5, 305.76, 173.32 ], "text": "1,750,000", "html_text": "1,750,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 159.5, 439.8, 173.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 159.5, 573.84, 173.32 ], "text": "1,750,000", "html_text": "1,750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 37.68, 145.68, 573.84, 159.5 ], "cells": [ { "location": [ 37.68, 145.68, 171.72, 159.5 ], "text": "TOTAL EXPENDITURES BY NATURAL OBJECT", "html_text": "TOTAL EXPENDITURES BY NATURAL OBJECT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 171.72, 145.68, 305.76, 159.5 ], "text": "48,507,950", "html_text": "48,507,950", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.76, 145.68, 439.8, 159.5 ], "text": "19,876,350", "html_text": "19,876,350", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 439.8, 145.68, 573.84, 159.5 ], "text": "68,384,300", "html_text": "68,384,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 36, "n_cols": 4, "ref": "#/tables/0", "reading_order": 2 }, { "page": 29, "type": "TEXT", "location": { "l": 37.2, "t": 134.64, "r": 247.44, "b": 122.16 }, "text": "Are affiliated corporation funds included? yes___ no x", "reading_order": 3 }, { "page": 29, "type": "TEXT", "location": { "l": 37.68, "t": 130.08, "r": 315.6, "b": 95.76 }, "text": "Are affiliated corporation funds included? yes___ no x\nIf yes, are the affiliated corporations those included in Table 25? yes___ no If no, provide explanation.", "reading_order": 4 } ] }, { "page": 30, "items": [ { "page": 30, "type": "TEXT", "location": { "l": 69.84, "t": 585.36, "r": 82.56, "b": 576 }, "text": "27", "reading_order": 0 }, { "page": 30, "type": "TABLE", "location": { "l": 19.68, "t": 477.12, "r": 701.52, "b": 55.92 }, "text": "
FundCFDA No.Federal AgencyGrant TitleActual FY 2017-18Actual FY 2018-19Budgeted 2019-20FY Request 2020-21FY Request 2021-22FY 2021-22
21111510.500USDA2008 FACILITIES GRANT3,617,1904,357,040
21018210.31USDAAFRI Geotech Small Farms 2019499,999199,999499,999499,999
21018010.216USDACBG Electronic Extension App290,217290,000290,000290,000
21116310.500USDACENTER FOR AGR EXPERIENTIAL LEARNING3,257,060
21018110.216USDACollaborative Eval of Saffron599,965571,286575,000575,000
21018610.311USDAFarming for Cash: A Training Program108,304108,304108,304108,304
21214184.033DOEFederal Work Study FY18523,816
21214784.033DOEFederal Work Study FY19-FY22523,816523,816523,816523,816
21119710.5USDAFY18 EFNEP122,266
21120110.443USDAFY18 OASDVFR199,988110,207
21120710.514USDAFY19 EFNEP128,898128,898128,898128,898
21018310.202USDAFY2019 McIntire Stennis108,304108,304108,304108,304
21121110.512USDAFY2020 Cooperative Extension3,335,6023,335,6023,335,602
21018510.205USDAFY2020 Evans Allen Research3,816,1163,813,1163,813,116
21017910.216USDAIntegrated Agriculture599,735519,865500,000500,000
21208784.063DOEPELL FY184,391,839
21214684.063DOEPELL FY19-FY224,500,0004,500,0004,500,0004,500,000
21306993.919HHSPlease Call Me Mister345,640345,640345,640345,640
21119510.216USDAPositive Youth Development250,000250,000
21120410.924USDARCPP Conservation Implementation76,799
21017410.310USDASalt for Shrimp4,991,409
21214084.007DOESEOG FY18126,302
21018410.216USDAShrimp Aquaponics57,23557,23557,235
21214584.007DOESEOG FY19-22126,302126,302126,302126,302
21213484.042ADOEStudent Support Services241,252270,538299,300240,000240,000
21214384.031BDOET-III 2017-2022 YR31,924,1412,717,7232,100,0002,100,0002,100,000
21215684.031BDOET-III SAFRA YR5 2020
21213884.031BDOETitle III - 2012-2017 Y5CF870,732303,028767,043750,000750,000
21213684.031BDOETitle III - 2017-2022 YR21,174,899
21215084.382GDOETitle III - HBCU Masters889,932885,000885,000885,000
21214484.031BDOETitle III - SAFRA1,495,112
21213584.031BDOETitle III - SAFRA FY17 CF744,538150,489
21213984.031BDOETitle III - SAFRA Y1CF330,129153,343
21120010.561PASSTHRUSNAP Ed1,294,036929,3601,620,640
21214284.047aDOEUpward Bound263,938316,785330,000330,000330,000
GRAND TOTAL20,373,929$22,269,01720,416,95320,146,57620,492,216
", "rows": [ { "row_index": 0, "location": [ 19.68, 465.7362, 701.52, 477.12 ], "cells": [ { "location": [ 19.68, 465.7362, 87.864, 477.12 ], "text": "Fund", "html_text": "Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 465.7362, 156.048, 477.12 ], "text": "CFDA No.", "html_text": "CFDA No.", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 465.7362, 224.232, 477.12 ], "text": "Federal Agency", "html_text": "Federal Agency", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 465.7362, 292.416, 477.12 ], "text": "Grant Title", "html_text": "Grant Title", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 465.7362, 360.6, 477.12 ], "text": "Actual FY 2017-18", "html_text": "Actual FY 2017-18", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 465.7362, 428.784, 477.12 ], "text": "Actual FY 2018-19", "html_text": "Actual FY 2018-19", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 465.7362, 496.968, 477.12 ], "text": "Budgeted 2019-20", "html_text": "Budgeted 2019-20", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 465.7362, 565.152, 477.12 ], "text": "FY Request 2020-21", "html_text": "FY Request 2020-21", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 465.7362, 633.336, 477.12 ], "text": "FY Request 2021-22", "html_text": "FY Request 2021-22", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 465.7362, 701.52, 477.12 ], "text": "FY 2021-22", "html_text": "FY 2021-22", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 19.68, 454.3524, 701.52, 465.7362 ], "cells": [ { "location": [ 19.68, 454.3524, 87.864, 465.7362 ], "text": "211115", "html_text": "211115", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 454.3524, 156.048, 465.7362 ], "text": "10.500", "html_text": "10.500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 454.3524, 224.232, 465.7362 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 454.3524, 292.416, 465.7362 ], "text": "2008 FACILITIES GRANT", "html_text": "2008 FACILITIES GRANT", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 454.3524, 360.6, 465.7362 ], "text": "3,617,190", "html_text": "3,617,190", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 454.3524, 428.784, 465.7362 ], "text": "4,357,040", "html_text": "4,357,040", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 454.3524, 496.968, 465.7362 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 454.3524, 565.152, 465.7362 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 454.3524, 633.336, 465.7362 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 454.3524, 701.52, 465.7362 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 19.68, 442.9686, 701.52, 454.3524 ], "cells": [ { "location": [ 19.68, 442.9686, 87.864, 454.3524 ], "text": "210182", "html_text": "210182", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 442.9686, 156.048, 454.3524 ], "text": "10.31", "html_text": "10.31", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 442.9686, 224.232, 454.3524 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 442.9686, 292.416, 454.3524 ], "text": "AFRI Geotech Small Farms 2019", "html_text": "AFRI Geotech Small Farms 2019", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 442.9686, 360.6, 454.3524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 442.9686, 428.784, 454.3524 ], "text": "499,999", "html_text": "499,999", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 442.9686, 496.968, 454.3524 ], "text": "199,999", "html_text": "199,999", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 442.9686, 565.152, 454.3524 ], "text": "499,999", "html_text": "499,999", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 442.9686, 633.336, 454.3524 ], "text": "499,999", "html_text": "499,999", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 442.9686, 701.52, 454.3524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 19.68, 431.5849, 701.52, 442.9686 ], "cells": [ { "location": [ 19.68, 431.5849, 87.864, 442.9686 ], "text": "210180", "html_text": "210180", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 431.5849, 156.048, 442.9686 ], "text": "10.216", "html_text": "10.216", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 431.5849, 224.232, 442.9686 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 431.5849, 292.416, 442.9686 ], "text": "CBG Electronic Extension App", "html_text": "CBG Electronic Extension App", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 431.5849, 360.6, 442.9686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 431.5849, 428.784, 442.9686 ], "text": "290,217", "html_text": "290,217", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 431.5849, 496.968, 442.9686 ], "text": "290,000", "html_text": "290,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 431.5849, 565.152, 442.9686 ], "text": "290,000", "html_text": "290,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 431.5849, 633.336, 442.9686 ], "text": "290,000", "html_text": "290,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 431.5849, 701.52, 442.9686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 19.68, 420.2011, 701.52, 431.5849 ], "cells": [ { "location": [ 19.68, 420.2011, 87.864, 431.5849 ], "text": "211163", "html_text": "211163", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 420.2011, 156.048, 431.5849 ], "text": "10.500", "html_text": "10.500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 420.2011, 224.232, 431.5849 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 420.2011, 292.416, 431.5849 ], "text": "CENTER FOR AGR EXPERIENTIAL LEARNING", "html_text": "CENTER FOR AGR EXPERIENTIAL LEARNING", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 420.2011, 360.6, 431.5849 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 420.2011, 428.784, 431.5849 ], "text": "3,257,060", "html_text": "3,257,060", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 420.2011, 496.968, 431.5849 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 420.2011, 565.152, 431.5849 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 420.2011, 633.336, 431.5849 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 420.2011, 701.52, 431.5849 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 19.68, 408.8173, 701.52, 420.2011 ], "cells": [ { "location": [ 19.68, 408.8173, 87.864, 420.2011 ], "text": "210181", "html_text": "210181", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 408.8173, 156.048, 420.2011 ], "text": "10.216", "html_text": "10.216", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 408.8173, 224.232, 420.2011 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 408.8173, 292.416, 420.2011 ], "text": "Collaborative Eval of Saffron", "html_text": "Collaborative Eval of Saffron", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 408.8173, 360.6, 420.2011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 408.8173, 428.784, 420.2011 ], "text": "599,965", "html_text": "599,965", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 408.8173, 496.968, 420.2011 ], "text": "571,286", "html_text": "571,286", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 408.8173, 565.152, 420.2011 ], "text": "575,000", "html_text": "575,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 408.8173, 633.336, 420.2011 ], "text": "575,000", "html_text": "575,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 408.8173, 701.52, 420.2011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 19.68, 397.4335, 701.52, 408.8173 ], "cells": [ { "location": [ 19.68, 397.4335, 87.864, 408.8173 ], "text": "210186", "html_text": "210186", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 397.4335, 156.048, 408.8173 ], "text": "10.311", "html_text": "10.311", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 397.4335, 224.232, 408.8173 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 397.4335, 292.416, 408.8173 ], "text": "Farming for Cash: A Training Program", "html_text": "Farming for Cash: A Training Program", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 397.4335, 360.6, 408.8173 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 397.4335, 428.784, 408.8173 ], "text": "108,304", "html_text": "108,304", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 397.4335, 496.968, 408.8173 ], "text": "108,304", "html_text": "108,304", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 397.4335, 565.152, 408.8173 ], "text": "108,304", "html_text": "108,304", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 397.4335, 633.336, 408.8173 ], "text": "108,304", "html_text": "108,304", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 397.4335, 701.52, 408.8173 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 19.68, 386.0497, 701.52, 397.4335 ], "cells": [ { "location": [ 19.68, 386.0497, 87.864, 397.4335 ], "text": "212141", "html_text": "212141", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 386.0497, 156.048, 397.4335 ], "text": "84.033", "html_text": "84.033", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 386.0497, 224.232, 397.4335 ], "text": "DOE", "html_text": "DOE", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 386.0497, 292.416, 397.4335 ], "text": "Federal Work Study FY18", "html_text": "Federal Work Study FY18", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 386.0497, 360.6, 397.4335 ], "text": "523,816", "html_text": "523,816", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 386.0497, 428.784, 397.4335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 386.0497, 496.968, 397.4335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 386.0497, 565.152, 397.4335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 386.0497, 633.336, 397.4335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 386.0497, 701.52, 397.4335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 19.68, 374.6659, 701.52, 386.0497 ], "cells": [ { "location": [ 19.68, 374.6659, 87.864, 386.0497 ], "text": "212147", "html_text": "212147", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 374.6659, 156.048, 386.0497 ], "text": "84.033", "html_text": "84.033", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 374.6659, 224.232, 386.0497 ], "text": "DOE", "html_text": "DOE", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 374.6659, 292.416, 386.0497 ], "text": "Federal Work Study FY19-FY22", "html_text": "Federal Work Study FY19-FY22", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 374.6659, 360.6, 386.0497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 374.6659, 428.784, 386.0497 ], "text": "523,816", "html_text": "523,816", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 374.6659, 496.968, 386.0497 ], "text": "523,816", "html_text": "523,816", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 374.6659, 565.152, 386.0497 ], "text": "523,816", "html_text": "523,816", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 374.6659, 633.336, 386.0497 ], "text": "523,816", "html_text": "523,816", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 374.6659, 701.52, 386.0497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 19.68, 363.2822, 701.52, 374.6659 ], "cells": [ { "location": [ 19.68, 363.2822, 87.864, 374.6659 ], "text": "211197", "html_text": "211197", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 363.2822, 156.048, 374.6659 ], "text": "10.5", "html_text": "10.5", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 363.2822, 224.232, 374.6659 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 363.2822, 292.416, 374.6659 ], "text": "FY18 EFNEP", "html_text": "FY18 EFNEP", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 363.2822, 360.6, 374.6659 ], "text": "122,266", "html_text": "122,266", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 363.2822, 428.784, 374.6659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 363.2822, 496.968, 374.6659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 363.2822, 565.152, 374.6659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 363.2822, 633.336, 374.6659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 363.2822, 701.52, 374.6659 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 19.68, 351.8984, 701.52, 363.2822 ], "cells": [ { "location": [ 19.68, 351.8984, 87.864, 363.2822 ], "text": "211201", "html_text": "211201", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 351.8984, 156.048, 363.2822 ], "text": "10.443", "html_text": "10.443", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 351.8984, 224.232, 363.2822 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 351.8984, 292.416, 363.2822 ], "text": "FY18 OASDVFR", "html_text": "FY18 OASDVFR", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 351.8984, 360.6, 363.2822 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 351.8984, 428.784, 363.2822 ], "text": "199,988", "html_text": "199,988", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 351.8984, 496.968, 363.2822 ], "text": "110,207", "html_text": "110,207", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 351.8984, 565.152, 363.2822 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 351.8984, 633.336, 363.2822 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 351.8984, 701.52, 363.2822 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 19.68, 340.5146, 701.52, 351.8984 ], "cells": [ { "location": [ 19.68, 340.5146, 87.864, 351.8984 ], "text": "211207", "html_text": "211207", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 340.5146, 156.048, 351.8984 ], "text": "10.514", "html_text": "10.514", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 340.5146, 224.232, 351.8984 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 340.5146, 292.416, 351.8984 ], "text": "FY19 EFNEP", "html_text": "FY19 EFNEP", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 340.5146, 360.6, 351.8984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 340.5146, 428.784, 351.8984 ], "text": "128,898", "html_text": "128,898", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 340.5146, 496.968, 351.8984 ], "text": "128,898", "html_text": "128,898", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 340.5146, 565.152, 351.8984 ], "text": "128,898", "html_text": "128,898", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 340.5146, 633.336, 351.8984 ], "text": "128,898", "html_text": "128,898", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 340.5146, 701.52, 351.8984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 19.68, 329.1308, 701.52, 340.5146 ], "cells": [ { "location": [ 19.68, 329.1308, 87.864, 340.5146 ], "text": "210183", "html_text": "210183", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 329.1308, 156.048, 340.5146 ], "text": "10.202", "html_text": "10.202", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 329.1308, 224.232, 340.5146 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 329.1308, 292.416, 340.5146 ], "text": "FY2019 McIntire Stennis", "html_text": "FY2019 McIntire Stennis", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 329.1308, 360.6, 340.5146 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 329.1308, 428.784, 340.5146 ], "text": "108,304", "html_text": "108,304", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 329.1308, 496.968, 340.5146 ], "text": "108,304", "html_text": "108,304", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 329.1308, 565.152, 340.5146 ], "text": "108,304", "html_text": "108,304", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 329.1308, 633.336, 340.5146 ], "text": "108,304", "html_text": "108,304", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 329.1308, 701.52, 340.5146 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 19.68, 317.747, 701.52, 329.1308 ], "cells": [ { "location": [ 19.68, 317.747, 87.864, 329.1308 ], "text": "211211", "html_text": "211211", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 317.747, 156.048, 329.1308 ], "text": "10.512", "html_text": "10.512", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 317.747, 224.232, 329.1308 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 317.747, 292.416, 329.1308 ], "text": "FY2020 Cooperative Extension", "html_text": "FY2020 Cooperative Extension", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 317.747, 360.6, 329.1308 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 317.747, 428.784, 329.1308 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 317.747, 496.968, 329.1308 ], "text": "3,335,602", "html_text": "3,335,602", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 317.747, 565.152, 329.1308 ], "text": "3,335,602", "html_text": "3,335,602", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 317.747, 633.336, 329.1308 ], "text": "3,335,602", "html_text": "3,335,602", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 317.747, 701.52, 329.1308 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 19.68, 306.3632, 701.52, 317.747 ], "cells": [ { "location": [ 19.68, 306.3632, 87.864, 317.747 ], "text": "210185", "html_text": "210185", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 306.3632, 156.048, 317.747 ], "text": "10.205", "html_text": "10.205", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 306.3632, 224.232, 317.747 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 306.3632, 292.416, 317.747 ], "text": "FY2020 Evans Allen Research", "html_text": "FY2020 Evans Allen Research", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 306.3632, 360.6, 317.747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 306.3632, 428.784, 317.747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 306.3632, 496.968, 317.747 ], "text": "3,816,116", "html_text": "3,816,116", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 306.3632, 565.152, 317.747 ], "text": "3,813,116", "html_text": "3,813,116", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 306.3632, 633.336, 317.747 ], "text": "3,813,116", "html_text": "3,813,116", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 306.3632, 701.52, 317.747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 19.68, 294.9795, 701.52, 306.3632 ], "cells": [ { "location": [ 19.68, 294.9795, 87.864, 306.3632 ], "text": "210179", "html_text": "210179", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 294.9795, 156.048, 306.3632 ], "text": "10.216", "html_text": "10.216", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 294.9795, 224.232, 306.3632 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 294.9795, 292.416, 306.3632 ], "text": "Integrated Agriculture", "html_text": "Integrated Agriculture", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 294.9795, 360.6, 306.3632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 294.9795, 428.784, 306.3632 ], "text": "599,735", "html_text": "599,735", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 294.9795, 496.968, 306.3632 ], "text": "519,865", "html_text": "519,865", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 294.9795, 565.152, 306.3632 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 294.9795, 633.336, 306.3632 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 294.9795, 701.52, 306.3632 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 19.68, 283.5957, 701.52, 294.9795 ], "cells": [ { "location": [ 19.68, 283.5957, 87.864, 294.9795 ], "text": "212087", "html_text": "212087", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 283.5957, 156.048, 294.9795 ], "text": "84.063", "html_text": "84.063", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 283.5957, 224.232, 294.9795 ], "text": "DOE", "html_text": "DOE", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 283.5957, 292.416, 294.9795 ], "text": "PELL FY18", "html_text": "PELL FY18", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 283.5957, 360.6, 294.9795 ], "text": "4,391,839", "html_text": "4,391,839", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 283.5957, 428.784, 294.9795 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 283.5957, 496.968, 294.9795 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 283.5957, 565.152, 294.9795 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 283.5957, 633.336, 294.9795 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 283.5957, 701.52, 294.9795 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 19.68, 272.2119, 701.52, 283.5957 ], "cells": [ { "location": [ 19.68, 272.2119, 87.864, 283.5957 ], "text": "212146", "html_text": "212146", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 272.2119, 156.048, 283.5957 ], "text": "84.063", "html_text": "84.063", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 272.2119, 224.232, 283.5957 ], "text": "DOE", "html_text": "DOE", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 272.2119, 292.416, 283.5957 ], "text": "PELL FY19-FY22", "html_text": "PELL FY19-FY22", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 272.2119, 360.6, 283.5957 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 272.2119, 428.784, 283.5957 ], "text": "4,500,000", "html_text": "4,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 272.2119, 496.968, 283.5957 ], "text": "4,500,000", "html_text": "4,500,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 272.2119, 565.152, 283.5957 ], "text": "4,500,000", "html_text": "4,500,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 272.2119, 633.336, 283.5957 ], "text": "4,500,000", "html_text": "4,500,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 272.2119, 701.52, 283.5957 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 19.68, 260.8281, 701.52, 272.2119 ], "cells": [ { "location": [ 19.68, 260.8281, 87.864, 272.2119 ], "text": "213069", "html_text": "213069", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 260.8281, 156.048, 272.2119 ], "text": "93.919", "html_text": "93.919", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 260.8281, 224.232, 272.2119 ], "text": "HHS", "html_text": "HHS", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 260.8281, 292.416, 272.2119 ], "text": "Please Call Me Mister", "html_text": "Please Call Me Mister", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 260.8281, 360.6, 272.2119 ], "text": "345,640", "html_text": "345,640", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 260.8281, 428.784, 272.2119 ], "text": "345,640", "html_text": "345,640", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 260.8281, 496.968, 272.2119 ], "text": "345,640", "html_text": "345,640", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 260.8281, 565.152, 272.2119 ], "text": "345,640", "html_text": "345,640", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 260.8281, 633.336, 272.2119 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 260.8281, 701.52, 272.2119 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 19.68, 249.4443, 701.52, 260.8281 ], "cells": [ { "location": [ 19.68, 249.4443, 87.864, 260.8281 ], "text": "211195", "html_text": "211195", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 249.4443, 156.048, 260.8281 ], "text": "10.216", "html_text": "10.216", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 249.4443, 224.232, 260.8281 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 249.4443, 292.416, 260.8281 ], "text": "Positive Youth Development", "html_text": "Positive Youth Development", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 249.4443, 360.6, 260.8281 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 249.4443, 428.784, 260.8281 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 249.4443, 496.968, 260.8281 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 249.4443, 565.152, 260.8281 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 249.4443, 633.336, 260.8281 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 249.4443, 701.52, 260.8281 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 19.68, 238.0605, 701.52, 249.4443 ], "cells": [ { "location": [ 19.68, 238.0605, 87.864, 249.4443 ], "text": "211204", "html_text": "211204", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 238.0605, 156.048, 249.4443 ], "text": "10.924", "html_text": "10.924", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 238.0605, 224.232, 249.4443 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 238.0605, 292.416, 249.4443 ], "text": "RCPP Conservation Implementation", "html_text": "RCPP Conservation Implementation", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 238.0605, 360.6, 249.4443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 238.0605, 428.784, 249.4443 ], "text": "76,799", "html_text": "76,799", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 238.0605, 496.968, 249.4443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 238.0605, 565.152, 249.4443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 238.0605, 633.336, 249.4443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 238.0605, 701.52, 249.4443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 19.68, 226.6768, 701.52, 238.0605 ], "cells": [ { "location": [ 19.68, 226.6768, 87.864, 238.0605 ], "text": "210174", "html_text": "210174", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 226.6768, 156.048, 238.0605 ], "text": "10.310", "html_text": "10.310", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 226.6768, 224.232, 238.0605 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 226.6768, 292.416, 238.0605 ], "text": "Salt for Shrimp", "html_text": "Salt for Shrimp", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 226.6768, 360.6, 238.0605 ], "text": "4,991,409", "html_text": "4,991,409", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 226.6768, 428.784, 238.0605 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 226.6768, 496.968, 238.0605 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 226.6768, 565.152, 238.0605 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 226.6768, 633.336, 238.0605 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 226.6768, 701.52, 238.0605 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 19.68, 215.293, 701.52, 226.6768 ], "cells": [ { "location": [ 19.68, 215.293, 87.864, 226.6768 ], "text": "212140", "html_text": "212140", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 215.293, 156.048, 226.6768 ], "text": "84.007", "html_text": "84.007", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 215.293, 224.232, 226.6768 ], "text": "DOE", "html_text": "DOE", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 215.293, 292.416, 226.6768 ], "text": "SEOG FY18", "html_text": "SEOG FY18", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 215.293, 360.6, 226.6768 ], "text": "126,302", "html_text": "126,302", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 215.293, 428.784, 226.6768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 215.293, 496.968, 226.6768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 215.293, 565.152, 226.6768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 215.293, 633.336, 226.6768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 215.293, 701.52, 226.6768 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 19.68, 203.9092, 701.52, 215.293 ], "cells": [ { "location": [ 19.68, 203.9092, 87.864, 215.293 ], "text": "210184", "html_text": "210184", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 203.9092, 156.048, 215.293 ], "text": "10.216", "html_text": "10.216", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 203.9092, 224.232, 215.293 ], "text": "USDA", "html_text": "USDA", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 203.9092, 292.416, 215.293 ], "text": "Shrimp Aquaponics", "html_text": "Shrimp Aquaponics", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 203.9092, 360.6, 215.293 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 203.9092, 428.784, 215.293 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 203.9092, 496.968, 215.293 ], "text": "57,235", "html_text": "57,235", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 203.9092, 565.152, 215.293 ], "text": "57,235", "html_text": "57,235", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 203.9092, 633.336, 215.293 ], "text": "57,235", "html_text": "57,235", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 203.9092, 701.52, 215.293 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 19.68, 192.5254, 701.52, 203.9092 ], "cells": [ { "location": [ 19.68, 192.5254, 87.864, 203.9092 ], "text": "212145", "html_text": "212145", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 192.5254, 156.048, 203.9092 ], "text": "84.007", "html_text": "84.007", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 192.5254, 224.232, 203.9092 ], "text": "DOE", "html_text": "DOE", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 192.5254, 292.416, 203.9092 ], "text": "SEOG FY19-22", "html_text": "SEOG FY19-22", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 192.5254, 360.6, 203.9092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 192.5254, 428.784, 203.9092 ], "text": "126,302", "html_text": "126,302", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 192.5254, 496.968, 203.9092 ], "text": "126,302", "html_text": "126,302", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 192.5254, 565.152, 203.9092 ], "text": "126,302", "html_text": "126,302", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 192.5254, 633.336, 203.9092 ], "text": "126,302", "html_text": "126,302", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 192.5254, 701.52, 203.9092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 19.68, 181.1416, 701.52, 192.5254 ], "cells": [ { "location": [ 19.68, 181.1416, 87.864, 192.5254 ], "text": "212134", "html_text": "212134", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 181.1416, 156.048, 192.5254 ], "text": "84.042A", "html_text": "84.042A", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 181.1416, 224.232, 192.5254 ], "text": "DOE", "html_text": "DOE", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 181.1416, 292.416, 192.5254 ], "text": "Student Support Services", "html_text": "Student Support Services", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 181.1416, 360.6, 192.5254 ], "text": "241,252", "html_text": "241,252", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 181.1416, 428.784, 192.5254 ], "text": "270,538", "html_text": "270,538", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 181.1416, 496.968, 192.5254 ], "text": "299,300", "html_text": "299,300", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 181.1416, 565.152, 192.5254 ], "text": "240,000", "html_text": "240,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 181.1416, 633.336, 192.5254 ], "text": "240,000", "html_text": "240,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 181.1416, 701.52, 192.5254 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 19.68, 169.7578, 701.52, 181.1416 ], "cells": [ { "location": [ 19.68, 169.7578, 87.864, 181.1416 ], "text": "212143", "html_text": "212143", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 169.7578, 156.048, 181.1416 ], "text": "84.031B", "html_text": "84.031B", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 169.7578, 224.232, 181.1416 ], "text": "DOE", "html_text": "DOE", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 169.7578, 292.416, 181.1416 ], "text": "T-III 2017-2022 YR3", "html_text": "T-III 2017-2022 YR3", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 169.7578, 360.6, 181.1416 ], "text": "1,924,141", "html_text": "1,924,141", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 169.7578, 428.784, 181.1416 ], "text": "2,717,723", "html_text": "2,717,723", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 169.7578, 496.968, 181.1416 ], "text": "2,100,000", "html_text": "2,100,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 169.7578, 565.152, 181.1416 ], "text": "2,100,000", "html_text": "2,100,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 169.7578, 633.336, 181.1416 ], "text": "2,100,000", "html_text": "2,100,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 169.7578, 701.52, 181.1416 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 19.68, 158.3741, 701.52, 169.7578 ], "cells": [ { "location": [ 19.68, 158.3741, 87.864, 169.7578 ], "text": "212156", "html_text": "212156", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 158.3741, 156.048, 169.7578 ], "text": "84.031B", "html_text": "84.031B", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 158.3741, 224.232, 169.7578 ], "text": "DOE", "html_text": "DOE", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 158.3741, 292.416, 169.7578 ], "text": "T-III SAFRA YR5 2020", "html_text": "T-III SAFRA YR5 2020", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 158.3741, 360.6, 169.7578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 158.3741, 428.784, 169.7578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 158.3741, 496.968, 169.7578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 158.3741, 565.152, 169.7578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 158.3741, 633.336, 169.7578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 158.3741, 701.52, 169.7578 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 19.68, 146.9903, 701.52, 158.3741 ], "cells": [ { "location": [ 19.68, 146.9903, 87.864, 158.3741 ], "text": "212138", "html_text": "212138", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 146.9903, 156.048, 158.3741 ], "text": "84.031B", "html_text": "84.031B", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 146.9903, 224.232, 158.3741 ], "text": "DOE", "html_text": "DOE", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 146.9903, 292.416, 158.3741 ], "text": "Title III - 2012-2017 Y5CF", "html_text": "Title III - 2012-2017 Y5CF", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 146.9903, 360.6, 158.3741 ], "text": "870,732", "html_text": "870,732", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 146.9903, 428.784, 158.3741 ], "text": "303,028", "html_text": "303,028", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 146.9903, 496.968, 158.3741 ], "text": "767,043", "html_text": "767,043", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 146.9903, 565.152, 158.3741 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 146.9903, 633.336, 158.3741 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 146.9903, 701.52, 158.3741 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 19.68, 135.6065, 701.52, 146.9903 ], "cells": [ { "location": [ 19.68, 135.6065, 87.864, 146.9903 ], "text": "212136", "html_text": "212136", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 135.6065, 156.048, 146.9903 ], "text": "84.031B", "html_text": "84.031B", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 135.6065, 224.232, 146.9903 ], "text": "DOE", "html_text": "DOE", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 135.6065, 292.416, 146.9903 ], "text": "Title III - 2017-2022 YR2", "html_text": "Title III - 2017-2022 YR2", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 135.6065, 360.6, 146.9903 ], "text": "1,174,899", "html_text": "1,174,899", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 135.6065, 428.784, 146.9903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 135.6065, 496.968, 146.9903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 135.6065, 565.152, 146.9903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 135.6065, 633.336, 146.9903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 135.6065, 701.52, 146.9903 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 19.68, 124.2227, 701.52, 135.6065 ], "cells": [ { "location": [ 19.68, 124.2227, 87.864, 135.6065 ], "text": "212150", "html_text": "212150", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 124.2227, 156.048, 135.6065 ], "text": "84.382G", "html_text": "84.382G", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 124.2227, 224.232, 135.6065 ], "text": "DOE", "html_text": "DOE", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 124.2227, 292.416, 135.6065 ], "text": "Title III - HBCU Masters", "html_text": "Title III - HBCU Masters", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 124.2227, 360.6, 135.6065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 124.2227, 428.784, 135.6065 ], "text": "889,932", "html_text": "889,932", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 124.2227, 496.968, 135.6065 ], "text": "885,000", "html_text": "885,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 124.2227, 565.152, 135.6065 ], "text": "885,000", "html_text": "885,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 124.2227, 633.336, 135.6065 ], "text": "885,000", "html_text": "885,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 124.2227, 701.52, 135.6065 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 19.68, 112.8389, 701.52, 124.2227 ], "cells": [ { "location": [ 19.68, 112.8389, 87.864, 124.2227 ], "text": "212144", "html_text": "212144", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 112.8389, 156.048, 124.2227 ], "text": "84.031B", "html_text": "84.031B", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 112.8389, 224.232, 124.2227 ], "text": "DOE", "html_text": "DOE", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 112.8389, 292.416, 124.2227 ], "text": "Title III - SAFRA", "html_text": "Title III - SAFRA", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 112.8389, 360.6, 124.2227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 112.8389, 428.784, 124.2227 ], "text": "1,495,112", "html_text": "1,495,112", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 112.8389, 496.968, 124.2227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 112.8389, 565.152, 124.2227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 112.8389, 633.336, 124.2227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 112.8389, 701.52, 124.2227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 19.68, 101.4551, 701.52, 112.8389 ], "cells": [ { "location": [ 19.68, 101.4551, 87.864, 112.8389 ], "text": "212135", "html_text": "212135", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 101.4551, 156.048, 112.8389 ], "text": "84.031B", "html_text": "84.031B", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 101.4551, 224.232, 112.8389 ], "text": "DOE", "html_text": "DOE", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 101.4551, 292.416, 112.8389 ], "text": "Title III - SAFRA FY17 CF", "html_text": "Title III - SAFRA FY17 CF", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 101.4551, 360.6, 112.8389 ], "text": "744,538", "html_text": "744,538", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 101.4551, 428.784, 112.8389 ], "text": "150,489", "html_text": "150,489", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 101.4551, 496.968, 112.8389 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 101.4551, 565.152, 112.8389 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 101.4551, 633.336, 112.8389 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 101.4551, 701.52, 112.8389 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 19.68, 90.0714, 701.52, 101.4551 ], "cells": [ { "location": [ 19.68, 90.0714, 87.864, 101.4551 ], "text": "212139", "html_text": "212139", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 90.0714, 156.048, 101.4551 ], "text": "84.031B", "html_text": "84.031B", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 90.0714, 224.232, 101.4551 ], "text": "DOE", "html_text": "DOE", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 90.0714, 292.416, 101.4551 ], "text": "Title III - SAFRA Y1CF", "html_text": "Title III - SAFRA Y1CF", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 90.0714, 360.6, 101.4551 ], "text": "330,129", "html_text": "330,129", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 90.0714, 428.784, 101.4551 ], "text": "153,343", "html_text": "153,343", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 90.0714, 496.968, 101.4551 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 90.0714, 565.152, 101.4551 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 90.0714, 633.336, 101.4551 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 90.0714, 701.52, 101.4551 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 19.68, 78.6876, 701.52, 90.0714 ], "cells": [ { "location": [ 19.68, 78.6876, 87.864, 90.0714 ], "text": "211200", "html_text": "211200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 78.6876, 156.048, 90.0714 ], "text": "10.561", "html_text": "10.561", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 78.6876, 224.232, 90.0714 ], "text": "PASSTHRU", "html_text": "PASSTHRU", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 78.6876, 292.416, 90.0714 ], "text": "SNAP Ed", "html_text": "SNAP Ed", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 78.6876, 360.6, 90.0714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 78.6876, 428.784, 90.0714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 78.6876, 496.968, 90.0714 ], "text": "1,294,036", "html_text": "1,294,036", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 78.6876, 565.152, 90.0714 ], "text": "929,360", "html_text": "929,360", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 78.6876, 633.336, 90.0714 ], "text": "1,620,640", "html_text": "1,620,640", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 78.6876, 701.52, 90.0714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 19.68, 67.3038, 701.52, 78.6876 ], "cells": [ { "location": [ 19.68, 67.3038, 87.864, 78.6876 ], "text": "212142", "html_text": "212142", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.864, 67.3038, 156.048, 78.6876 ], "text": "84.047a", "html_text": "84.047a", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.048, 67.3038, 224.232, 78.6876 ], "text": "DOE", "html_text": "DOE", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 67.3038, 292.416, 78.6876 ], "text": "Upward Bound", "html_text": "Upward Bound", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 67.3038, 360.6, 78.6876 ], "text": "263,938", "html_text": "263,938", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 67.3038, 428.784, 78.6876 ], "text": "316,785", "html_text": "316,785", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 67.3038, 496.968, 78.6876 ], "text": "330,000", "html_text": "330,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 67.3038, 565.152, 78.6876 ], "text": "330,000", "html_text": "330,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 67.3038, 633.336, 78.6876 ], "text": "330,000", "html_text": "330,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 67.3038, 701.52, 78.6876 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 19.68, 55.92, 701.52, 67.3038 ], "cells": [ { "location": [ 19.68, 55.92, 224.232, 67.3038 ], "text": "GRAND TOTAL", "html_text": "GRAND TOTAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.232, 55.92, 292.416, 67.3038 ], "text": "20,373,929", "html_text": "20,373,929", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.416, 55.92, 360.6, 67.3038 ], "text": "$22,269,017", "html_text": "$22,269,017", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 360.6, 55.92, 428.784, 67.3038 ], "text": "20,416,953", "html_text": "20,416,953", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.784, 55.92, 496.968, 67.3038 ], "text": "20,146,576", "html_text": "20,146,576", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 496.968, 55.92, 565.152, 67.3038 ], "text": "20,492,216", "html_text": "20,492,216", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 565.152, 55.92, 633.336, 67.3038 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 633.336, 55.92, 701.52, 67.3038 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 37, "n_cols": 10, "ref": "#/tables/0", "reading_order": 1 }, { "page": 30, "type": "TEXT", "location": { "l": 241.68, "t": 62.4, "r": 305.76, "b": 52.08 }, "text": "GRAND TOTAL", "reading_order": 2 } ] }, { "page": 31, "items": [ { "page": 31, "type": "TEXT", "location": { "l": 70.7907, "t": 764.4082, "r": 82.3092, "b": 755.7708 }, "text": "28", "reading_order": 0 }, { "page": 31, "type": "TEXT", "location": { "l": 34.7954, "t": 719.5418, "r": 550.008, "b": 694.8293 }, "text": "OPERATING BUDGET SUMMARY RECORD P Governmental Branch: Executive Branch Cabinet: Postsecondary Education Agency: Postsecondary Education Institutions Appropriation: Kentucky State University", "reading_order": 1 }, { "page": 31, "type": "TEXT", "location": { "l": 34.7954, "t": 694.8293, "r": 550.008, "b": 670.1168 }, "text": "FY 2019-20 Budgeted FY 2020-21 Requested FY 2021-22 Requested", "reading_order": 2 }, { "page": 31, "type": "TEXT", "location": { "l": 34.7954, "t": 670.1168, "r": 550.008, "b": 645.4043 }, "text": "1 Defined Calculations 0 0", "reading_order": 3 }, { "page": 31, "type": "TEXT", "location": { "l": 34.7954, "t": 645.4043, "r": 550.008, "b": 620.6917 }, "text": "1 Special Circumstances KSU Operating Funds 0 0", "reading_order": 4 }, { "page": 31, "type": "TEXT", "location": { "l": 34.7954, "t": 620.6917, "r": 550.008, "b": 595.9792 }, "text": "2 Growth KSU Land Grant Match 497,400 497,400", "reading_order": 5 }, { "page": 31, "type": "TEXT", "location": { "l": 34.7954, "t": 595.9792, "r": 550.008, "b": 571.2667 }, "text": "Total Additional Budget Request 497,400 497,400 18,732,900", "reading_order": 6 } ] }, { "page": 32, "items": [ { "page": 32, "type": "TEXT", "location": { "l": 70.5508, "t": 764.6481, "r": 82.5492, "b": 755.7708 }, "text": "29", "reading_order": 0 }, { "page": 32, "type": "TEXT", "location": { "l": 465.7791, "t": 753.8514, "r": 519.532, "b": 724.5802 }, "text": "PRIORITY\nCabinet #: 1\nAgency #: 1", "reading_order": 1 }, { "page": 32, "type": "TEXT", "location": { "l": 36.4752, "t": 701.3073, "r": 232.2896, "b": 679.7138 }, "text": "Governmental Branch: Executive Branch\nCabinet: Postsecondary Education\nAgency: Postsecondary Education Institute\nAppropriation: Kentucky State University\nProgram/Service Unit:\nSub Program:\nPosting Unit:", "reading_order": 2 }, { "page": 32, "type": "TEXT", "location": { "l": 262.7656, "t": 718.3421, "r": 478.2574, "b": 662.9189 }, "text": "Agency: Postsecondary Education Institutions\nAppropriation: Kentucky State University\nProgram/Service Unit:\nSub Program:\nPosting Unit:\nREQUEST TITLE: KSU Operating Funds", "reading_order": 3 }, { "page": 32, "type": "TEXT", "location": { "l": 281.0032, "t": 666.038, "r": 435.303, "b": 655.7211 }, "text": "REQUEST TITLE: KSU Operating Funds", "reading_order": 4 }, { "page": 32, "type": "TABLE", "location": { "l": 31.1959, "t": 654.2816, "r": 555.0474, "b": 348.8542 }, "text": "
REQUEST TYPE: Special CircumstancesFY 2019-20 RequestedFY 2020-21 RequestedFY 2021-22 Requested
SOURCE OF FUNDS
General Fund
Regular Appropriation0018,235,500
Total General Fund0018,235,500
TOTAL SOURCE OF FUNDS0018,235,500
EXPENDITURES BY CLASS
Personnel Costs0010,282,825
Operating Expenses006,882,675
Debt Service0025,000
Capital Outlay001,045,000
TOTAL EXPENDITURES BY CLASS0018,235,500
EXPENDITURES BY FUND SOURCE
General Fund0018,235,500
TOTAL EXPENDITURES BY FUND0018,235,500
PERSONNEL POSITIONS
Number of Positions
Full Time Positions - FILLED00209
Part Time Positions - FILLED003
GRAND TOTAL - Number of Positions00212
BUDGET POSITIONS COST BY FUND SOURCE
General Fd Cost of Positions0010,282,825
TOTAL FUNDS0010,282,825
", "rows": [ { "row_index": 0, "location": [ 31.1959, 641.0021, 555.0474, 654.2816 ], "cells": [ { "location": [ 31.1959, 641.0021, 162.1588, 654.2816 ], "text": "REQUEST TYPE: Special Circumstances", "html_text": "REQUEST TYPE: Special Circumstances", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 641.0021, 293.1216, 654.2816 ], "text": "FY 2019-20 Requested", "html_text": "FY 2019-20 Requested", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 641.0021, 424.0845, 654.2816 ], "text": "FY 2020-21 Requested", "html_text": "FY 2020-21 Requested", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 641.0021, 555.0474, 654.2816 ], "text": "FY 2021-22 Requested", "html_text": "FY 2021-22 Requested", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 31.1959, 627.7227, 555.0474, 641.0021 ], "cells": [ { "location": [ 31.1959, 627.7227, 162.1588, 641.0021 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 627.7227, 293.1216, 641.0021 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 627.7227, 424.0845, 641.0021 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 627.7227, 555.0474, 641.0021 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 31.1959, 614.4432, 555.0474, 627.7227 ], "cells": [ { "location": [ 31.1959, 614.4432, 162.1588, 627.7227 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 614.4432, 293.1216, 627.7227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 614.4432, 424.0845, 627.7227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 614.4432, 555.0474, 627.7227 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 31.1959, 601.1638, 555.0474, 614.4432 ], "cells": [ { "location": [ 31.1959, 601.1638, 162.1588, 614.4432 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 601.1638, 293.1216, 614.4432 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 601.1638, 424.0845, 614.4432 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 601.1638, 555.0474, 614.4432 ], "text": "18,235,500", "html_text": "18,235,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 31.1959, 587.8843, 555.0474, 601.1638 ], "cells": [ { "location": [ 31.1959, 587.8843, 162.1588, 601.1638 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 587.8843, 293.1216, 601.1638 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 587.8843, 424.0845, 601.1638 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 587.8843, 555.0474, 601.1638 ], "text": "18,235,500", "html_text": "18,235,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 31.1959, 574.6049, 555.0474, 587.8843 ], "cells": [ { "location": [ 31.1959, 574.6049, 162.1588, 587.8843 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 574.6049, 293.1216, 587.8843 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 574.6049, 424.0845, 587.8843 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 574.6049, 555.0474, 587.8843 ], "text": "18,235,500", "html_text": "18,235,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 31.1959, 561.3254, 555.0474, 574.6049 ], "cells": [ { "location": [ 31.1959, 561.3254, 162.1588, 574.6049 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 561.3254, 293.1216, 574.6049 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 561.3254, 424.0845, 574.6049 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 561.3254, 555.0474, 574.6049 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 31.1959, 548.046, 555.0474, 561.3254 ], "cells": [ { "location": [ 31.1959, 548.046, 162.1588, 561.3254 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 548.046, 293.1216, 561.3254 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 548.046, 424.0845, 561.3254 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 548.046, 555.0474, 561.3254 ], "text": "10,282,825", "html_text": "10,282,825", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 31.1959, 534.7665, 555.0474, 548.046 ], "cells": [ { "location": [ 31.1959, 534.7665, 162.1588, 548.046 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 534.7665, 293.1216, 548.046 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 534.7665, 424.0845, 548.046 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 534.7665, 555.0474, 548.046 ], "text": "6,882,675", "html_text": "6,882,675", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 31.1959, 521.4871, 555.0474, 534.7665 ], "cells": [ { "location": [ 31.1959, 521.4871, 162.1588, 534.7665 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 521.4871, 293.1216, 534.7665 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 521.4871, 424.0845, 534.7665 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 521.4871, 555.0474, 534.7665 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 31.1959, 508.2076, 555.0474, 521.4871 ], "cells": [ { "location": [ 31.1959, 508.2076, 162.1588, 521.4871 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 508.2076, 293.1216, 521.4871 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 508.2076, 424.0845, 521.4871 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 508.2076, 555.0474, 521.4871 ], "text": "1,045,000", "html_text": "1,045,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 31.1959, 494.9282, 555.0474, 508.2076 ], "cells": [ { "location": [ 31.1959, 494.9282, 162.1588, 508.2076 ], "text": "TOTAL EXPENDITURES BY CLASS", "html_text": "TOTAL EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 494.9282, 293.1216, 508.2076 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 494.9282, 424.0845, 508.2076 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 494.9282, 555.0474, 508.2076 ], "text": "18,235,500", "html_text": "18,235,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 31.1959, 481.6487, 555.0474, 494.9282 ], "cells": [ { "location": [ 31.1959, 481.6487, 162.1588, 494.9282 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 481.6487, 293.1216, 494.9282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 481.6487, 424.0845, 494.9282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 481.6487, 555.0474, 494.9282 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 31.1959, 468.3693, 555.0474, 481.6487 ], "cells": [ { "location": [ 31.1959, 468.3693, 162.1588, 481.6487 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 468.3693, 293.1216, 481.6487 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 468.3693, 424.0845, 481.6487 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 468.3693, 555.0474, 481.6487 ], "text": "18,235,500", "html_text": "18,235,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 31.1959, 455.0898, 555.0474, 468.3693 ], "cells": [ { "location": [ 31.1959, 455.0898, 162.1588, 468.3693 ], "text": "TOTAL EXPENDITURES BY FUND", "html_text": "TOTAL EXPENDITURES BY FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 455.0898, 293.1216, 468.3693 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 455.0898, 424.0845, 468.3693 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 455.0898, 555.0474, 468.3693 ], "text": "18,235,500", "html_text": "18,235,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 31.1959, 441.8104, 555.0474, 455.0898 ], "cells": [ { "location": [ 31.1959, 441.8104, 162.1588, 455.0898 ], "text": "PERSONNEL POSITIONS", "html_text": "PERSONNEL POSITIONS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 441.8104, 293.1216, 455.0898 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 441.8104, 424.0845, 455.0898 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 441.8104, 555.0474, 455.0898 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 31.1959, 428.5309, 555.0474, 441.8104 ], "cells": [ { "location": [ 31.1959, 428.5309, 162.1588, 441.8104 ], "text": "Number of Positions", "html_text": "Number of Positions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 428.5309, 293.1216, 441.8104 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 428.5309, 424.0845, 441.8104 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 428.5309, 555.0474, 441.8104 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 31.1959, 415.2515, 555.0474, 428.5309 ], "cells": [ { "location": [ 31.1959, 415.2515, 162.1588, 428.5309 ], "text": "Full Time Positions - FILLED", "html_text": "Full Time Positions - FILLED", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 415.2515, 293.1216, 428.5309 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 415.2515, 424.0845, 428.5309 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 415.2515, 555.0474, 428.5309 ], "text": "209", "html_text": "209", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 31.1959, 401.972, 555.0474, 415.2515 ], "cells": [ { "location": [ 31.1959, 401.972, 162.1588, 415.2515 ], "text": "Part Time Positions - FILLED", "html_text": "Part Time Positions - FILLED", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 401.972, 293.1216, 415.2515 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 401.972, 424.0845, 415.2515 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 401.972, 555.0474, 415.2515 ], "text": "3", "html_text": "3", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 31.1959, 388.6926, 555.0474, 401.972 ], "cells": [ { "location": [ 31.1959, 388.6926, 162.1588, 401.972 ], "text": "GRAND TOTAL - Number of Positions", "html_text": "GRAND TOTAL - Number of Positions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 388.6926, 293.1216, 401.972 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 388.6926, 424.0845, 401.972 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 388.6926, 555.0474, 401.972 ], "text": "212", "html_text": "212", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 31.1959, 375.4131, 555.0474, 388.6926 ], "cells": [ { "location": [ 31.1959, 375.4131, 162.1588, 388.6926 ], "text": "BUDGET POSITIONS COST BY FUND SOURCE", "html_text": "BUDGET POSITIONS COST BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 375.4131, 293.1216, 388.6926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 375.4131, 424.0845, 388.6926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 375.4131, 555.0474, 388.6926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 31.1959, 362.1337, 555.0474, 375.4131 ], "cells": [ { "location": [ 31.1959, 362.1337, 162.1588, 375.4131 ], "text": "General Fd Cost of Positions", "html_text": "General Fd Cost of Positions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 362.1337, 293.1216, 375.4131 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 362.1337, 424.0845, 375.4131 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 362.1337, 555.0474, 375.4131 ], "text": "10,282,825", "html_text": "10,282,825", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 31.1959, 348.8542, 555.0474, 362.1337 ], "cells": [ { "location": [ 31.1959, 348.8542, 162.1588, 362.1337 ], "text": "TOTAL FUNDS", "html_text": "TOTAL FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.1588, 348.8542, 293.1216, 362.1337 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.1216, 348.8542, 424.0845, 362.1337 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0845, 348.8542, 555.0474, 362.1337 ], "text": "10,282,825", "html_text": "10,282,825", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 23, "n_cols": 4, "ref": "#/tables/0", "reading_order": 5 }, { "page": 32, "type": "TEXT", "location": { "l": 31.9158, "t": 722.4209, "r": 186.2156, "b": 711.8641 }, "text": "OPERATING BUDGET RECORD B-1/B-2", "reading_order": 6 } ] }, { "page": 33, "items": [ { "page": 33, "type": "TEXT", "location": { "l": 70.7907, "t": 764.4082, "r": 82.5492, "b": 755.7708 }, "text": "30", "reading_order": 0 }, { "page": 33, "type": "TITLE", "location": { "l": 171.0976, "t": 748.573, "r": 420.9049, "b": 718.3421 }, "text": "2020-2022 Kentucky Branch Budget\nAdditional Budget Request: Expenditure Detail Summary Record\nAll requested columns rounded to nearest $100", "reading_order": 1, "level": 1 }, { "page": 33, "type": "TEXT", "location": { "l": 36.2353, "t": 717.8623, "r": 175.897, "b": 707.7853 }, "text": "OPERATING BUDGET RECORD B-3", "reading_order": 2 }, { "page": 33, "type": "TEXT", "location": { "l": 42.9544, "t": 699.3879, "r": 237.5689, "b": 677.7944 }, "text": "Governmental Branch: Executive Branch\nCabinet: Postsecondary Education\nAppropriation: Kentucky State University", "reading_order": 3 }, { "page": 33, "type": "TEXT", "location": { "l": 469.3786, "t": 748.573, "r": 523.3715, "b": 720.7414 }, "text": "PRIORITY\nCabinet #: 1\nAgency #: 1", "reading_order": 4 }, { "page": 33, "type": "TEXT", "location": { "l": 317.2385, "t": 717.6223, "r": 499.1347, "b": 707.5454 }, "text": "Agency: Postsecondary Education Institutions", "reading_order": 5 }, { "page": 33, "type": "TEXT", "location": { "l": 293.2416, "t": 706.5857, "r": 454.9805, "b": 695.789 }, "text": "Appropriation: Kentucky State University", "reading_order": 6 }, { "page": 33, "type": "TEXT", "location": { "l": 263.7255, "t": 695.3091, "r": 352.0339, "b": 685.9519 }, "text": "Program/Service Unit:", "reading_order": 7 }, { "page": 33, "type": "TEXT", "location": { "l": 295.8813, "t": 684.5124, "r": 352.2739, "b": 674.1955 }, "text": "Sub Program:", "reading_order": 8 }, { "page": 33, "type": "TEXT", "location": { "l": 299.4808, "t": 673.2358, "r": 352.7538, "b": 663.3988 }, "text": "Posting Unit:", "reading_order": 9 }, { "page": 33, "type": "TEXT", "location": { "l": 283.4029, "t": 661.9592, "r": 438.1827, "b": 651.1625 }, "text": "REQUEST TITLE: KSU Operating Funds", "reading_order": 10 }, { "page": 33, "type": "TABLE", "location": { "l": 32.8757, "t": 648.0434, "r": 547.6084, "b": 274.4767 }, "text": "
REQUEST TYPESpecial CircumstancesFY 2019-20 RequestedFY 2020-21 RequestedFY 2021-22 Requested
EXPENDITURES BY FUND
General Fund0018,235,500
TOTAL EXPENDITURES BY FUND0018,235,500
EXPENDITURE CATEGORY
Personnel Cost
E111 Regular Salaries & Wages007,147,525
E121 Employer FICA00464,590
E122 Employer Retirement001,888,057
E123 Health Insurance00419,559
E124 Life Insurance008,577
Other Fringe Benefits00303,770
Subtotal Salaries & Fringes0010,232,078
E131 Worker's Compensation0050,747
Total Personnel Cost0010,282,825
Operating Expenses
E210 Utilities & Heating Fuels001,757,150
Non-Breakdown Operating005,125,525
Total Operating Expenses006,882,675
Debt Service
Debt Service-General Fund0025,000
Total Debt Service0025,000
Capital Outlay
Non-Breakdown Capital Outlay001,045,000
Total Capital Outlay001,045,000
TOTAL EXPENDITURES0018,235,500
", "rows": [ { "row_index": 0, "location": [ 32.8757, 633.6755, 547.6084, 648.0434 ], "cells": [ { "location": [ 32.8757, 633.6755, 135.8222, 648.0434 ], "text": "REQUEST TYPE", "html_text": "REQUEST TYPE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 633.6755, 238.7688, 648.0434 ], "text": "Special Circumstances", "html_text": "Special Circumstances", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 633.6755, 341.7153, 648.0434 ], "text": "FY 2019-20 Requested", "html_text": "FY 2019-20 Requested", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 633.6755, 444.6619, 648.0434 ], "text": "FY 2020-21 Requested", "html_text": "FY 2020-21 Requested", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 633.6755, 547.6084, 648.0434 ], "text": "FY 2021-22 Requested", "html_text": "FY 2021-22 Requested", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 32.8757, 619.3075, 547.6084, 633.6755 ], "cells": [ { "location": [ 32.8757, 619.3075, 135.8222, 633.6755 ], "text": "EXPENDITURES BY FUND", "html_text": "EXPENDITURES BY FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 619.3075, 238.7688, 633.6755 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 619.3075, 341.7153, 633.6755 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 619.3075, 444.6619, 633.6755 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 619.3075, 547.6084, 633.6755 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 32.8757, 604.9396, 547.6084, 619.3075 ], "cells": [ { "location": [ 32.8757, 604.9396, 135.8222, 619.3075 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 604.9396, 238.7688, 619.3075 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 604.9396, 341.7153, 619.3075 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 604.9396, 444.6619, 619.3075 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 604.9396, 547.6084, 619.3075 ], "text": "18,235,500", "html_text": "18,235,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 32.8757, 590.5716, 547.6084, 604.9396 ], "cells": [ { "location": [ 32.8757, 590.5716, 135.8222, 604.9396 ], "text": "TOTAL EXPENDITURES BY FUND", "html_text": "TOTAL EXPENDITURES BY FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 590.5716, 238.7688, 604.9396 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 590.5716, 341.7153, 604.9396 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 590.5716, 444.6619, 604.9396 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 590.5716, 547.6084, 604.9396 ], "text": "18,235,500", "html_text": "18,235,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 32.8757, 576.2037, 547.6084, 590.5716 ], "cells": [ { "location": [ 32.8757, 576.2037, 547.6084, 590.5716 ], "text": "EXPENDITURE CATEGORY", "html_text": "EXPENDITURE CATEGORY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 32.8757, 561.8357, 547.6084, 576.2037 ], "cells": [ { "location": [ 32.8757, 561.8357, 547.6084, 576.2037 ], "text": "Personnel Cost", "html_text": "Personnel Cost", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 32.8757, 547.4678, 547.6084, 561.8357 ], "cells": [ { "location": [ 32.8757, 547.4678, 135.8222, 561.8357 ], "text": "E111 Regular Salaries & Wages", "html_text": "E111 Regular Salaries & Wages", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 547.4678, 238.7688, 561.8357 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 547.4678, 341.7153, 561.8357 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 547.4678, 444.6619, 561.8357 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 547.4678, 547.6084, 561.8357 ], "text": "7,147,525", "html_text": "7,147,525", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 32.8757, 533.0998, 547.6084, 547.4678 ], "cells": [ { "location": [ 32.8757, 533.0998, 135.8222, 547.4678 ], "text": "E121 Employer FICA", "html_text": "E121 Employer FICA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 533.0998, 238.7688, 547.4678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 533.0998, 341.7153, 547.4678 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 533.0998, 444.6619, 547.4678 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 533.0998, 547.6084, 547.4678 ], "text": "464,590", "html_text": "464,590", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 32.8757, 518.7319, 547.6084, 533.0998 ], "cells": [ { "location": [ 32.8757, 518.7319, 135.8222, 533.0998 ], "text": "E122 Employer Retirement", "html_text": "E122 Employer Retirement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 518.7319, 238.7688, 533.0998 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 518.7319, 341.7153, 533.0998 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 518.7319, 444.6619, 533.0998 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 518.7319, 547.6084, 533.0998 ], "text": "1,888,057", "html_text": "1,888,057", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 32.8757, 504.3639, 547.6084, 518.7319 ], "cells": [ { "location": [ 32.8757, 504.3639, 135.8222, 518.7319 ], "text": "E123 Health Insurance", "html_text": "E123 Health Insurance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 504.3639, 238.7688, 518.7319 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 504.3639, 341.7153, 518.7319 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 504.3639, 444.6619, 518.7319 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 504.3639, 547.6084, 518.7319 ], "text": "419,559", "html_text": "419,559", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 32.8757, 489.9959, 547.6084, 504.3639 ], "cells": [ { "location": [ 32.8757, 489.9959, 135.8222, 504.3639 ], "text": "E124 Life Insurance", "html_text": "E124 Life Insurance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 489.9959, 238.7688, 504.3639 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 489.9959, 341.7153, 504.3639 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 489.9959, 444.6619, 504.3639 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 489.9959, 547.6084, 504.3639 ], "text": "8,577", "html_text": "8,577", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 32.8757, 475.628, 547.6084, 489.9959 ], "cells": [ { "location": [ 32.8757, 475.628, 135.8222, 489.9959 ], "text": "Other Fringe Benefits", "html_text": "Other Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 475.628, 238.7688, 489.9959 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 475.628, 341.7153, 489.9959 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 475.628, 444.6619, 489.9959 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 475.628, 547.6084, 489.9959 ], "text": "303,770", "html_text": "303,770", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 32.8757, 461.26, 547.6084, 475.628 ], "cells": [ { "location": [ 32.8757, 461.26, 135.8222, 475.628 ], "text": "Subtotal Salaries & Fringes", "html_text": "Subtotal Salaries & Fringes", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 461.26, 238.7688, 475.628 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 461.26, 341.7153, 475.628 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 461.26, 444.6619, 475.628 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 461.26, 547.6084, 475.628 ], "text": "10,232,078", "html_text": "10,232,078", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 32.8757, 446.8921, 547.6084, 461.26 ], "cells": [ { "location": [ 32.8757, 446.8921, 135.8222, 461.26 ], "text": "E131 Worker's Compensation", "html_text": "E131 Worker's Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 446.8921, 238.7688, 461.26 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 446.8921, 341.7153, 461.26 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 446.8921, 444.6619, 461.26 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 446.8921, 547.6084, 461.26 ], "text": "50,747", "html_text": "50,747", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 32.8757, 432.5242, 547.6084, 446.8921 ], "cells": [ { "location": [ 32.8757, 432.5242, 135.8222, 446.8921 ], "text": "Total Personnel Cost", "html_text": "Total Personnel Cost", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 432.5242, 238.7688, 446.8921 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 432.5242, 341.7153, 446.8921 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 432.5242, 444.6619, 446.8921 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 432.5242, 547.6084, 446.8921 ], "text": "10,282,825", "html_text": "10,282,825", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 32.8757, 418.1562, 547.6084, 432.5242 ], "cells": [ { "location": [ 32.8757, 418.1562, 547.6084, 432.5242 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 32.8757, 403.7883, 547.6084, 418.1562 ], "cells": [ { "location": [ 32.8757, 403.7883, 135.8222, 418.1562 ], "text": "E210 Utilities & Heating Fuels", "html_text": "E210 Utilities & Heating Fuels", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 403.7883, 238.7688, 418.1562 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 403.7883, 341.7153, 418.1562 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 403.7883, 444.6619, 418.1562 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 403.7883, 547.6084, 418.1562 ], "text": "1,757,150", "html_text": "1,757,150", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 32.8757, 389.4203, 547.6084, 403.7883 ], "cells": [ { "location": [ 32.8757, 389.4203, 135.8222, 403.7883 ], "text": "Non-Breakdown Operating", "html_text": "Non-Breakdown Operating", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 389.4203, 238.7688, 403.7883 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 389.4203, 341.7153, 403.7883 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 389.4203, 444.6619, 403.7883 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 389.4203, 547.6084, 403.7883 ], "text": "5,125,525", "html_text": "5,125,525", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 32.8757, 375.0523, 547.6084, 389.4203 ], "cells": [ { "location": [ 32.8757, 375.0523, 135.8222, 389.4203 ], "text": "Total Operating Expenses", "html_text": "Total Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 375.0523, 238.7688, 389.4203 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 375.0523, 341.7153, 389.4203 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 375.0523, 444.6619, 389.4203 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 375.0523, 547.6084, 389.4203 ], "text": "6,882,675", "html_text": "6,882,675", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 32.8757, 360.6844, 547.6084, 375.0523 ], "cells": [ { "location": [ 32.8757, 360.6844, 547.6084, 375.0523 ], "text": "Debt Service", "html_text": "Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 32.8757, 346.3165, 547.6084, 360.6844 ], "cells": [ { "location": [ 32.8757, 346.3165, 135.8222, 360.6844 ], "text": "Debt Service-General Fund", "html_text": "Debt Service-General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 346.3165, 238.7688, 360.6844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 346.3165, 341.7153, 360.6844 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 346.3165, 444.6619, 360.6844 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 346.3165, 547.6084, 360.6844 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 32.8757, 331.9485, 547.6084, 346.3165 ], "cells": [ { "location": [ 32.8757, 331.9485, 135.8222, 346.3165 ], "text": "Total Debt Service", "html_text": "Total Debt Service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 331.9485, 238.7688, 346.3165 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 331.9485, 341.7153, 346.3165 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 331.9485, 444.6619, 346.3165 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 331.9485, 547.6084, 346.3165 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 32.8757, 317.5806, 547.6084, 331.9485 ], "cells": [ { "location": [ 32.8757, 317.5806, 547.6084, 331.9485 ], "text": "Capital Outlay", "html_text": "Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 32.8757, 303.2126, 547.6084, 317.5806 ], "cells": [ { "location": [ 32.8757, 303.2126, 135.8222, 317.5806 ], "text": "Non-Breakdown Capital Outlay", "html_text": "Non-Breakdown Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 303.2126, 238.7688, 317.5806 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 303.2126, 341.7153, 317.5806 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 303.2126, 444.6619, 317.5806 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 303.2126, 547.6084, 317.5806 ], "text": "1,045,000", "html_text": "1,045,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 32.8757, 288.8447, 547.6084, 303.2126 ], "cells": [ { "location": [ 32.8757, 288.8447, 135.8222, 303.2126 ], "text": "Total Capital Outlay", "html_text": "Total Capital Outlay", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 288.8447, 238.7688, 303.2126 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 288.8447, 341.7153, 303.2126 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 288.8447, 444.6619, 303.2126 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 288.8447, 547.6084, 303.2126 ], "text": "1,045,000", "html_text": "1,045,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 32.8757, 274.4767, 547.6084, 288.8447 ], "cells": [ { "location": [ 32.8757, 274.4767, 135.8222, 288.8447 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135.8222, 274.4767, 238.7688, 288.8447 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 238.7688, 274.4767, 341.7153, 288.8447 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.7153, 274.4767, 444.6619, 288.8447 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 444.6619, 274.4767, 547.6084, 288.8447 ], "text": "18,235,500", "html_text": "18,235,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 26, "n_cols": 5, "ref": "#/tables/0", "reading_order": 11 } ] }, { "page": 34, "items": [ { "page": 34, "type": "TEXT", "location": { "l": 70.5508, "t": 764.4082, "r": 81.5893, "b": 755.5308 }, "text": "31", "reading_order": 0 }, { "page": 34, "type": "TEXT", "location": { "l": 465.5391, "t": 753.3715, "r": 520.012, "b": 724.3403 }, "text": "PRIORITY\nCabinet #:\nAgency #: 2", "reading_order": 1 }, { "page": 34, "type": "TEXT", "location": { "l": 31.9158, "t": 722.4209, "r": 186.2156, "b": 711.8641 }, "text": "OPERATING BUDGET RECORD B-1/B-2", "reading_order": 2 }, { "page": 34, "type": "TEXT", "location": { "l": 36.2353, "t": 701.3073, "r": 232.5296, "b": 679.7138 }, "text": "Governmental Branch: Executive Branch\nCabinet: Postsecondary Education\nAgency: Postsecondary Education Institutions\nAppropriation: Kentucky State University\nProgram/Service Unit:\nSub Program:\nPosting Unit:", "reading_order": 3 }, { "page": 34, "type": "TABLE", "location": { "l": 30.9559, "t": 653.8017, "r": 555.0474, "b": 371.1674 }, "text": "
REQUEST TYPE: GrowthFY 2019-20 RequestedFY 2020-21 RequestedFY 2021-22 Requested
SOURCE OF FUNDS
General Fund
Regular Appropriation497,400497,400497,400
Total General Fund497,400497,400497,400
TOTAL SOURCE OF FUNDS497,400497,400497,400
EXPENDITURES BY CLASS
Personnel Costs226,462233,325233,325
Operating Expenses270,938264,075264,075
TOTAL EXPENDITURES BY CLASS497,400497,400497,400
EXPENDITURES BY FUND SOURCE
General Fund497,400497,400497,400
TOTAL EXPENDITURES BY FUND497,400497,400497,400
PERSONNEL POSITIONS
Number of Positions
Full Time Positions - FILLED666
Part Time Positions - FILLED222
GRAND TOTAL - Number of Positions888
BUDGET POSITIONS COST BY FUND SOURCE
General Fd Cost of Positions226,460233,325233,325
TOTAL FUNDS226,460233,325233,325
", "rows": [ { "row_index": 0, "location": [ 30.9559, 640.3429, 555.0474, 653.8017 ], "cells": [ { "location": [ 30.9559, 640.3429, 161.9788, 653.8017 ], "text": "REQUEST TYPE: Growth", "html_text": "REQUEST TYPE: Growth", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 640.3429, 293.0016, 653.8017 ], "text": "FY 2019-20 Requested", "html_text": "FY 2019-20 Requested", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 640.3429, 424.0245, 653.8017 ], "text": "FY 2020-21 Requested", "html_text": "FY 2020-21 Requested", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 640.3429, 555.0474, 653.8017 ], "text": "FY 2021-22 Requested", "html_text": "FY 2021-22 Requested", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 30.9559, 626.8841, 555.0474, 640.3429 ], "cells": [ { "location": [ 30.9559, 626.8841, 161.9788, 640.3429 ], "text": "SOURCE OF FUNDS", "html_text": "SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 626.8841, 293.0016, 640.3429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 626.8841, 424.0245, 640.3429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 626.8841, 555.0474, 640.3429 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 30.9559, 613.4254, 555.0474, 626.8841 ], "cells": [ { "location": [ 30.9559, 613.4254, 161.9788, 626.8841 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 613.4254, 293.0016, 626.8841 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 613.4254, 424.0245, 626.8841 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 613.4254, 555.0474, 626.8841 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 30.9559, 599.9666, 555.0474, 613.4254 ], "cells": [ { "location": [ 30.9559, 599.9666, 161.9788, 613.4254 ], "text": "Regular Appropriation", "html_text": "Regular Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 599.9666, 293.0016, 613.4254 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 599.9666, 424.0245, 613.4254 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 599.9666, 555.0474, 613.4254 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 30.9559, 586.5078, 555.0474, 599.9666 ], "cells": [ { "location": [ 30.9559, 586.5078, 161.9788, 599.9666 ], "text": "Total General Fund", "html_text": "Total General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 586.5078, 293.0016, 599.9666 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 586.5078, 424.0245, 599.9666 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 586.5078, 555.0474, 599.9666 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 30.9559, 573.049, 555.0474, 586.5078 ], "cells": [ { "location": [ 30.9559, 573.049, 161.9788, 586.5078 ], "text": "TOTAL SOURCE OF FUNDS", "html_text": "TOTAL SOURCE OF FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 573.049, 293.0016, 586.5078 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 573.049, 424.0245, 586.5078 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 573.049, 555.0474, 586.5078 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 30.9559, 559.5903, 555.0474, 573.049 ], "cells": [ { "location": [ 30.9559, 559.5903, 161.9788, 573.049 ], "text": "EXPENDITURES BY CLASS", "html_text": "EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 559.5903, 293.0016, 573.049 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 559.5903, 424.0245, 573.049 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 559.5903, 555.0474, 573.049 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 30.9559, 546.1315, 555.0474, 559.5903 ], "cells": [ { "location": [ 30.9559, 546.1315, 161.9788, 559.5903 ], "text": "Personnel Costs", "html_text": "Personnel Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 546.1315, 293.0016, 559.5903 ], "text": "226,462", "html_text": "226,462", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 546.1315, 424.0245, 559.5903 ], "text": "233,325", "html_text": "233,325", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 546.1315, 555.0474, 559.5903 ], "text": "233,325", "html_text": "233,325", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 30.9559, 532.6727, 555.0474, 546.1315 ], "cells": [ { "location": [ 30.9559, 532.6727, 161.9788, 546.1315 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 532.6727, 293.0016, 546.1315 ], "text": "270,938", "html_text": "270,938", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 532.6727, 424.0245, 546.1315 ], "text": "264,075", "html_text": "264,075", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 532.6727, 555.0474, 546.1315 ], "text": "264,075", "html_text": "264,075", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 30.9559, 519.2139, 555.0474, 532.6727 ], "cells": [ { "location": [ 30.9559, 519.2139, 161.9788, 532.6727 ], "text": "TOTAL EXPENDITURES BY CLASS", "html_text": "TOTAL EXPENDITURES BY CLASS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 519.2139, 293.0016, 532.6727 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 519.2139, 424.0245, 532.6727 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 519.2139, 555.0474, 532.6727 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 30.9559, 505.7552, 555.0474, 519.2139 ], "cells": [ { "location": [ 30.9559, 505.7552, 161.9788, 519.2139 ], "text": "EXPENDITURES BY FUND SOURCE", "html_text": "EXPENDITURES BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 505.7552, 293.0016, 519.2139 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 505.7552, 424.0245, 519.2139 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 505.7552, 555.0474, 519.2139 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 30.9559, 492.2964, 555.0474, 505.7552 ], "cells": [ { "location": [ 30.9559, 492.2964, 161.9788, 505.7552 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 492.2964, 293.0016, 505.7552 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 492.2964, 424.0245, 505.7552 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 492.2964, 555.0474, 505.7552 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 30.9559, 478.8376, 555.0474, 492.2964 ], "cells": [ { "location": [ 30.9559, 478.8376, 161.9788, 492.2964 ], "text": "TOTAL EXPENDITURES BY FUND", "html_text": "TOTAL EXPENDITURES BY FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 478.8376, 293.0016, 492.2964 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 478.8376, 424.0245, 492.2964 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 478.8376, 555.0474, 492.2964 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 30.9559, 465.3788, 555.0474, 478.8376 ], "cells": [ { "location": [ 30.9559, 465.3788, 161.9788, 478.8376 ], "text": "PERSONNEL POSITIONS", "html_text": "PERSONNEL POSITIONS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 465.3788, 293.0016, 478.8376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 465.3788, 424.0245, 478.8376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 465.3788, 555.0474, 478.8376 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 30.9559, 451.9201, 555.0474, 465.3788 ], "cells": [ { "location": [ 30.9559, 451.9201, 161.9788, 465.3788 ], "text": "Number of Positions", "html_text": "Number of Positions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 451.9201, 293.0016, 465.3788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 451.9201, 424.0245, 465.3788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 451.9201, 555.0474, 465.3788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 30.9559, 438.4613, 555.0474, 451.9201 ], "cells": [ { "location": [ 30.9559, 438.4613, 161.9788, 451.9201 ], "text": "Full Time Positions - FILLED", "html_text": "Full Time Positions - FILLED", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 438.4613, 293.0016, 451.9201 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 438.4613, 424.0245, 451.9201 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 438.4613, 555.0474, 451.9201 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 30.9559, 425.0025, 555.0474, 438.4613 ], "cells": [ { "location": [ 30.9559, 425.0025, 161.9788, 438.4613 ], "text": "Part Time Positions - FILLED", "html_text": "Part Time Positions - FILLED", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 425.0025, 293.0016, 438.4613 ], "text": "2", "html_text": "2", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 425.0025, 424.0245, 438.4613 ], "text": "2", "html_text": "2", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 425.0025, 555.0474, 438.4613 ], "text": "2", "html_text": "2", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 30.9559, 411.5437, 555.0474, 425.0025 ], "cells": [ { "location": [ 30.9559, 411.5437, 161.9788, 425.0025 ], "text": "GRAND TOTAL - Number of Positions", "html_text": "GRAND TOTAL - Number of Positions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 411.5437, 293.0016, 425.0025 ], "text": "8", "html_text": "8", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 411.5437, 424.0245, 425.0025 ], "text": "8", "html_text": "8", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 411.5437, 555.0474, 425.0025 ], "text": "8", "html_text": "8", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 30.9559, 398.085, 555.0474, 411.5437 ], "cells": [ { "location": [ 30.9559, 398.085, 161.9788, 411.5437 ], "text": "BUDGET POSITIONS COST BY FUND SOURCE", "html_text": "BUDGET POSITIONS COST BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 398.085, 293.0016, 411.5437 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 398.085, 424.0245, 411.5437 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 398.085, 555.0474, 411.5437 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 30.9559, 384.6262, 555.0474, 398.085 ], "cells": [ { "location": [ 30.9559, 384.6262, 161.9788, 398.085 ], "text": "General Fd Cost of Positions", "html_text": "General Fd Cost of Positions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 384.6262, 293.0016, 398.085 ], "text": "226,460", "html_text": "226,460", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 384.6262, 424.0245, 398.085 ], "text": "233,325", "html_text": "233,325", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 384.6262, 555.0474, 398.085 ], "text": "233,325", "html_text": "233,325", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 30.9559, 371.1674, 555.0474, 384.6262 ], "cells": [ { "location": [ 30.9559, 371.1674, 161.9788, 384.6262 ], "text": "TOTAL FUNDS", "html_text": "TOTAL FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9788, 371.1674, 293.0016, 384.6262 ], "text": "226,460", "html_text": "226,460", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0016, 371.1674, 424.0245, 384.6262 ], "text": "233,325", "html_text": "233,325", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.0245, 371.1674, 555.0474, 384.6262 ], "text": "233,325", "html_text": "233,325", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 21, "n_cols": 4, "ref": "#/tables/0", "reading_order": 4 }, { "page": 34, "type": "TEXT", "location": { "l": 261.3258, "t": 719.3018, "r": 492.4156, "b": 660.5197 }, "text": "Agency: Postsecondary Education Institutions\nAppropriation: Kentucky State University\nProgram/Service Unit:\nSub Program:\nPosting Unit:\nREQUEST TITLE: KSU Land Grant Match", "reading_order": 5 }, { "page": 34, "type": "TEXT", "location": { "l": 281.0032, "t": 665.7981, "r": 439.1425, "b": 655.7211 }, "text": "REQUEST TITLE: KSU Land Grant Match", "reading_order": 6 }, { "page": 34, "type": "TOC", "location": { "l": 33.74, "t": 461.3422, "r": 539.2092, "b": 416.0447 }, "text": "", "items": [ { "page": 34, "type": "TOC_ITEM", "location": { "l": 38.24, "t": 447.8622, "r": 539.2092, "b": 437.4247 }, "text": "Full Time Positions - FILLED 6 6", "title": "Full Time Positions - FILLED 6 6", "page_target": 6, "page_start": 6, "page_end": 6, "row_index": 0, "reading_order": 0 }, { "page": 34, "type": "TOC_ITEM", "location": { "l": 38.24, "t": 436.6222, "r": 539.2092, "b": 426.1847 }, "text": "Part Time Positions - FILLED 2 2", "title": "Part Time Positions - FILLED 2 2", "page_target": 2, "page_start": 2, "page_end": 2, "row_index": 1, "reading_order": 1 }, { "page": 34, "type": "TOC_ITEM", "location": { "l": 38.24, "t": 425.0022, "r": 539.2092, "b": 416.0447 }, "text": "GRAND TOTAL - Number of Positions 8 8", "title": "GRAND TOTAL - Number of Positions 8 8", "page_target": 8, "page_start": 8, "page_end": 8, "row_index": 2, "reading_order": 2 } ], "reading_order": 7 }, { "page": 34, "type": "TITLE", "location": { "l": 33.74, "t": 461.3422, "r": 111.9732, "b": 452.4047 }, "text": "Number of Positions", "reading_order": 8, "level": 5 } ] }, { "page": 35, "items": [ { "page": 35, "type": "TEXT", "location": { "l": 70.5508, "t": 764.6481, "r": 82.5492, "b": 755.5308 }, "text": "32", "reading_order": 0 }, { "page": 35, "type": "TITLE", "location": { "l": 170.8576, "t": 748.573, "r": 421.1449, "b": 718.3421 }, "text": "2020-2022 Kentucky Branch Budget\nAdditional Budget Request: Expenditure Detail Summary Record\nAll requested columns rounded to nearest $100", "reading_order": 1, "level": 1 }, { "page": 35, "type": "TEXT", "location": { "l": 469.3786, "t": 749.2927, "r": 524.0914, "b": 720.9813 }, "text": "PRIORITY Cabinet #: 2\nAgency #: 2", "reading_order": 2 }, { "page": 35, "type": "TEXT", "location": { "l": 35.9953, "t": 717.8623, "r": 176.137, "b": 707.7853 }, "text": "OPERATING BUDGET RECORD B-3", "reading_order": 3 }, { "page": 35, "type": "TEXT", "location": { "l": 42.7144, "t": 699.3879, "r": 237.8089, "b": 677.5545 }, "text": "Governmental Branch: Executive Branch\nCabinet: Postsecondary Education\nAppropriation: Kentucky State University", "reading_order": 4 }, { "page": 35, "type": "TEXT", "location": { "l": 317.2385, "t": 717.6223, "r": 499.3747, "b": 707.0655 }, "text": "Agency: Postsecondary Education Institutions", "reading_order": 5 }, { "page": 35, "type": "TEXT", "location": { "l": 293.2416, "t": 706.8256, "r": 455.4604, "b": 695.789 }, "text": "Appropriation: Kentucky State University", "reading_order": 6 }, { "page": 35, "type": "TEXT", "location": { "l": 263.4855, "t": 695.3091, "r": 352.2739, "b": 685.9519 }, "text": "Program/Service Unit:", "reading_order": 7 }, { "page": 35, "type": "TEXT", "location": { "l": 295.6413, "t": 684.7523, "r": 352.5139, "b": 674.1955 }, "text": "Sub Program:", "reading_order": 8 }, { "page": 35, "type": "TEXT", "location": { "l": 299.2408, "t": 673.2358, "r": 352.7538, "b": 663.3988 }, "text": "Posting Unit:", "reading_order": 9 }, { "page": 35, "type": "TEXT", "location": { "l": 283.163, "t": 662.1992, "r": 442.2621, "b": 651.6424 }, "text": "REQUEST TITLE: KSU Land Grant Match", "reading_order": 10 }, { "page": 35, "type": "TABLE", "location": { "l": 34.5555, "t": 648.2834, "r": 548.0883, "b": 360.3707 }, "text": "
REQUEST TYPEGrowthFY 2019-20 RequestedFY 2020-21 RequestedFY 2021-22 Requested
EXPENDITURES BY FUND
General Fund497,400497,400497,400497,400
TOTAL EXPENDITURES BY FUND497,400497,400497,400497,400
EXPENDITURE CATEGORY
Personnel Cost
E111 Regular Salaries & Wages165,000170,000170,000170,000
E121 Employer FICA10,72511,05011,05011,050
E122 Employer Retirement32,67033,66033,66033,660
E123 Health Insurance9,6859,9799,9799,979
E124 Life Insurance198204204204
Other Fringe Benefits7,0137,2257,2257,225
Subtotal Salaries & Fringes225,291232,118232,118232,118
E131 Worker's Compensation1,1711,2071,2071,207
Total Personnel Cost226,462233,325233,325233,325
Operating Expenses
E210 Utilities & Heating Fuels150,000150,000150,000150,000
Non-Breakdown Operating120,938114,075114,075114,075
Total Operating Expenses270,938264,075264,075264,075
TOTAL EXPENDITURES497,400497,400497,400497,400
", "rows": [ { "row_index": 0, "location": [ 34.5555, 633.8878, 548.0883, 648.2834 ], "cells": [ { "location": [ 34.5555, 633.8878, 137.2621, 648.2834 ], "text": "REQUEST TYPE", "html_text": "REQUEST TYPE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 633.8878, 239.9686, 648.2834 ], "text": "Growth", "html_text": "Growth", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 633.8878, 342.6752, 648.2834 ], "text": "FY 2019-20 Requested", "html_text": "FY 2019-20 Requested", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 633.8878, 445.3817, 648.2834 ], "text": "FY 2020-21 Requested", "html_text": "FY 2020-21 Requested", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 633.8878, 548.0883, 648.2834 ], "text": "FY 2021-22 Requested", "html_text": "FY 2021-22 Requested", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 34.5555, 619.4921, 548.0883, 633.8878 ], "cells": [ { "location": [ 34.5555, 619.4921, 137.2621, 633.8878 ], "text": "EXPENDITURES BY FUND", "html_text": "EXPENDITURES BY FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 619.4921, 239.9686, 633.8878 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 619.4921, 342.6752, 633.8878 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 619.4921, 445.3817, 633.8878 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 619.4921, 548.0883, 633.8878 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 34.5555, 605.0965, 548.0883, 619.4921 ], "cells": [ { "location": [ 34.5555, 605.0965, 137.2621, 619.4921 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 605.0965, 239.9686, 619.4921 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 605.0965, 342.6752, 619.4921 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 605.0965, 445.3817, 619.4921 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 605.0965, 548.0883, 619.4921 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 34.5555, 590.7009, 548.0883, 605.0965 ], "cells": [ { "location": [ 34.5555, 590.7009, 137.2621, 605.0965 ], "text": "TOTAL EXPENDITURES BY FUND", "html_text": "TOTAL EXPENDITURES BY FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 590.7009, 239.9686, 605.0965 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 590.7009, 342.6752, 605.0965 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 590.7009, 445.3817, 605.0965 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 590.7009, 548.0883, 605.0965 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 34.5555, 576.3052, 548.0883, 590.7009 ], "cells": [ { "location": [ 34.5555, 576.3052, 137.2621, 590.7009 ], "text": "EXPENDITURE CATEGORY", "html_text": "EXPENDITURE CATEGORY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 576.3052, 239.9686, 590.7009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 576.3052, 342.6752, 590.7009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 576.3052, 445.3817, 590.7009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 576.3052, 548.0883, 590.7009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 34.5555, 561.9096, 548.0883, 576.3052 ], "cells": [ { "location": [ 34.5555, 561.9096, 137.2621, 576.3052 ], "text": "Personnel Cost", "html_text": "Personnel Cost", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 561.9096, 239.9686, 576.3052 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 561.9096, 342.6752, 576.3052 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 561.9096, 445.3817, 576.3052 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 561.9096, 548.0883, 576.3052 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 34.5555, 547.514, 548.0883, 561.9096 ], "cells": [ { "location": [ 34.5555, 547.514, 137.2621, 561.9096 ], "text": "E111 Regular Salaries & Wages", "html_text": "E111 Regular Salaries & Wages", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 547.514, 239.9686, 561.9096 ], "text": "165,000", "html_text": "165,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 547.514, 342.6752, 561.9096 ], "text": "170,000", "html_text": "170,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 547.514, 445.3817, 561.9096 ], "text": "170,000", "html_text": "170,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 547.514, 548.0883, 561.9096 ], "text": "170,000", "html_text": "170,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 34.5555, 533.1183, 548.0883, 547.514 ], "cells": [ { "location": [ 34.5555, 533.1183, 137.2621, 547.514 ], "text": "E121 Employer FICA", "html_text": "E121 Employer FICA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 533.1183, 239.9686, 547.514 ], "text": "10,725", "html_text": "10,725", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 533.1183, 342.6752, 547.514 ], "text": "11,050", "html_text": "11,050", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 533.1183, 445.3817, 547.514 ], "text": "11,050", "html_text": "11,050", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 533.1183, 548.0883, 547.514 ], "text": "11,050", "html_text": "11,050", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 34.5555, 518.7227, 548.0883, 533.1183 ], "cells": [ { "location": [ 34.5555, 518.7227, 137.2621, 533.1183 ], "text": "E122 Employer Retirement", "html_text": "E122 Employer Retirement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 518.7227, 239.9686, 533.1183 ], "text": "32,670", "html_text": "32,670", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 518.7227, 342.6752, 533.1183 ], "text": "33,660", "html_text": "33,660", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 518.7227, 445.3817, 533.1183 ], "text": "33,660", "html_text": "33,660", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 518.7227, 548.0883, 533.1183 ], "text": "33,660", "html_text": "33,660", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 34.5555, 504.327, 548.0883, 518.7227 ], "cells": [ { "location": [ 34.5555, 504.327, 137.2621, 518.7227 ], "text": "E123 Health Insurance", "html_text": "E123 Health Insurance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 504.327, 239.9686, 518.7227 ], "text": "9,685", "html_text": "9,685", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 504.327, 342.6752, 518.7227 ], "text": "9,979", "html_text": "9,979", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 504.327, 445.3817, 518.7227 ], "text": "9,979", "html_text": "9,979", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 504.327, 548.0883, 518.7227 ], "text": "9,979", "html_text": "9,979", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 34.5555, 489.9314, 548.0883, 504.327 ], "cells": [ { "location": [ 34.5555, 489.9314, 137.2621, 504.327 ], "text": "E124 Life Insurance", "html_text": "E124 Life Insurance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 489.9314, 239.9686, 504.327 ], "text": "198", "html_text": "198", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 489.9314, 342.6752, 504.327 ], "text": "204", "html_text": "204", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 489.9314, 445.3817, 504.327 ], "text": "204", "html_text": "204", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 489.9314, 548.0883, 504.327 ], "text": "204", "html_text": "204", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 34.5555, 475.5358, 548.0883, 489.9314 ], "cells": [ { "location": [ 34.5555, 475.5358, 137.2621, 489.9314 ], "text": "Other Fringe Benefits", "html_text": "Other Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 475.5358, 239.9686, 489.9314 ], "text": "7,013", "html_text": "7,013", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 475.5358, 342.6752, 489.9314 ], "text": "7,225", "html_text": "7,225", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 475.5358, 445.3817, 489.9314 ], "text": "7,225", "html_text": "7,225", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 475.5358, 548.0883, 489.9314 ], "text": "7,225", "html_text": "7,225", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 34.5555, 461.1401, 548.0883, 475.5358 ], "cells": [ { "location": [ 34.5555, 461.1401, 137.2621, 475.5358 ], "text": "Subtotal Salaries & Fringes", "html_text": "Subtotal Salaries & Fringes", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 461.1401, 239.9686, 475.5358 ], "text": "225,291", "html_text": "225,291", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 461.1401, 342.6752, 475.5358 ], "text": "232,118", "html_text": "232,118", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 461.1401, 445.3817, 475.5358 ], "text": "232,118", "html_text": "232,118", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 461.1401, 548.0883, 475.5358 ], "text": "232,118", "html_text": "232,118", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 34.5555, 446.7445, 548.0883, 461.1401 ], "cells": [ { "location": [ 34.5555, 446.7445, 137.2621, 461.1401 ], "text": "E131 Worker's Compensation", "html_text": "E131 Worker's Compensation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 446.7445, 239.9686, 461.1401 ], "text": "1,171", "html_text": "1,171", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 446.7445, 342.6752, 461.1401 ], "text": "1,207", "html_text": "1,207", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 446.7445, 445.3817, 461.1401 ], "text": "1,207", "html_text": "1,207", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 446.7445, 548.0883, 461.1401 ], "text": "1,207", "html_text": "1,207", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 34.5555, 432.3489, 548.0883, 446.7445 ], "cells": [ { "location": [ 34.5555, 432.3489, 137.2621, 446.7445 ], "text": "Total Personnel Cost", "html_text": "Total Personnel Cost", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 432.3489, 239.9686, 446.7445 ], "text": "226,462", "html_text": "226,462", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 432.3489, 342.6752, 446.7445 ], "text": "233,325", "html_text": "233,325", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 432.3489, 445.3817, 446.7445 ], "text": "233,325", "html_text": "233,325", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 432.3489, 548.0883, 446.7445 ], "text": "233,325", "html_text": "233,325", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 34.5555, 417.9532, 548.0883, 432.3489 ], "cells": [ { "location": [ 34.5555, 417.9532, 137.2621, 432.3489 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 417.9532, 239.9686, 432.3489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 417.9532, 342.6752, 432.3489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 417.9532, 445.3817, 432.3489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 417.9532, 548.0883, 432.3489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 34.5555, 403.5576, 548.0883, 417.9532 ], "cells": [ { "location": [ 34.5555, 403.5576, 137.2621, 417.9532 ], "text": "E210 Utilities & Heating Fuels", "html_text": "E210 Utilities & Heating Fuels", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 403.5576, 239.9686, 417.9532 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 403.5576, 342.6752, 417.9532 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 403.5576, 445.3817, 417.9532 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 403.5576, 548.0883, 417.9532 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 34.5555, 389.162, 548.0883, 403.5576 ], "cells": [ { "location": [ 34.5555, 389.162, 137.2621, 403.5576 ], "text": "Non-Breakdown Operating", "html_text": "Non-Breakdown Operating", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 389.162, 239.9686, 403.5576 ], "text": "120,938", "html_text": "120,938", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 389.162, 342.6752, 403.5576 ], "text": "114,075", "html_text": "114,075", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 389.162, 445.3817, 403.5576 ], "text": "114,075", "html_text": "114,075", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 389.162, 548.0883, 403.5576 ], "text": "114,075", "html_text": "114,075", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 34.5555, 374.7663, 548.0883, 389.162 ], "cells": [ { "location": [ 34.5555, 374.7663, 137.2621, 389.162 ], "text": "Total Operating Expenses", "html_text": "Total Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 374.7663, 239.9686, 389.162 ], "text": "270,938", "html_text": "270,938", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 374.7663, 342.6752, 389.162 ], "text": "264,075", "html_text": "264,075", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 374.7663, 445.3817, 389.162 ], "text": "264,075", "html_text": "264,075", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 374.7663, 548.0883, 389.162 ], "text": "264,075", "html_text": "264,075", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 34.5555, 360.3707, 548.0883, 374.7663 ], "cells": [ { "location": [ 34.5555, 360.3707, 137.2621, 374.7663 ], "text": "TOTAL EXPENDITURES", "html_text": "TOTAL EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 137.2621, 360.3707, 239.9686, 374.7663 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 239.9686, 360.3707, 342.6752, 374.7663 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 342.6752, 360.3707, 445.3817, 374.7663 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.3817, 360.3707, 548.0883, 374.7663 ], "text": "497,400", "html_text": "497,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 20, "n_cols": 5, "ref": "#/tables/0", "reading_order": 11 } ] }, { "page": 36, "items": [ { "page": 36, "type": "TEXT", "location": { "l": 70.56, "t": 765.36, "r": 82.56, "b": 756.24 }, "text": "33", "reading_order": 0 }, { "page": 36, "type": "TITLE", "location": { "l": 67.92, "t": 724.32, "r": 373.92, "b": 667.44 }, "text": "PROGRAM NARRATIVE/DOCUMENTATION RECORD\nKENTUCKY STATE UNIVERSITY\nFORM B-4", "reading_order": 1, "level": 1 }, { "page": 36, "type": "TEXT", "location": { "l": 68.4, "t": 631.92, "r": 540.48, "b": 543.84 }, "text": "Subsection (9)(b) of KRS 164.092 reads that “[f]or fiscal year 2021-2022 and thereafter, hold-harmless and stop-loss provisions shall not be included in the funding formulas except by enactment of the General Assembly.” The clear meaning of this subsection is that, unless action is taken by the legislature in construction of the 2020-2022 Budget of the Commonwealth through bill language and appropriation amounts, all hold harmless and stop loss provisions will sunset in the second year of the upcoming biennium.", "reading_order": 2 }, { "page": 36, "type": "TEXT", "location": { "l": 68.4, "t": 529.44, "r": 541.2, "b": 486.24 }, "text": "The Council on Postsecondary Education, Council staff, and all institutional presidents and chief budget officers strongly recommend the Governor and General Assembly keep a 2% stop-loss in place for 2021-22.", "reading_order": 3 }, { "page": 36, "type": "TEXT", "location": { "l": 68.4, "t": 470.64, "r": 535.92, "b": 412.32 }, "text": "To make that policy a reality, the funding in this B form should be added to the institution's funding for 2021-22. Please note that there is a corresponding decrease in the budget request for the PEPF appropriation unit (requested by CPE), clearly showing that this transfer requires no additional state funding.", "reading_order": 4 }, { "page": 36, "type": "TITLE", "location": { "l": 68.4, "t": 397.2, "r": 325.68, "b": 384.48 }, "text": "Justification to Extend the 2% Stop Loss in 2021-22", "reading_order": 5, "level": 4 }, { "page": 36, "type": "TEXT", "location": { "l": 68.16, "t": 382.56, "r": 536.16, "b": 235.92 }, "text": "The impact of losing these provisions would be immediate and severe for Kentucky's two smallest universities, Kentucky State University (KSU) and Morehead State University (MoSU). For example, in the 2019-20 iteration of the university performance funding model, KSU's hold harmless allocation was $6,867,800 or 36.9% of its adjusted net General Fund appropriation in fiscal year 2019-20 and MoSU's hold harmless amount was $2,814,900 or 7.9% of its adjusted net General Fund that same year. Absent an infusion of new operating funds for the institutions—appropriated to the PEPF and distributed using the funding models—and barring any unanticipated large gains in performance at these institutions, it is estimated that KSU would lose more than a third of its funding that is available for educating students and MoSU would lose almost 8.0% of its similar funding.", "reading_order": 6 }, { "page": 36, "type": "TEXT", "location": { "l": 68.4, "t": 221.52, "r": 534.72, "b": 103.92 }, "text": "It was not the intention of Postsecondary Education Working Group (PEWG) members for Kentucky institutions to have to contend with fiscal cliffs like the ones facing KSU and MoSU. In fact, in a Goal and Guiding Principles document produced by a Funding Strategy Steering Committee of the working group, committee members agreed to a set of principles to guide funding model development, which included an imperative for the distribution mechanism to be “Reasonably Stable” and “not permit large annual shifts in funding to occur” (Report of the Postsecondary Education Working Group to the Governor and Interim Joint Committee on Education, Appendix B, December 2016).", "reading_order": 7 } ] }, { "page": 37, "items": [ { "page": 37, "type": "TEXT", "location": { "l": 70.56, "t": 765.12, "r": 82.32, "b": 756.48 }, "text": "34", "reading_order": 0 }, { "page": 37, "type": "TEXT", "location": { "l": 68.4, "t": 723.12, "r": 535.2, "b": 635.52 }, "text": "In their final report to the Governor and Interim Joint Committee on Education, working group members did not recommend that hold harmless and stop loss provisions should sunset after the three-year phase-in period. In fact, there was discussion in work group meetings regarding whether or not to establish a perpetual stop loss provision, but members decided the issue could be addressed three years down the road, when the working group was scheduled to reconvene.", "reading_order": 1 }, { "page": 37, "type": "TEXT", "location": { "l": 68.4, "t": 620.4, "r": 539.28, "b": 532.8 }, "text": "In summary, unless the General Assembly takes action during the 2020 budget session to extend the stop loss provision in fiscal 2021-22, KSU, MoSU, six KCTCS institutions, and potentially other institutions could lose more than 2.0% of their adjusted net General Fund. For this reason, there is unanimous support among Council members, campus presidents, chief budget officers, and CPE senior staff for the Governor and General Assembly to take action and extend the stop loss provision.", "reading_order": 2 } ] }, { "page": 38, "items": [ { "page": 38, "type": "TEXT", "location": { "l": 71.04, "t": 765.12, "r": 81.84, "b": 756.72 }, "text": "35", "reading_order": 0 }, { "page": 38, "type": "TEXT", "location": { "l": 132.48, "t": 738.96, "r": 479.76, "b": 704.16 }, "text": "2020-2022 KENTUCKY BRANCH BUDGET\nOperating Budget Request: Retirement Contributions Exhibit-Exhibit 3A\n(Do Not Round Actual FY 2017-2018 and Actual FY 2018-19 Dollar Figures)\n(Round Budgeted FY 2019-20, Requested FY 2020-21, and Requested FY 2021-22 Dollar Figures to the Nearest $100)", "reading_order": 1 }, { "page": 38, "type": "TABLE", "location": { "l": 49.68, "t": 700.08, "r": 561.84, "b": 101.28 }, "text": "
OPERATING BUDGET EXHIBIT - 3A-p1Agency: Kentucky State University
Governmental Branch: General GovernmentAppropriation Unit: Enter Appropriation Unit Here
Cabinet/Function: Council on Postsecondary Education
Fund Source by Retirement SystemActual FY 2017-18Actual FY 2018-19Budgeted FY 2019-20Requested FY 2020-21Requested FY 2021-22
GENERAL FUND
KERS Nonhazardous1,345,138.5239.1%1,642,907.1442.3%1,886,75542.9%1,875,00042.9%1,475,00049.4%
KERS Hazardous54,933.031.6%31,452.680.8%38,0000.9%35,0000.8%32,0001.1%
CERS Nonhazardous-0.0%-0.0%-0.0%-0.0%-0.0%
CERS Hazardous-0.0%-0.0%-0.0%-0.0%-0.0%
SPRS-0.0%-0.0%-0.0%-0.0%-0.0%
TRS1,590,740.1846.3%1,553,979.5940.0%1,750,00039.8%1,700,00038.9%950,00031.8%
JRP-0.0%-0.0%-0.0%-0.0%-0.0%
LRP-0.0%-0.0%-0.0%-0.0%-0.0%
TIAA360,948.0010.5%531,967.3413.7%600,00013.6%640,77014.7%451,32415.1%
Other (Identify)85,029.952.5%122,803.333.2%125,0002.8%115,0002.6%75,0002.5%
TOTAL GENERAL FUND3,436,789.67100.0%3,883,110.08100.0%4,399,755100.0%4,365,770100.0%2,983,324100.0%
TOBACCO SETTLEMENT-PHASE I
KERS Nonhazardous-0.0%-0.0%-0.0%-0.0%-0.0%
KERS Hazardous-0.0%-0.0%-0.0%-0.0%-0.0%
CERS Nonhazardous-0.0%-0.0%-0.0%-0.0%-0.0%
CERS Hazardous-0.0%-0.0%-0.0%-0.0%-0.0%
SPRS-0.0%-0.0%-0.0%-0.0%-0.0%
TRS-0.0%-0.0%-0.0%-0.0%-0.0%
JRP-0.0%-0.0%-0.0%-0.0%-0.0%
LRP-0.0%-0.0%-0.0%-0.0%-0.0%
TIAA-0.0%-0.0%-0.0%-0.0%-0.0%
Other (Identify)-0.0%-0.0%-0.0%-0.0%-0.0%
TOTAL TOBACCO SETTLEMENT-PHASE I-0.0%-0.0%-0.0%-0.0%-0.0%
RESTRICTED FUNDS
KERS Nonhazardous-0.0%-0.0%-0.0%-0.0%-0.0%
KERS Hazardous-0.0%-0.0%-0.0%-0.0%-0.0%
CERS Nonhazardous-0.0%-0.0%-0.0%-0.0%-0.0%
CERS Hazardous-0.0%-0.0%-0.0%-0.0%-0.0%
SPRS-0.0%-0.0%-0.0%-0.0%-0.0%
TRS-0.0%-0.0%-0.0%-0.0%-0.0%
JRP-0.0%-0.0%-0.0%-0.0%-0.0%
LRP-0.0%-0.0%-0.0%-0.0%-0.0%
TIAA-0.0%-0.0%-0.0%-0.0%-0.0%
Other (Identify)-0.0%-0.0%-0.0%-0.0%-0.0%
TOTAL RESTRICTED FUNDS-0.0%-0.0%-0.0%-0.0%-0.0%
FEDERAL FUNDS
KERS Nonhazardous448,379.5139.1%547,635.7142.3%600,00037.2%550,00033.8%525,00033.0%
KERS Hazardous18,311.011.6%10,484.230.8%12,0000.7%12,0000.7%12,0000.8%
CERS Nonhazardous-0.0%-0.0%-0.0%-0.0%-0.0%
CERS Hazardous-0.0%-0.0%-0.0%-0.0%-0.0%
SPRS-0.0%-0.0%-0.0%-0.0%-0.0%
TRS530,246.7346.3%517,993.2040.0%750,00046.5%783,00048.2%750,00047.1%
JRP-0.0%-0.0%-0.0%-0.0%-0.0%
LRP-0.0%-0.0%-0.0%-0.0%-0.0%
TIAA120,316.0010.5%177,322.4513.7%200,00012.4%250,00015.4%275,00017.3%
Other (Identify)28,343.322.5%40,934.443.2%50,0003.1%30,7691.9%30,7691.9%
TOTAL FEDERAL FUNDS1,145,596.56100.0%1,294,370.03100.0%1,612,000100.0%1,625,769100.0%1,592,769100.0%
ROAD FUND
KERS Nonhazardous-0.0%-0.0%-0.0%-0.0%-0.0%
KERS Hazardous-0.0%-0.0%-0.0%-0.0%-0.0%
CERS Nonhazardous-0.0%-0.0%-0.0%-0.0%-0.0%
CERS Hazardous-0.0%-0.0%-0.0%-0.0%-0.0%
SPRS-0.0%-0.0%-0.0%-0.0%-0.0%
TRS-0.0%-0.0%-0.0%-0.0%-0.0%
JRP-0.0%-0.0%-0.0%-0.0%-0.0%
LRP-0.0%-0.0%-0.0%-0.0%-0.0%
TIAA-0.0%-0.0%-0.0%-0.0%-0.0%
Other (Identify)-0.0%-0.0%-0.0%-0.0%-0.0%
TOTAL ROAD FUND-0.0%-0.0%-0.0%-0.0%-0.0%
", "rows": [ { "row_index": 0, "location": [ 49.68, 690.7237, 561.84, 700.08 ], "cells": [ { "location": [ 49.68, 690.7237, 235.92, 700.08 ], "text": "OPERATING BUDGET EXHIBIT - 3A-p1", "html_text": "OPERATING BUDGET EXHIBIT - 3A-p1", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 690.7237, 561.84, 700.08 ], "text": "Agency: Kentucky State University", "html_text": "Agency: Kentucky State University", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 7, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 49.68, 681.3675, 561.84, 690.7237 ], "cells": [ { "location": [ 49.68, 681.3675, 235.92, 690.7237 ], "text": "Governmental Branch: General Government", "html_text": "Governmental Branch: General Government", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 681.3675, 561.84, 690.7237 ], "text": "Appropriation Unit: Enter Appropriation Unit Here", "html_text": "Appropriation Unit: Enter Appropriation Unit Here", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 7, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 49.68, 672.0113, 561.84, 681.3675 ], "cells": [ { "location": [ 49.68, 672.0113, 561.84, 681.3675 ], "text": "Cabinet/Function: Council on Postsecondary Education", "html_text": "Cabinet/Function: Council on Postsecondary Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 11, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 49.68, 662.655, 561.84, 672.0113 ], "cells": [ { "location": [ 49.68, 662.655, 96.24, 672.0113 ], "text": "Fund Source by Retirement System", "html_text": "Fund Source by Retirement System", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 662.655, 142.8, 672.0113 ], "text": "Actual FY 2017-18", "html_text": "Actual FY 2017-18", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 662.655, 189.36, 672.0113 ], "text": "Actual FY 2018-19", "html_text": "Actual FY 2018-19", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 662.655, 282.48, 672.0113 ], "text": "Budgeted FY 2019-20", "html_text": "Budgeted FY 2019-20", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 662.655, 375.6, 672.0113 ], "text": "Requested FY 2020-21", "html_text": "Requested FY 2020-21", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 662.655, 561.84, 672.0113 ], "text": "Requested FY 2021-22", "html_text": "Requested FY 2021-22", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 49.68, 653.2988, 561.84, 662.655 ], "cells": [ { "location": [ 49.68, 653.2988, 96.24, 662.655 ], "text": "GENERAL FUND", "html_text": "GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 653.2988, 142.8, 662.655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 653.2988, 189.36, 662.655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 653.2988, 235.92, 662.655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 653.2988, 282.48, 662.655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 653.2988, 329.04, 662.655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 653.2988, 375.6, 662.655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 653.2988, 422.16, 662.655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 653.2988, 468.72, 662.655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 653.2988, 515.28, 662.655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 653.2988, 561.84, 662.655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 49.68, 643.9425, 561.84, 653.2988 ], "cells": [ { "location": [ 49.68, 643.9425, 96.24, 653.2988 ], "text": "KERS Nonhazardous", "html_text": "KERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 643.9425, 142.8, 653.2988 ], "text": "1,345,138.52", "html_text": "1,345,138.52", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 643.9425, 189.36, 653.2988 ], "text": "39.1%", "html_text": "39.1%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 643.9425, 235.92, 653.2988 ], "text": "1,642,907.14", "html_text": "1,642,907.14", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 643.9425, 282.48, 653.2988 ], "text": "42.3%", "html_text": "42.3%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 643.9425, 329.04, 653.2988 ], "text": "1,886,755", "html_text": "1,886,755", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 643.9425, 375.6, 653.2988 ], "text": "42.9%", "html_text": "42.9%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 643.9425, 422.16, 653.2988 ], "text": "1,875,000", "html_text": "1,875,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 643.9425, 468.72, 653.2988 ], "text": "42.9%", "html_text": "42.9%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 643.9425, 515.28, 653.2988 ], "text": "1,475,000", "html_text": "1,475,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 643.9425, 561.84, 653.2988 ], "text": "49.4%", "html_text": "49.4%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 49.68, 634.5863, 561.84, 643.9425 ], "cells": [ { "location": [ 49.68, 634.5863, 96.24, 643.9425 ], "text": "KERS Hazardous", "html_text": "KERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 634.5863, 142.8, 643.9425 ], "text": "54,933.03", "html_text": "54,933.03", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 634.5863, 189.36, 643.9425 ], "text": "1.6%", "html_text": "1.6%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 634.5863, 235.92, 643.9425 ], "text": "31,452.68", "html_text": "31,452.68", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 634.5863, 282.48, 643.9425 ], "text": "0.8%", "html_text": "0.8%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 634.5863, 329.04, 643.9425 ], "text": "38,000", "html_text": "38,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 634.5863, 375.6, 643.9425 ], "text": "0.9%", "html_text": "0.9%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 634.5863, 422.16, 643.9425 ], "text": "35,000", "html_text": "35,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 634.5863, 468.72, 643.9425 ], "text": "0.8%", "html_text": "0.8%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 634.5863, 515.28, 643.9425 ], "text": "32,000", "html_text": "32,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 634.5863, 561.84, 643.9425 ], "text": "1.1%", "html_text": "1.1%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 49.68, 625.23, 561.84, 634.5863 ], "cells": [ { "location": [ 49.68, 625.23, 96.24, 634.5863 ], "text": "CERS Nonhazardous", "html_text": "CERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 625.23, 142.8, 634.5863 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 625.23, 189.36, 634.5863 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 625.23, 235.92, 634.5863 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 625.23, 282.48, 634.5863 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 625.23, 329.04, 634.5863 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 625.23, 375.6, 634.5863 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 625.23, 422.16, 634.5863 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 625.23, 468.72, 634.5863 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 625.23, 515.28, 634.5863 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 625.23, 561.84, 634.5863 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 49.68, 615.8737, 561.84, 625.23 ], "cells": [ { "location": [ 49.68, 615.8737, 96.24, 625.23 ], "text": "CERS Hazardous", "html_text": "CERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 615.8737, 142.8, 625.23 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 615.8737, 189.36, 625.23 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 615.8737, 235.92, 625.23 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 615.8737, 282.48, 625.23 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 615.8737, 329.04, 625.23 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 615.8737, 375.6, 625.23 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 615.8737, 422.16, 625.23 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 615.8737, 468.72, 625.23 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 615.8737, 515.28, 625.23 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 615.8737, 561.84, 625.23 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 49.68, 606.5175, 561.84, 615.8737 ], "cells": [ { "location": [ 49.68, 606.5175, 96.24, 615.8737 ], "text": "SPRS", "html_text": "SPRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 606.5175, 142.8, 615.8737 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 606.5175, 189.36, 615.8737 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 606.5175, 235.92, 615.8737 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 606.5175, 282.48, 615.8737 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 606.5175, 329.04, 615.8737 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 606.5175, 375.6, 615.8737 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 606.5175, 422.16, 615.8737 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 606.5175, 468.72, 615.8737 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 606.5175, 515.28, 615.8737 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 606.5175, 561.84, 615.8737 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 49.68, 597.1612, 561.84, 606.5175 ], "cells": [ { "location": [ 49.68, 597.1612, 96.24, 606.5175 ], "text": "TRS", "html_text": "TRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 597.1612, 142.8, 606.5175 ], "text": "1,590,740.18", "html_text": "1,590,740.18", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 597.1612, 189.36, 606.5175 ], "text": "46.3%", "html_text": "46.3%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 597.1612, 235.92, 606.5175 ], "text": "1,553,979.59", "html_text": "1,553,979.59", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 597.1612, 282.48, 606.5175 ], "text": "40.0%", "html_text": "40.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 597.1612, 329.04, 606.5175 ], "text": "1,750,000", "html_text": "1,750,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 597.1612, 375.6, 606.5175 ], "text": "39.8%", "html_text": "39.8%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 597.1612, 422.16, 606.5175 ], "text": "1,700,000", "html_text": "1,700,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 597.1612, 468.72, 606.5175 ], "text": "38.9%", "html_text": "38.9%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 597.1612, 515.28, 606.5175 ], "text": "950,000", "html_text": "950,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 597.1612, 561.84, 606.5175 ], "text": "31.8%", "html_text": "31.8%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 49.68, 587.805, 561.84, 597.1612 ], "cells": [ { "location": [ 49.68, 587.805, 96.24, 597.1612 ], "text": "JRP", "html_text": "JRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 587.805, 142.8, 597.1612 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 587.805, 189.36, 597.1612 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 587.805, 235.92, 597.1612 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 587.805, 282.48, 597.1612 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 587.805, 329.04, 597.1612 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 587.805, 375.6, 597.1612 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 587.805, 422.16, 597.1612 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 587.805, 468.72, 597.1612 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 587.805, 515.28, 597.1612 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 587.805, 561.84, 597.1612 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 49.68, 578.4488, 561.84, 587.805 ], "cells": [ { "location": [ 49.68, 578.4488, 96.24, 587.805 ], "text": "LRP", "html_text": "LRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 578.4488, 142.8, 587.805 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 578.4488, 189.36, 587.805 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 578.4488, 235.92, 587.805 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 578.4488, 282.48, 587.805 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 578.4488, 329.04, 587.805 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 578.4488, 375.6, 587.805 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 578.4488, 422.16, 587.805 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 578.4488, 468.72, 587.805 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 578.4488, 515.28, 587.805 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 578.4488, 561.84, 587.805 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 49.68, 569.0925, 561.84, 578.4488 ], "cells": [ { "location": [ 49.68, 569.0925, 96.24, 578.4488 ], "text": "TIAA", "html_text": "TIAA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 569.0925, 142.8, 578.4488 ], "text": "360,948.00", "html_text": "360,948.00", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 569.0925, 189.36, 578.4488 ], "text": "10.5%", "html_text": "10.5%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 569.0925, 235.92, 578.4488 ], "text": "531,967.34", "html_text": "531,967.34", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 569.0925, 282.48, 578.4488 ], "text": "13.7%", "html_text": "13.7%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 569.0925, 329.04, 578.4488 ], "text": "600,000", "html_text": "600,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 569.0925, 375.6, 578.4488 ], "text": "13.6%", "html_text": "13.6%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 569.0925, 422.16, 578.4488 ], "text": "640,770", "html_text": "640,770", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 569.0925, 468.72, 578.4488 ], "text": "14.7%", "html_text": "14.7%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 569.0925, 515.28, 578.4488 ], "text": "451,324", "html_text": "451,324", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 569.0925, 561.84, 578.4488 ], "text": "15.1%", "html_text": "15.1%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 49.68, 559.7363, 561.84, 569.0925 ], "cells": [ { "location": [ 49.68, 559.7363, 96.24, 569.0925 ], "text": "Other (Identify)", "html_text": "Other (Identify)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 559.7363, 142.8, 569.0925 ], "text": "85,029.95", "html_text": "85,029.95", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 559.7363, 189.36, 569.0925 ], "text": "2.5%", "html_text": "2.5%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 559.7363, 235.92, 569.0925 ], "text": "122,803.33", "html_text": "122,803.33", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 559.7363, 282.48, 569.0925 ], "text": "3.2%", "html_text": "3.2%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 559.7363, 329.04, 569.0925 ], "text": "125,000", "html_text": "125,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 559.7363, 375.6, 569.0925 ], "text": "2.8%", "html_text": "2.8%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 559.7363, 422.16, 569.0925 ], "text": "115,000", "html_text": "115,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 559.7363, 468.72, 569.0925 ], "text": "2.6%", "html_text": "2.6%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 559.7363, 515.28, 569.0925 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 559.7363, 561.84, 569.0925 ], "text": "2.5%", "html_text": "2.5%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 49.68, 550.38, 561.84, 559.7363 ], "cells": [ { "location": [ 49.68, 550.38, 96.24, 559.7363 ], "text": "TOTAL GENERAL FUND", "html_text": "TOTAL GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 550.38, 142.8, 559.7363 ], "text": "3,436,789.67", "html_text": "3,436,789.67", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 550.38, 189.36, 559.7363 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 550.38, 235.92, 559.7363 ], "text": "3,883,110.08", "html_text": "3,883,110.08", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 550.38, 282.48, 559.7363 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 550.38, 329.04, 559.7363 ], "text": "4,399,755", "html_text": "4,399,755", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 550.38, 375.6, 559.7363 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 550.38, 422.16, 559.7363 ], "text": "4,365,770", "html_text": "4,365,770", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 550.38, 468.72, 559.7363 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 550.38, 515.28, 559.7363 ], "text": "2,983,324", "html_text": "2,983,324", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 550.38, 561.84, 559.7363 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 49.68, 541.0238, 561.84, 550.38 ], "cells": [ { "location": [ 49.68, 541.0238, 96.24, 550.38 ], "text": "TOBACCO SETTLEMENT-PHASE I", "html_text": "TOBACCO SETTLEMENT-PHASE I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 541.0238, 142.8, 550.38 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 541.0238, 189.36, 550.38 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 541.0238, 235.92, 550.38 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 541.0238, 282.48, 550.38 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 541.0238, 329.04, 550.38 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 541.0238, 375.6, 550.38 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 541.0238, 422.16, 550.38 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 541.0238, 468.72, 550.38 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 541.0238, 515.28, 550.38 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 541.0238, 561.84, 550.38 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 49.68, 531.6675, 561.84, 541.0238 ], "cells": [ { "location": [ 49.68, 531.6675, 96.24, 541.0238 ], "text": "KERS Nonhazardous", "html_text": "KERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 531.6675, 142.8, 541.0238 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 531.6675, 189.36, 541.0238 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 531.6675, 235.92, 541.0238 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 531.6675, 282.48, 541.0238 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 531.6675, 329.04, 541.0238 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 531.6675, 375.6, 541.0238 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 531.6675, 422.16, 541.0238 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 531.6675, 468.72, 541.0238 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 531.6675, 515.28, 541.0238 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 531.6675, 561.84, 541.0238 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 49.68, 522.3112, 561.84, 531.6675 ], "cells": [ { "location": [ 49.68, 522.3112, 96.24, 531.6675 ], "text": "KERS Hazardous", "html_text": "KERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 522.3112, 142.8, 531.6675 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 522.3112, 189.36, 531.6675 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 522.3112, 235.92, 531.6675 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 522.3112, 282.48, 531.6675 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 522.3112, 329.04, 531.6675 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 522.3112, 375.6, 531.6675 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 522.3112, 422.16, 531.6675 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 522.3112, 468.72, 531.6675 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 522.3112, 515.28, 531.6675 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 522.3112, 561.84, 531.6675 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 49.68, 512.955, 561.84, 522.3112 ], "cells": [ { "location": [ 49.68, 512.955, 96.24, 522.3112 ], "text": "CERS Nonhazardous", "html_text": "CERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 512.955, 142.8, 522.3112 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 512.955, 189.36, 522.3112 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 512.955, 235.92, 522.3112 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 512.955, 282.48, 522.3112 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 512.955, 329.04, 522.3112 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 512.955, 375.6, 522.3112 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 512.955, 422.16, 522.3112 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 512.955, 468.72, 522.3112 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 512.955, 515.28, 522.3112 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 512.955, 561.84, 522.3112 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 49.68, 503.5987, 561.84, 512.955 ], "cells": [ { "location": [ 49.68, 503.5987, 96.24, 512.955 ], "text": "CERS Hazardous", "html_text": "CERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 503.5987, 142.8, 512.955 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 503.5987, 189.36, 512.955 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 503.5987, 235.92, 512.955 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 503.5987, 282.48, 512.955 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 503.5987, 329.04, 512.955 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 503.5987, 375.6, 512.955 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 503.5987, 422.16, 512.955 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 503.5987, 468.72, 512.955 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 503.5987, 515.28, 512.955 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 503.5987, 561.84, 512.955 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 49.68, 494.2425, 561.84, 503.5987 ], "cells": [ { "location": [ 49.68, 494.2425, 96.24, 503.5987 ], "text": "SPRS", "html_text": "SPRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 494.2425, 142.8, 503.5987 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 494.2425, 189.36, 503.5987 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 494.2425, 235.92, 503.5987 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 494.2425, 282.48, 503.5987 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 494.2425, 329.04, 503.5987 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 494.2425, 375.6, 503.5987 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 494.2425, 422.16, 503.5987 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 494.2425, 468.72, 503.5987 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 494.2425, 515.28, 503.5987 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 494.2425, 561.84, 503.5987 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 49.68, 484.8863, 561.84, 494.2425 ], "cells": [ { "location": [ 49.68, 484.8863, 96.24, 494.2425 ], "text": "TRS", "html_text": "TRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 484.8863, 142.8, 494.2425 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 484.8863, 189.36, 494.2425 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 484.8863, 235.92, 494.2425 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 484.8863, 282.48, 494.2425 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 484.8863, 329.04, 494.2425 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 484.8863, 375.6, 494.2425 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 484.8863, 422.16, 494.2425 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 484.8863, 468.72, 494.2425 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 484.8863, 515.28, 494.2425 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 484.8863, 561.84, 494.2425 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 49.68, 475.53, 561.84, 484.8863 ], "cells": [ { "location": [ 49.68, 475.53, 96.24, 484.8863 ], "text": "JRP", "html_text": "JRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 475.53, 142.8, 484.8863 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 475.53, 189.36, 484.8863 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 475.53, 235.92, 484.8863 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 475.53, 282.48, 484.8863 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 475.53, 329.04, 484.8863 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 475.53, 375.6, 484.8863 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 475.53, 422.16, 484.8863 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 475.53, 468.72, 484.8863 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 475.53, 515.28, 484.8863 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 475.53, 561.84, 484.8863 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 49.68, 466.1738, 561.84, 475.53 ], "cells": [ { "location": [ 49.68, 466.1738, 96.24, 475.53 ], "text": "LRP", "html_text": "LRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 466.1738, 142.8, 475.53 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 466.1738, 189.36, 475.53 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 466.1738, 235.92, 475.53 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 466.1738, 282.48, 475.53 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 466.1738, 329.04, 475.53 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 466.1738, 375.6, 475.53 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 466.1738, 422.16, 475.53 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 466.1738, 468.72, 475.53 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 466.1738, 515.28, 475.53 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 466.1738, 561.84, 475.53 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 49.68, 456.8175, 561.84, 466.1738 ], "cells": [ { "location": [ 49.68, 456.8175, 96.24, 466.1738 ], "text": "TIAA", "html_text": "TIAA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 456.8175, 142.8, 466.1738 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 456.8175, 189.36, 466.1738 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 456.8175, 235.92, 466.1738 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 456.8175, 282.48, 466.1738 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 456.8175, 329.04, 466.1738 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 456.8175, 375.6, 466.1738 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 456.8175, 422.16, 466.1738 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 456.8175, 468.72, 466.1738 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 456.8175, 515.28, 466.1738 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 456.8175, 561.84, 466.1738 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 49.68, 447.4613, 561.84, 456.8175 ], "cells": [ { "location": [ 49.68, 447.4613, 96.24, 456.8175 ], "text": "Other (Identify)", "html_text": "Other (Identify)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 447.4613, 142.8, 456.8175 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 447.4613, 189.36, 456.8175 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 447.4613, 235.92, 456.8175 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 447.4613, 282.48, 456.8175 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 447.4613, 329.04, 456.8175 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 447.4613, 375.6, 456.8175 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 447.4613, 422.16, 456.8175 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 447.4613, 468.72, 456.8175 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 447.4613, 515.28, 456.8175 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 447.4613, 561.84, 456.8175 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 49.68, 438.105, 561.84, 447.4613 ], "cells": [ { "location": [ 49.68, 438.105, 96.24, 447.4613 ], "text": "TOTAL TOBACCO SETTLEMENT-PHASE I", "html_text": "TOTAL TOBACCO SETTLEMENT-PHASE I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 438.105, 142.8, 447.4613 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 438.105, 189.36, 447.4613 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 438.105, 235.92, 447.4613 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 438.105, 282.48, 447.4613 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 438.105, 329.04, 447.4613 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 438.105, 375.6, 447.4613 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 438.105, 422.16, 447.4613 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 438.105, 468.72, 447.4613 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 438.105, 515.28, 447.4613 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 438.105, 561.84, 447.4613 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 49.68, 428.7488, 561.84, 438.105 ], "cells": [ { "location": [ 49.68, 428.7488, 96.24, 438.105 ], "text": "RESTRICTED FUNDS", "html_text": "RESTRICTED FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 428.7488, 142.8, 438.105 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 428.7488, 189.36, 438.105 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 428.7488, 235.92, 438.105 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 428.7488, 282.48, 438.105 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 428.7488, 329.04, 438.105 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 428.7488, 375.6, 438.105 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 428.7488, 422.16, 438.105 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 428.7488, 468.72, 438.105 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 428.7488, 515.28, 438.105 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 428.7488, 561.84, 438.105 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 49.68, 419.3925, 561.84, 428.7488 ], "cells": [ { "location": [ 49.68, 419.3925, 96.24, 428.7488 ], "text": "KERS Nonhazardous", "html_text": "KERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 419.3925, 142.8, 428.7488 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 419.3925, 189.36, 428.7488 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 419.3925, 235.92, 428.7488 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 419.3925, 282.48, 428.7488 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 419.3925, 329.04, 428.7488 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 419.3925, 375.6, 428.7488 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 419.3925, 422.16, 428.7488 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 419.3925, 468.72, 428.7488 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 419.3925, 515.28, 428.7488 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 419.3925, 561.84, 428.7488 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 49.68, 410.0362, 561.84, 419.3925 ], "cells": [ { "location": [ 49.68, 410.0362, 96.24, 419.3925 ], "text": "KERS Hazardous", "html_text": "KERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 410.0362, 142.8, 419.3925 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 410.0362, 189.36, 419.3925 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 410.0362, 235.92, 419.3925 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 410.0362, 282.48, 419.3925 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 410.0362, 329.04, 419.3925 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 410.0362, 375.6, 419.3925 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 410.0362, 422.16, 419.3925 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 410.0362, 468.72, 419.3925 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 410.0362, 515.28, 419.3925 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 410.0362, 561.84, 419.3925 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 49.68, 400.68, 561.84, 410.0362 ], "cells": [ { "location": [ 49.68, 400.68, 96.24, 410.0362 ], "text": "CERS Nonhazardous", "html_text": "CERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 400.68, 142.8, 410.0362 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 400.68, 189.36, 410.0362 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 400.68, 235.92, 410.0362 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 400.68, 282.48, 410.0362 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 400.68, 329.04, 410.0362 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 400.68, 375.6, 410.0362 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 400.68, 422.16, 410.0362 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 400.68, 468.72, 410.0362 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 400.68, 515.28, 410.0362 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 400.68, 561.84, 410.0362 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 49.68, 391.3238, 561.84, 400.68 ], "cells": [ { "location": [ 49.68, 391.3238, 96.24, 400.68 ], "text": "CERS Hazardous", "html_text": "CERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 391.3238, 142.8, 400.68 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 391.3238, 189.36, 400.68 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 391.3238, 235.92, 400.68 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 391.3238, 282.48, 400.68 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 391.3238, 329.04, 400.68 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 391.3238, 375.6, 400.68 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 391.3238, 422.16, 400.68 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 391.3238, 468.72, 400.68 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 391.3238, 515.28, 400.68 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 391.3238, 561.84, 400.68 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 49.68, 381.9675, 561.84, 391.3238 ], "cells": [ { "location": [ 49.68, 381.9675, 96.24, 391.3238 ], "text": "SPRS", "html_text": "SPRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 381.9675, 142.8, 391.3238 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 381.9675, 189.36, 391.3238 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 381.9675, 235.92, 391.3238 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 381.9675, 282.48, 391.3238 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 381.9675, 329.04, 391.3238 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 381.9675, 375.6, 391.3238 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 381.9675, 422.16, 391.3238 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 381.9675, 468.72, 391.3238 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 381.9675, 515.28, 391.3238 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 381.9675, 561.84, 391.3238 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 49.68, 372.6112, 561.84, 381.9675 ], "cells": [ { "location": [ 49.68, 372.6112, 96.24, 381.9675 ], "text": "TRS", "html_text": "TRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 372.6112, 142.8, 381.9675 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 372.6112, 189.36, 381.9675 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 372.6112, 235.92, 381.9675 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 372.6112, 282.48, 381.9675 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 372.6112, 329.04, 381.9675 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 372.6112, 375.6, 381.9675 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 372.6112, 422.16, 381.9675 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 372.6112, 468.72, 381.9675 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 372.6112, 515.28, 381.9675 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 372.6112, 561.84, 381.9675 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 49.68, 363.255, 561.84, 372.6112 ], "cells": [ { "location": [ 49.68, 363.255, 96.24, 372.6112 ], "text": "JRP", "html_text": "JRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 363.255, 142.8, 372.6112 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 363.255, 189.36, 372.6112 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 363.255, 235.92, 372.6112 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 363.255, 282.48, 372.6112 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 363.255, 329.04, 372.6112 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 363.255, 375.6, 372.6112 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 363.255, 422.16, 372.6112 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 363.255, 468.72, 372.6112 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 363.255, 515.28, 372.6112 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 363.255, 561.84, 372.6112 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 49.68, 353.8988, 561.84, 363.255 ], "cells": [ { "location": [ 49.68, 353.8988, 96.24, 363.255 ], "text": "LRP", "html_text": "LRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 353.8988, 142.8, 363.255 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 353.8988, 189.36, 363.255 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 353.8988, 235.92, 363.255 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 353.8988, 282.48, 363.255 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 353.8988, 329.04, 363.255 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 353.8988, 375.6, 363.255 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 353.8988, 422.16, 363.255 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 353.8988, 468.72, 363.255 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 353.8988, 515.28, 363.255 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 353.8988, 561.84, 363.255 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 49.68, 344.5425, 561.84, 353.8988 ], "cells": [ { "location": [ 49.68, 344.5425, 96.24, 353.8988 ], "text": "TIAA", "html_text": "TIAA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 344.5425, 142.8, 353.8988 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 344.5425, 189.36, 353.8988 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 344.5425, 235.92, 353.8988 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 344.5425, 282.48, 353.8988 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 344.5425, 329.04, 353.8988 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 344.5425, 375.6, 353.8988 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 344.5425, 422.16, 353.8988 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 344.5425, 468.72, 353.8988 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 344.5425, 515.28, 353.8988 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 344.5425, 561.84, 353.8988 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 49.68, 335.1862, 561.84, 344.5425 ], "cells": [ { "location": [ 49.68, 335.1862, 96.24, 344.5425 ], "text": "Other (Identify)", "html_text": "Other (Identify)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 335.1862, 142.8, 344.5425 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 335.1862, 189.36, 344.5425 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 335.1862, 235.92, 344.5425 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 335.1862, 282.48, 344.5425 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 335.1862, 329.04, 344.5425 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 335.1862, 375.6, 344.5425 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 335.1862, 422.16, 344.5425 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 335.1862, 468.72, 344.5425 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 335.1862, 515.28, 344.5425 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 335.1862, 561.84, 344.5425 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 49.68, 325.83, 561.84, 335.1862 ], "cells": [ { "location": [ 49.68, 325.83, 96.24, 335.1862 ], "text": "TOTAL RESTRICTED FUNDS", "html_text": "TOTAL RESTRICTED FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 325.83, 142.8, 335.1862 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 325.83, 189.36, 335.1862 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 325.83, 235.92, 335.1862 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 325.83, 282.48, 335.1862 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 325.83, 329.04, 335.1862 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 325.83, 375.6, 335.1862 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 325.83, 422.16, 335.1862 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 325.83, 468.72, 335.1862 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 325.83, 515.28, 335.1862 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 325.83, 561.84, 335.1862 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 49.68, 316.4737, 561.84, 325.83 ], "cells": [ { "location": [ 49.68, 316.4737, 96.24, 325.83 ], "text": "FEDERAL FUNDS", "html_text": "FEDERAL FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 316.4737, 142.8, 325.83 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 316.4737, 189.36, 325.83 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 316.4737, 235.92, 325.83 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 316.4737, 282.48, 325.83 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 316.4737, 329.04, 325.83 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 316.4737, 375.6, 325.83 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 316.4737, 422.16, 325.83 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 316.4737, 468.72, 325.83 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 316.4737, 515.28, 325.83 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 316.4737, 561.84, 325.83 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 49.68, 307.1175, 561.84, 316.4737 ], "cells": [ { "location": [ 49.68, 307.1175, 96.24, 316.4737 ], "text": "KERS Nonhazardous", "html_text": "KERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 307.1175, 142.8, 316.4737 ], "text": "448,379.51", "html_text": "448,379.51", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 307.1175, 189.36, 316.4737 ], "text": "39.1%", "html_text": "39.1%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 307.1175, 235.92, 316.4737 ], "text": "547,635.71", "html_text": "547,635.71", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 307.1175, 282.48, 316.4737 ], "text": "42.3%", "html_text": "42.3%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 307.1175, 329.04, 316.4737 ], "text": "600,000", "html_text": "600,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 307.1175, 375.6, 316.4737 ], "text": "37.2%", "html_text": "37.2%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 307.1175, 422.16, 316.4737 ], "text": "550,000", "html_text": "550,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 307.1175, 468.72, 316.4737 ], "text": "33.8%", "html_text": "33.8%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 307.1175, 515.28, 316.4737 ], "text": "525,000", "html_text": "525,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 307.1175, 561.84, 316.4737 ], "text": "33.0%", "html_text": "33.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 49.68, 297.7613, 561.84, 307.1175 ], "cells": [ { "location": [ 49.68, 297.7613, 96.24, 307.1175 ], "text": "KERS Hazardous", "html_text": "KERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 297.7613, 142.8, 307.1175 ], "text": "18,311.01", "html_text": "18,311.01", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 297.7613, 189.36, 307.1175 ], "text": "1.6%", "html_text": "1.6%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 297.7613, 235.92, 307.1175 ], "text": "10,484.23", "html_text": "10,484.23", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 297.7613, 282.48, 307.1175 ], "text": "0.8%", "html_text": "0.8%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 297.7613, 329.04, 307.1175 ], "text": "12,000", "html_text": "12,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 297.7613, 375.6, 307.1175 ], "text": "0.7%", "html_text": "0.7%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 297.7613, 422.16, 307.1175 ], "text": "12,000", "html_text": "12,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 297.7613, 468.72, 307.1175 ], "text": "0.7%", "html_text": "0.7%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 297.7613, 515.28, 307.1175 ], "text": "12,000", "html_text": "12,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 297.7613, 561.84, 307.1175 ], "text": "0.8%", "html_text": "0.8%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 49.68, 288.405, 561.84, 297.7613 ], "cells": [ { "location": [ 49.68, 288.405, 96.24, 297.7613 ], "text": "CERS Nonhazardous", "html_text": "CERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 288.405, 142.8, 297.7613 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 288.405, 189.36, 297.7613 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 288.405, 235.92, 297.7613 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 288.405, 282.48, 297.7613 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 288.405, 329.04, 297.7613 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 288.405, 375.6, 297.7613 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 288.405, 422.16, 297.7613 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 288.405, 468.72, 297.7613 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 288.405, 515.28, 297.7613 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 288.405, 561.84, 297.7613 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 49.68, 279.0487, 561.84, 288.405 ], "cells": [ { "location": [ 49.68, 279.0487, 96.24, 288.405 ], "text": "CERS Hazardous", "html_text": "CERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 279.0487, 142.8, 288.405 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 279.0487, 189.36, 288.405 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 279.0487, 235.92, 288.405 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 279.0487, 282.48, 288.405 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 279.0487, 329.04, 288.405 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 279.0487, 375.6, 288.405 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 279.0487, 422.16, 288.405 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 279.0487, 468.72, 288.405 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 279.0487, 515.28, 288.405 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 279.0487, 561.84, 288.405 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 45, "location": [ 49.68, 269.6925, 561.84, 279.0487 ], "cells": [ { "location": [ 49.68, 269.6925, 96.24, 279.0487 ], "text": "SPRS", "html_text": "SPRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 269.6925, 142.8, 279.0487 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 269.6925, 189.36, 279.0487 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 269.6925, 235.92, 279.0487 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 269.6925, 282.48, 279.0487 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 269.6925, 329.04, 279.0487 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 269.6925, 375.6, 279.0487 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 269.6925, 422.16, 279.0487 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 269.6925, 468.72, 279.0487 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 269.6925, 515.28, 279.0487 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 269.6925, 561.84, 279.0487 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 46, "location": [ 49.68, 260.3363, 561.84, 269.6925 ], "cells": [ { "location": [ 49.68, 260.3363, 96.24, 269.6925 ], "text": "TRS", "html_text": "TRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 260.3363, 142.8, 269.6925 ], "text": "530,246.73", "html_text": "530,246.73", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 260.3363, 189.36, 269.6925 ], "text": "46.3%", "html_text": "46.3%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 260.3363, 235.92, 269.6925 ], "text": "517,993.20", "html_text": "517,993.20", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 260.3363, 282.48, 269.6925 ], "text": "40.0%", "html_text": "40.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 260.3363, 329.04, 269.6925 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 260.3363, 375.6, 269.6925 ], "text": "46.5%", "html_text": "46.5%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 260.3363, 422.16, 269.6925 ], "text": "783,000", "html_text": "783,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 260.3363, 468.72, 269.6925 ], "text": "48.2%", "html_text": "48.2%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 260.3363, 515.28, 269.6925 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 260.3363, 561.84, 269.6925 ], "text": "47.1%", "html_text": "47.1%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 47, "location": [ 49.68, 250.98, 561.84, 260.3363 ], "cells": [ { "location": [ 49.68, 250.98, 96.24, 260.3363 ], "text": "JRP", "html_text": "JRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 250.98, 142.8, 260.3363 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 250.98, 189.36, 260.3363 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 250.98, 235.92, 260.3363 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 250.98, 282.48, 260.3363 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 250.98, 329.04, 260.3363 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 250.98, 375.6, 260.3363 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 250.98, 422.16, 260.3363 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 250.98, 468.72, 260.3363 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 250.98, 515.28, 260.3363 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 250.98, 561.84, 260.3363 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 48, "location": [ 49.68, 241.6237, 561.84, 250.98 ], "cells": [ { "location": [ 49.68, 241.6237, 96.24, 250.98 ], "text": "LRP", "html_text": "LRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 241.6237, 142.8, 250.98 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 241.6237, 189.36, 250.98 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 241.6237, 235.92, 250.98 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 241.6237, 282.48, 250.98 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 241.6237, 329.04, 250.98 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 241.6237, 375.6, 250.98 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 241.6237, 422.16, 250.98 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 241.6237, 468.72, 250.98 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 241.6237, 515.28, 250.98 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 241.6237, 561.84, 250.98 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 49, "location": [ 49.68, 232.2675, 561.84, 241.6237 ], "cells": [ { "location": [ 49.68, 232.2675, 96.24, 241.6237 ], "text": "TIAA", "html_text": "TIAA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 232.2675, 142.8, 241.6237 ], "text": "120,316.00", "html_text": "120,316.00", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 232.2675, 189.36, 241.6237 ], "text": "10.5%", "html_text": "10.5%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 232.2675, 235.92, 241.6237 ], "text": "177,322.45", "html_text": "177,322.45", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 232.2675, 282.48, 241.6237 ], "text": "13.7%", "html_text": "13.7%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 232.2675, 329.04, 241.6237 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 232.2675, 375.6, 241.6237 ], "text": "12.4%", "html_text": "12.4%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 232.2675, 422.16, 241.6237 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 232.2675, 468.72, 241.6237 ], "text": "15.4%", "html_text": "15.4%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 232.2675, 515.28, 241.6237 ], "text": "275,000", "html_text": "275,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 232.2675, 561.84, 241.6237 ], "text": "17.3%", "html_text": "17.3%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 50, "location": [ 49.68, 222.9112, 561.84, 232.2675 ], "cells": [ { "location": [ 49.68, 222.9112, 96.24, 232.2675 ], "text": "Other (Identify)", "html_text": "Other (Identify)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 222.9112, 142.8, 232.2675 ], "text": "28,343.32", "html_text": "28,343.32", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 222.9112, 189.36, 232.2675 ], "text": "2.5%", "html_text": "2.5%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 222.9112, 235.92, 232.2675 ], "text": "40,934.44", "html_text": "40,934.44", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 222.9112, 282.48, 232.2675 ], "text": "3.2%", "html_text": "3.2%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 222.9112, 329.04, 232.2675 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 222.9112, 375.6, 232.2675 ], "text": "3.1%", "html_text": "3.1%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 222.9112, 422.16, 232.2675 ], "text": "30,769", "html_text": "30,769", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 222.9112, 468.72, 232.2675 ], "text": "1.9%", "html_text": "1.9%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 222.9112, 515.28, 232.2675 ], "text": "30,769", "html_text": "30,769", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 222.9112, 561.84, 232.2675 ], "text": "1.9%", "html_text": "1.9%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 51, "location": [ 49.68, 213.555, 561.84, 222.9112 ], "cells": [ { "location": [ 49.68, 213.555, 96.24, 222.9112 ], "text": "TOTAL FEDERAL FUNDS", "html_text": "TOTAL FEDERAL FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 213.555, 142.8, 222.9112 ], "text": "1,145,596.56", "html_text": "1,145,596.56", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 213.555, 189.36, 222.9112 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 213.555, 235.92, 222.9112 ], "text": "1,294,370.03", "html_text": "1,294,370.03", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 213.555, 282.48, 222.9112 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 213.555, 329.04, 222.9112 ], "text": "1,612,000", "html_text": "1,612,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 213.555, 375.6, 222.9112 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 213.555, 422.16, 222.9112 ], "text": "1,625,769", "html_text": "1,625,769", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 213.555, 468.72, 222.9112 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 213.555, 515.28, 222.9112 ], "text": "1,592,769", "html_text": "1,592,769", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 213.555, 561.84, 222.9112 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 52, "location": [ 49.68, 204.1987, 561.84, 213.555 ], "cells": [ { "location": [ 49.68, 204.1987, 96.24, 213.555 ], "text": "ROAD FUND", "html_text": "ROAD FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 204.1987, 142.8, 213.555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 204.1987, 189.36, 213.555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 204.1987, 235.92, 213.555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 204.1987, 282.48, 213.555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 204.1987, 329.04, 213.555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 204.1987, 375.6, 213.555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 204.1987, 422.16, 213.555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 204.1987, 468.72, 213.555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 204.1987, 515.28, 213.555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 204.1987, 561.84, 213.555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 53, "location": [ 49.68, 194.8425, 561.84, 204.1987 ], "cells": [ { "location": [ 49.68, 194.8425, 96.24, 204.1987 ], "text": "KERS Nonhazardous", "html_text": "KERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 194.8425, 142.8, 204.1987 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 194.8425, 189.36, 204.1987 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 194.8425, 235.92, 204.1987 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 194.8425, 282.48, 204.1987 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 194.8425, 329.04, 204.1987 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 194.8425, 375.6, 204.1987 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 194.8425, 422.16, 204.1987 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 194.8425, 468.72, 204.1987 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 194.8425, 515.28, 204.1987 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 194.8425, 561.84, 204.1987 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 54, "location": [ 49.68, 185.4862, 561.84, 194.8425 ], "cells": [ { "location": [ 49.68, 185.4862, 96.24, 194.8425 ], "text": "KERS Hazardous", "html_text": "KERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 185.4862, 142.8, 194.8425 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 185.4862, 189.36, 194.8425 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 185.4862, 235.92, 194.8425 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 185.4862, 282.48, 194.8425 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 185.4862, 329.04, 194.8425 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 185.4862, 375.6, 194.8425 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 185.4862, 422.16, 194.8425 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 185.4862, 468.72, 194.8425 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 185.4862, 515.28, 194.8425 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 185.4862, 561.84, 194.8425 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 55, "location": [ 49.68, 176.13, 561.84, 185.4862 ], "cells": [ { "location": [ 49.68, 176.13, 96.24, 185.4862 ], "text": "CERS Nonhazardous", "html_text": "CERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 176.13, 142.8, 185.4862 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 176.13, 189.36, 185.4862 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 176.13, 235.92, 185.4862 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 176.13, 282.48, 185.4862 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 176.13, 329.04, 185.4862 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 176.13, 375.6, 185.4862 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 176.13, 422.16, 185.4862 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 176.13, 468.72, 185.4862 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 176.13, 515.28, 185.4862 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 176.13, 561.84, 185.4862 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 56, "location": [ 49.68, 166.7737, 561.84, 176.13 ], "cells": [ { "location": [ 49.68, 166.7737, 96.24, 176.13 ], "text": "CERS Hazardous", "html_text": "CERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 166.7737, 142.8, 176.13 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 166.7737, 189.36, 176.13 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 166.7737, 235.92, 176.13 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 166.7737, 282.48, 176.13 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 166.7737, 329.04, 176.13 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 166.7737, 375.6, 176.13 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 166.7737, 422.16, 176.13 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 166.7737, 468.72, 176.13 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 166.7737, 515.28, 176.13 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 166.7737, 561.84, 176.13 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 57, "location": [ 49.68, 157.4175, 561.84, 166.7737 ], "cells": [ { "location": [ 49.68, 157.4175, 96.24, 166.7737 ], "text": "SPRS", "html_text": "SPRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 157.4175, 142.8, 166.7737 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 157.4175, 189.36, 166.7737 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 157.4175, 235.92, 166.7737 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 157.4175, 282.48, 166.7737 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 157.4175, 329.04, 166.7737 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 157.4175, 375.6, 166.7737 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 157.4175, 422.16, 166.7737 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 157.4175, 468.72, 166.7737 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 157.4175, 515.28, 166.7737 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 157.4175, 561.84, 166.7737 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 58, "location": [ 49.68, 148.0612, 561.84, 157.4175 ], "cells": [ { "location": [ 49.68, 148.0612, 96.24, 157.4175 ], "text": "TRS", "html_text": "TRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 148.0612, 142.8, 157.4175 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 148.0612, 189.36, 157.4175 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 148.0612, 235.92, 157.4175 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 148.0612, 282.48, 157.4175 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 148.0612, 329.04, 157.4175 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 148.0612, 375.6, 157.4175 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 148.0612, 422.16, 157.4175 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 148.0612, 468.72, 157.4175 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 148.0612, 515.28, 157.4175 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 148.0612, 561.84, 157.4175 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 59, "location": [ 49.68, 138.705, 561.84, 148.0612 ], "cells": [ { "location": [ 49.68, 138.705, 96.24, 148.0612 ], "text": "JRP", "html_text": "JRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 138.705, 142.8, 148.0612 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 138.705, 189.36, 148.0612 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 138.705, 235.92, 148.0612 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 138.705, 282.48, 148.0612 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 138.705, 329.04, 148.0612 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 138.705, 375.6, 148.0612 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 138.705, 422.16, 148.0612 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 138.705, 468.72, 148.0612 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 138.705, 515.28, 148.0612 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 138.705, 561.84, 148.0612 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 60, "location": [ 49.68, 129.3487, 561.84, 138.705 ], "cells": [ { "location": [ 49.68, 129.3487, 96.24, 138.705 ], "text": "LRP", "html_text": "LRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 129.3487, 142.8, 138.705 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 129.3487, 189.36, 138.705 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 129.3487, 235.92, 138.705 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 129.3487, 282.48, 138.705 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 129.3487, 329.04, 138.705 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 129.3487, 375.6, 138.705 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 129.3487, 422.16, 138.705 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 129.3487, 468.72, 138.705 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 129.3487, 515.28, 138.705 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 129.3487, 561.84, 138.705 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 61, "location": [ 49.68, 119.9925, 561.84, 129.3487 ], "cells": [ { "location": [ 49.68, 119.9925, 96.24, 129.3487 ], "text": "TIAA", "html_text": "TIAA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 119.9925, 142.8, 129.3487 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 119.9925, 189.36, 129.3487 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 119.9925, 235.92, 129.3487 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 119.9925, 282.48, 129.3487 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 119.9925, 329.04, 129.3487 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 119.9925, 375.6, 129.3487 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 119.9925, 422.16, 129.3487 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 119.9925, 468.72, 129.3487 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 119.9925, 515.28, 129.3487 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 119.9925, 561.84, 129.3487 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 62, "location": [ 49.68, 110.6363, 561.84, 119.9925 ], "cells": [ { "location": [ 49.68, 110.6363, 96.24, 119.9925 ], "text": "Other (Identify)", "html_text": "Other (Identify)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 110.6363, 142.8, 119.9925 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 110.6363, 189.36, 119.9925 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 110.6363, 235.92, 119.9925 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 110.6363, 282.48, 119.9925 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 110.6363, 329.04, 119.9925 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 110.6363, 375.6, 119.9925 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 110.6363, 422.16, 119.9925 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 110.6363, 468.72, 119.9925 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 110.6363, 515.28, 119.9925 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 110.6363, 561.84, 119.9925 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 63, "location": [ 49.68, 101.28, 561.84, 110.6363 ], "cells": [ { "location": [ 49.68, 101.28, 96.24, 110.6363 ], "text": "TOTAL ROAD FUND", "html_text": "TOTAL ROAD FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.24, 101.28, 142.8, 110.6363 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.8, 101.28, 189.36, 110.6363 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.36, 101.28, 235.92, 110.6363 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.92, 101.28, 282.48, 110.6363 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.48, 101.28, 329.04, 110.6363 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 329.04, 101.28, 375.6, 110.6363 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 101.28, 422.16, 110.6363 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 422.16, 101.28, 468.72, 110.6363 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.72, 101.28, 515.28, 110.6363 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.28, 101.28, 561.84, 110.6363 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 64, "n_cols": 11, "ref": "#/tables/0", "reading_order": 2 } ] }, { "page": 39, "items": [ { "page": 39, "type": "TEXT", "location": { "l": 70.8, "t": 764.88, "r": 82.8, "b": 756.48 }, "text": "36", "reading_order": 0 }, { "page": 39, "type": "TEXT", "location": { "l": 51.6, "t": 729.12, "r": 177.84, "b": 721.92 }, "text": "TOTAL CONTRIBUTIONS BY FUND SOURCE", "reading_order": 1 }, { "page": 39, "type": "TABLE", "location": { "l": 51.36, "t": 724.8, "r": 559.68, "b": 630.24 }, "text": "
TOTAL CONTRIBUTIONS BY FUND SOURCE
General Fund3,436,789.6775.0%3,883,110.0875.0%4,399,75573.2%4,365,77072.9%2,983,32465.2%
Tobacco Settlement-Phase I-0.0%-0.0%-0.0%-0.0%-0.0%
Restricted Funds-0.0%-0.0%-0.0%-0.0%-0.0%
Federal Funds1,145,596.5625.0%1,294,370.0325.0%1,612,00026.8%1,625,76927.1%1,592,76934.8%
Road Fund-0.0%-0.0%-0.0%-0.0%-0.0%
TOTAL CONTRIBUTIONS4,582,386.23100.0%5,177,480.10100.0%6,011,755100.0%5,991,539100.0%4,576,093100.0%
Enter Data from GOPM-Provided Query--
Math Check (must be ZERO)(4,582,386.23)(5,177,480.10)
Enter Retirement Costs from Baseline Personnel Runs
Enter Data from A-3 E1226,011,7555,991,5394,576,093
Math Check (must be ZERO)3,005,8782,995,7702,288,047
", "rows": [ { "row_index": 0, "location": [ 51.36, 716.92, 559.68, 724.8 ], "cells": [ { "location": [ 51.36, 716.92, 559.68, 724.8 ], "text": "TOTAL CONTRIBUTIONS BY FUND SOURCE", "html_text": "TOTAL CONTRIBUTIONS BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 11, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 51.36, 709.04, 559.68, 716.92 ], "cells": [ { "location": [ 51.36, 709.04, 97.5709, 716.92 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 97.5709, 709.04, 143.7818, 716.92 ], "text": "3,436,789.67", "html_text": "3,436,789.67", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.7818, 709.04, 189.9927, 716.92 ], "text": "75.0%", "html_text": "75.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.9927, 709.04, 236.2036, 716.92 ], "text": "3,883,110.08", "html_text": "3,883,110.08", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 236.2036, 709.04, 282.4145, 716.92 ], "text": "75.0%", "html_text": "75.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.4145, 709.04, 328.6255, 716.92 ], "text": "4,399,755", "html_text": "4,399,755", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 328.6255, 709.04, 374.8364, 716.92 ], "text": "73.2%", "html_text": "73.2%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.8364, 709.04, 421.0473, 716.92 ], "text": "4,365,770", "html_text": "4,365,770", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.0473, 709.04, 467.2582, 716.92 ], "text": "72.9%", "html_text": "72.9%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 467.2582, 709.04, 513.4691, 716.92 ], "text": "2,983,324", "html_text": "2,983,324", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 513.4691, 709.04, 559.68, 716.92 ], "text": "65.2%", "html_text": "65.2%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 51.36, 701.16, 559.68, 709.04 ], "cells": [ { "location": [ 51.36, 701.16, 97.5709, 709.04 ], "text": "Tobacco Settlement-Phase I", "html_text": "Tobacco Settlement-Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 97.5709, 701.16, 143.7818, 709.04 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.7818, 701.16, 189.9927, 709.04 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.9927, 701.16, 236.2036, 709.04 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 236.2036, 701.16, 282.4145, 709.04 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.4145, 701.16, 328.6255, 709.04 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 328.6255, 701.16, 374.8364, 709.04 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.8364, 701.16, 421.0473, 709.04 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.0473, 701.16, 467.2582, 709.04 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 467.2582, 701.16, 513.4691, 709.04 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 513.4691, 701.16, 559.68, 709.04 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 51.36, 693.28, 559.68, 701.16 ], "cells": [ { "location": [ 51.36, 693.28, 97.5709, 701.16 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 97.5709, 693.28, 143.7818, 701.16 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.7818, 693.28, 189.9927, 701.16 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.9927, 693.28, 236.2036, 701.16 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 236.2036, 693.28, 282.4145, 701.16 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.4145, 693.28, 328.6255, 701.16 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 328.6255, 693.28, 374.8364, 701.16 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.8364, 693.28, 421.0473, 701.16 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.0473, 693.28, 467.2582, 701.16 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 467.2582, 693.28, 513.4691, 701.16 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 513.4691, 693.28, 559.68, 701.16 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 51.36, 685.4, 559.68, 693.28 ], "cells": [ { "location": [ 51.36, 685.4, 97.5709, 693.28 ], "text": "Federal Funds", "html_text": "Federal Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 97.5709, 685.4, 143.7818, 693.28 ], "text": "1,145,596.56", "html_text": "1,145,596.56", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.7818, 685.4, 189.9927, 693.28 ], "text": "25.0%", "html_text": "25.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.9927, 685.4, 236.2036, 693.28 ], "text": "1,294,370.03", "html_text": "1,294,370.03", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 236.2036, 685.4, 282.4145, 693.28 ], "text": "25.0%", "html_text": "25.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.4145, 685.4, 328.6255, 693.28 ], "text": "1,612,000", "html_text": "1,612,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 328.6255, 685.4, 374.8364, 693.28 ], "text": "26.8%", "html_text": "26.8%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.8364, 685.4, 421.0473, 693.28 ], "text": "1,625,769", "html_text": "1,625,769", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.0473, 685.4, 467.2582, 693.28 ], "text": "27.1%", "html_text": "27.1%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 467.2582, 685.4, 513.4691, 693.28 ], "text": "1,592,769", "html_text": "1,592,769", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 513.4691, 685.4, 559.68, 693.28 ], "text": "34.8%", "html_text": "34.8%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 51.36, 677.52, 559.68, 685.4 ], "cells": [ { "location": [ 51.36, 677.52, 97.5709, 685.4 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 97.5709, 677.52, 143.7818, 685.4 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.7818, 677.52, 189.9927, 685.4 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.9927, 677.52, 236.2036, 685.4 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 236.2036, 677.52, 282.4145, 685.4 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.4145, 677.52, 328.6255, 685.4 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 328.6255, 677.52, 374.8364, 685.4 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.8364, 677.52, 421.0473, 685.4 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.0473, 677.52, 467.2582, 685.4 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 467.2582, 677.52, 513.4691, 685.4 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 513.4691, 677.52, 559.68, 685.4 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 51.36, 669.64, 559.68, 677.52 ], "cells": [ { "location": [ 51.36, 669.64, 97.5709, 677.52 ], "text": "TOTAL CONTRIBUTIONS", "html_text": "TOTAL CONTRIBUTIONS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 97.5709, 669.64, 143.7818, 677.52 ], "text": "4,582,386.23", "html_text": "4,582,386.23", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.7818, 669.64, 189.9927, 677.52 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.9927, 669.64, 236.2036, 677.52 ], "text": "5,177,480.10", "html_text": "5,177,480.10", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 236.2036, 669.64, 282.4145, 677.52 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.4145, 669.64, 328.6255, 677.52 ], "text": "6,011,755", "html_text": "6,011,755", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 328.6255, 669.64, 374.8364, 677.52 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.8364, 669.64, 421.0473, 677.52 ], "text": "5,991,539", "html_text": "5,991,539", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.0473, 669.64, 467.2582, 677.52 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 467.2582, 669.64, 513.4691, 677.52 ], "text": "4,576,093", "html_text": "4,576,093", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 513.4691, 669.64, 559.68, 677.52 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 51.36, 661.76, 559.68, 669.64 ], "cells": [ { "location": [ 51.36, 661.76, 97.5709, 669.64 ], "text": "Enter Data from GOPM-Provided Query", "html_text": "Enter Data from GOPM-Provided Query", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 97.5709, 661.76, 143.7818, 669.64 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.7818, 661.76, 189.9927, 669.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.9927, 661.76, 236.2036, 669.64 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 236.2036, 661.76, 282.4145, 669.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.4145, 661.76, 328.6255, 669.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 328.6255, 661.76, 374.8364, 669.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.8364, 661.76, 421.0473, 669.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.0473, 661.76, 467.2582, 669.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 467.2582, 661.76, 513.4691, 669.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 513.4691, 661.76, 559.68, 669.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 51.36, 653.88, 559.68, 661.76 ], "cells": [ { "location": [ 51.36, 653.88, 97.5709, 661.76 ], "text": "Math Check (must be ZERO)", "html_text": "Math Check (must be ZERO)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 97.5709, 653.88, 189.9927, 661.76 ], "text": "(4,582,386.23)", "html_text": "(4,582,386.23)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.9927, 653.88, 559.68, 661.76 ], "text": "(5,177,480.10)", "html_text": "(5,177,480.10)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 8, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 51.36, 646, 559.68, 653.88 ], "cells": [ { "location": [ 51.36, 646, 97.5709, 653.88 ], "text": "Enter Retirement Costs from Baseline Personnel Runs", "html_text": "Enter Retirement Costs from Baseline Personnel Runs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 97.5709, 646, 189.9927, 653.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.9927, 646, 282.4145, 653.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.4145, 646, 559.68, 653.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 6, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 51.36, 638.12, 559.68, 646 ], "cells": [ { "location": [ 51.36, 638.12, 97.5709, 646 ], "text": "Enter Data from A-3 E122", "html_text": "Enter Data from A-3 E122", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 97.5709, 638.12, 189.9927, 646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.9927, 638.12, 282.4145, 646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.4145, 638.12, 374.8364, 646 ], "text": "6,011,755", "html_text": "6,011,755", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.8364, 638.12, 467.2582, 646 ], "text": "5,991,539", "html_text": "5,991,539", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 467.2582, 638.12, 513.4691, 646 ], "text": "4,576,093", "html_text": "4,576,093", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 513.4691, 638.12, 559.68, 646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 51.36, 630.24, 559.68, 638.12 ], "cells": [ { "location": [ 51.36, 630.24, 97.5709, 638.12 ], "text": "Math Check (must be ZERO)", "html_text": "Math Check (must be ZERO)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 97.5709, 630.24, 189.9927, 638.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.9927, 630.24, 282.4145, 638.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.4145, 630.24, 374.8364, 638.12 ], "text": "3,005,878", "html_text": "3,005,878", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.8364, 630.24, 467.2582, 638.12 ], "text": "2,995,770", "html_text": "2,995,770", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 467.2582, 630.24, 513.4691, 638.12 ], "text": "2,288,047", "html_text": "2,288,047", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 513.4691, 630.24, 559.68, 638.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 12, "n_cols": 11, "ref": "#/tables/0", "reading_order": 2 }, { "page": 39, "type": "TEXT", "location": { "l": 52.56, "t": 623.28, "r": 200.4, "b": 615.36 }, "text": "TOTAL CONTRIBUTIONS BY RETIREMENT SYSTEM", "reading_order": 3 }, { "page": 39, "type": "TABLE", "location": { "l": 50.16, "t": 619.2, "r": 559.92, "b": 524.4 }, "text": "
KERS Nonhazardous1,793,518.0239.1%2,190,542.8542.3%2,486,75541.4%2,425,00040.5%2,000,00043.7%
KERS Hazardous73,244.041.6%41,936.900.8%50,0000.8%47,0000.8%44,0001.0%
CERS Nonhazardous-0.0%-0.0%-0.0%-0.0%-0.0%
CERS Hazardous-0.0%-0.0%-0.0%-0.0%-0.0%
State Police Retirement System-0.0%-0.0%-0.0%-0.0%-0.0%
Teachers' Retirement System2,120,986.9146.3%2,071,972.7940.0%2,500,00041.6%2,483,00041.4%1,700,00037.1%
Judicial Retirement Plan-0.0%-0.0%-0.0%-0.0%-0.0%
Legislators Retirement Plan-0.0%-0.0%-0.0%-0.0%-0.0%
TIAA481,264.0010.5%709,289.7913.7%800,00013.3%890,77014.9%726,32415.9%
Other (Identify)113,373.262.5%163,737.773.2%175,0002.9%145,7692.4%105,7692.3%
TOTAL CONTRIBUTIONS4,582,386.23100.0%5,177,480.10100.0%6,011,755100.0%5,991,539100.0%4,576,093100.0%
", "rows": [ { "row_index": 0, "location": [ 50.16, 610.5818, 559.92, 619.2 ], "cells": [ { "location": [ 50.16, 610.5818, 96.5018, 619.2 ], "text": "KERS Nonhazardous", "html_text": "KERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 96.5018, 610.5818, 142.8436, 619.2 ], "text": "1,793,518.02", "html_text": "1,793,518.02", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 142.8436, 610.5818, 189.1855, 619.2 ], "text": "39.1%", "html_text": "39.1%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.1855, 610.5818, 235.5273, 619.2 ], "text": "2,190,542.85", "html_text": "2,190,542.85", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 235.5273, 610.5818, 281.8691, 619.2 ], "text": "42.3%", "html_text": "42.3%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 281.8691, 610.5818, 328.2109, 619.2 ], "text": "2,486,755", "html_text": "2,486,755", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 328.2109, 610.5818, 374.5527, 619.2 ], "text": "41.4%", "html_text": "41.4%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 374.5527, 610.5818, 420.8945, 619.2 ], "text": "2,425,000", "html_text": "2,425,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 420.8945, 610.5818, 467.2364, 619.2 ], "text": "40.5%", "html_text": "40.5%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 467.2364, 610.5818, 513.5782, 619.2 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 513.5782, 610.5818, 559.92, 619.2 ], "text": "43.7%", "html_text": "43.7%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 50.16, 601.9636, 559.92, 610.5818 ], "cells": [ { "location": [ 50.16, 601.9636, 96.5018, 610.5818 ], "text": "KERS Hazardous", "html_text": "KERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 96.5018, 601.9636, 142.8436, 610.5818 ], "text": "73,244.04", "html_text": "73,244.04", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 142.8436, 601.9636, 189.1855, 610.5818 ], "text": "1.6%", "html_text": "1.6%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.1855, 601.9636, 235.5273, 610.5818 ], "text": "41,936.90", "html_text": "41,936.90", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 235.5273, 601.9636, 281.8691, 610.5818 ], "text": "0.8%", "html_text": "0.8%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 281.8691, 601.9636, 328.2109, 610.5818 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 328.2109, 601.9636, 374.5527, 610.5818 ], "text": "0.8%", "html_text": "0.8%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 374.5527, 601.9636, 420.8945, 610.5818 ], "text": "47,000", "html_text": "47,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 420.8945, 601.9636, 467.2364, 610.5818 ], "text": "0.8%", "html_text": "0.8%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 467.2364, 601.9636, 513.5782, 610.5818 ], "text": "44,000", "html_text": "44,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 513.5782, 601.9636, 559.92, 610.5818 ], "text": "1.0%", "html_text": "1.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 50.16, 593.3455, 559.92, 601.9636 ], "cells": [ { "location": [ 50.16, 593.3455, 96.5018, 601.9636 ], "text": "CERS Nonhazardous", "html_text": "CERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 96.5018, 593.3455, 142.8436, 601.9636 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 142.8436, 593.3455, 189.1855, 601.9636 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.1855, 593.3455, 235.5273, 601.9636 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 235.5273, 593.3455, 281.8691, 601.9636 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 281.8691, 593.3455, 328.2109, 601.9636 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 328.2109, 593.3455, 374.5527, 601.9636 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 374.5527, 593.3455, 420.8945, 601.9636 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 420.8945, 593.3455, 467.2364, 601.9636 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 467.2364, 593.3455, 513.5782, 601.9636 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 513.5782, 593.3455, 559.92, 601.9636 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 50.16, 584.7273, 559.92, 593.3455 ], "cells": [ { "location": [ 50.16, 584.7273, 96.5018, 593.3455 ], "text": "CERS Hazardous", "html_text": "CERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 96.5018, 584.7273, 142.8436, 593.3455 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 142.8436, 584.7273, 189.1855, 593.3455 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.1855, 584.7273, 235.5273, 593.3455 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 235.5273, 584.7273, 281.8691, 593.3455 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 281.8691, 584.7273, 328.2109, 593.3455 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 328.2109, 584.7273, 374.5527, 593.3455 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 374.5527, 584.7273, 420.8945, 593.3455 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 420.8945, 584.7273, 467.2364, 593.3455 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 467.2364, 584.7273, 513.5782, 593.3455 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 513.5782, 584.7273, 559.92, 593.3455 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 50.16, 576.1091, 559.92, 584.7273 ], "cells": [ { "location": [ 50.16, 576.1091, 96.5018, 584.7273 ], "text": "State Police Retirement System", "html_text": "State Police Retirement System", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 96.5018, 576.1091, 142.8436, 584.7273 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 142.8436, 576.1091, 189.1855, 584.7273 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.1855, 576.1091, 235.5273, 584.7273 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 235.5273, 576.1091, 281.8691, 584.7273 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 281.8691, 576.1091, 328.2109, 584.7273 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 328.2109, 576.1091, 374.5527, 584.7273 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 374.5527, 576.1091, 420.8945, 584.7273 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 420.8945, 576.1091, 467.2364, 584.7273 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 467.2364, 576.1091, 513.5782, 584.7273 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 513.5782, 576.1091, 559.92, 584.7273 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 50.16, 567.4909, 559.92, 576.1091 ], "cells": [ { "location": [ 50.16, 567.4909, 96.5018, 576.1091 ], "text": "Teachers' Retirement System", "html_text": "Teachers' Retirement System", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 96.5018, 567.4909, 142.8436, 576.1091 ], "text": "2,120,986.91", "html_text": "2,120,986.91", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 142.8436, 567.4909, 189.1855, 576.1091 ], "text": "46.3%", "html_text": "46.3%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.1855, 567.4909, 235.5273, 576.1091 ], "text": "2,071,972.79", "html_text": "2,071,972.79", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 235.5273, 567.4909, 281.8691, 576.1091 ], "text": "40.0%", "html_text": "40.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 281.8691, 567.4909, 328.2109, 576.1091 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 328.2109, 567.4909, 374.5527, 576.1091 ], "text": "41.6%", "html_text": "41.6%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 374.5527, 567.4909, 420.8945, 576.1091 ], "text": "2,483,000", "html_text": "2,483,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 420.8945, 567.4909, 467.2364, 576.1091 ], "text": "41.4%", "html_text": "41.4%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 467.2364, 567.4909, 513.5782, 576.1091 ], "text": "1,700,000", "html_text": "1,700,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 513.5782, 567.4909, 559.92, 576.1091 ], "text": "37.1%", "html_text": "37.1%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 50.16, 558.8727, 559.92, 567.4909 ], "cells": [ { "location": [ 50.16, 558.8727, 96.5018, 567.4909 ], "text": "Judicial Retirement Plan", "html_text": "Judicial Retirement Plan", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 96.5018, 558.8727, 142.8436, 567.4909 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 142.8436, 558.8727, 189.1855, 567.4909 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.1855, 558.8727, 235.5273, 567.4909 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 235.5273, 558.8727, 281.8691, 567.4909 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 281.8691, 558.8727, 328.2109, 567.4909 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 328.2109, 558.8727, 374.5527, 567.4909 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 374.5527, 558.8727, 420.8945, 567.4909 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 420.8945, 558.8727, 467.2364, 567.4909 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 467.2364, 558.8727, 513.5782, 567.4909 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 513.5782, 558.8727, 559.92, 567.4909 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 50.16, 550.2545, 559.92, 558.8727 ], "cells": [ { "location": [ 50.16, 550.2545, 96.5018, 558.8727 ], "text": "Legislators Retirement Plan", "html_text": "Legislators Retirement Plan", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 96.5018, 550.2545, 142.8436, 558.8727 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 142.8436, 550.2545, 189.1855, 558.8727 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.1855, 550.2545, 235.5273, 558.8727 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 235.5273, 550.2545, 281.8691, 558.8727 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 281.8691, 550.2545, 328.2109, 558.8727 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 328.2109, 550.2545, 374.5527, 558.8727 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 374.5527, 550.2545, 420.8945, 558.8727 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 420.8945, 550.2545, 467.2364, 558.8727 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 467.2364, 550.2545, 513.5782, 558.8727 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 513.5782, 550.2545, 559.92, 558.8727 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 50.16, 541.6364, 559.92, 550.2545 ], "cells": [ { "location": [ 50.16, 541.6364, 96.5018, 550.2545 ], "text": "TIAA", "html_text": "TIAA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 96.5018, 541.6364, 142.8436, 550.2545 ], "text": "481,264.00", "html_text": "481,264.00", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 142.8436, 541.6364, 189.1855, 550.2545 ], "text": "10.5%", "html_text": "10.5%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.1855, 541.6364, 235.5273, 550.2545 ], "text": "709,289.79", "html_text": "709,289.79", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 235.5273, 541.6364, 281.8691, 550.2545 ], "text": "13.7%", "html_text": "13.7%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 281.8691, 541.6364, 328.2109, 550.2545 ], "text": "800,000", "html_text": "800,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 328.2109, 541.6364, 374.5527, 550.2545 ], "text": "13.3%", "html_text": "13.3%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 374.5527, 541.6364, 420.8945, 550.2545 ], "text": "890,770", "html_text": "890,770", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 420.8945, 541.6364, 467.2364, 550.2545 ], "text": "14.9%", "html_text": "14.9%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 467.2364, 541.6364, 513.5782, 550.2545 ], "text": "726,324", "html_text": "726,324", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 513.5782, 541.6364, 559.92, 550.2545 ], "text": "15.9%", "html_text": "15.9%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 50.16, 533.0182, 559.92, 541.6364 ], "cells": [ { "location": [ 50.16, 533.0182, 96.5018, 541.6364 ], "text": "Other (Identify)", "html_text": "Other (Identify)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 96.5018, 533.0182, 142.8436, 541.6364 ], "text": "113,373.26", "html_text": "113,373.26", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 142.8436, 533.0182, 189.1855, 541.6364 ], "text": "2.5%", "html_text": "2.5%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.1855, 533.0182, 235.5273, 541.6364 ], "text": "163,737.77", "html_text": "163,737.77", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 235.5273, 533.0182, 281.8691, 541.6364 ], "text": "3.2%", "html_text": "3.2%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 281.8691, 533.0182, 328.2109, 541.6364 ], "text": "175,000", "html_text": "175,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 328.2109, 533.0182, 374.5527, 541.6364 ], "text": "2.9%", "html_text": "2.9%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 374.5527, 533.0182, 420.8945, 541.6364 ], "text": "145,769", "html_text": "145,769", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 420.8945, 533.0182, 467.2364, 541.6364 ], "text": "2.4%", "html_text": "2.4%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 467.2364, 533.0182, 513.5782, 541.6364 ], "text": "105,769", "html_text": "105,769", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 513.5782, 533.0182, 559.92, 541.6364 ], "text": "2.3%", "html_text": "2.3%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 10, "location": [ 50.16, 524.4, 559.92, 533.0182 ], "cells": [ { "location": [ 50.16, 524.4, 96.5018, 533.0182 ], "text": "TOTAL CONTRIBUTIONS", "html_text": "TOTAL CONTRIBUTIONS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 96.5018, 524.4, 142.8436, 533.0182 ], "text": "4,582,386.23", "html_text": "4,582,386.23", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 142.8436, 524.4, 189.1855, 533.0182 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.1855, 524.4, 235.5273, 533.0182 ], "text": "5,177,480.10", "html_text": "5,177,480.10", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 235.5273, 524.4, 281.8691, 533.0182 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 281.8691, 524.4, 328.2109, 533.0182 ], "text": "6,011,755", "html_text": "6,011,755", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 328.2109, 524.4, 374.5527, 533.0182 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 374.5527, 524.4, 420.8945, 533.0182 ], "text": "5,991,539", "html_text": "5,991,539", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 420.8945, 524.4, 467.2364, 533.0182 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 467.2364, 524.4, 513.5782, 533.0182 ], "text": "4,576,093", "html_text": "4,576,093", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 513.5782, 524.4, 559.92, 533.0182 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 11, "n_cols": 11, "ref": "#/tables/1", "reading_order": 4 }, { "page": 39, "type": "TABLE", "location": { "l": 51.12, "t": 514.8, "r": 560.64, "b": 417.84 }, "text": "
KERS Nonhazardous13028.3%15032.3%14731.3%14330.4%14030.1%
KERS Hazardous81.7%51.1%30.6%20.4%20.4%
CERS Nonhazardous-0.0%-0.0%-0.0%-0.0%-0.0%
CERS Hazardous-0.0%-0.0%-0.0%-0.0%-0.0%
State Police Retirement System-0.0%-0.0%-0.0%-0.0%-0.0%
Teachers' Retirement System14230.9%13428.8%13628.9%13729.1%13529.0%
Judicial Retirement Plan-0.0%-0.0%-0.0%-0.0%-0.0%
Legislators Retirement Plan-0.0%-0.0%-0.0%-0.0%-0.0%
TIAA17237.5%17036.6%17938.1%18539.3%18439.6%
Other (Identify)71.5%61.3%51.1%40.8%40.9%
TOTAL EMPLOYEES459100.0%465100.0%470100.0%471100.0%465100.0%
", "rows": [ { "row_index": 0, "location": [ 51.12, 505.9855, 560.64, 514.8 ], "cells": [ { "location": [ 51.12, 505.9855, 97.44, 514.8 ], "text": "KERS Nonhazardous", "html_text": "KERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 97.44, 505.9855, 143.76, 514.8 ], "text": "130", "html_text": "130", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 143.76, 505.9855, 190.08, 514.8 ], "text": "28.3%", "html_text": "28.3%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 190.08, 505.9855, 236.4, 514.8 ], "text": "150", "html_text": "150", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 236.4, 505.9855, 282.72, 514.8 ], "text": "32.3%", "html_text": "32.3%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 282.72, 505.9855, 329.04, 514.8 ], "text": "147", "html_text": "147", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 329.04, 505.9855, 375.36, 514.8 ], "text": "31.3%", "html_text": "31.3%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 375.36, 505.9855, 421.68, 514.8 ], "text": "143", "html_text": "143", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 421.68, 505.9855, 468, 514.8 ], "text": "30.4%", "html_text": "30.4%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 468, 505.9855, 514.32, 514.8 ], "text": "140", "html_text": "140", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 514.32, 505.9855, 560.64, 514.8 ], "text": "30.1%", "html_text": "30.1%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 1, "location": [ 51.12, 497.1709, 560.64, 505.9855 ], "cells": [ { "location": [ 51.12, 497.1709, 97.44, 505.9855 ], "text": "KERS Hazardous", "html_text": "KERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 97.44, 497.1709, 143.76, 505.9855 ], "text": "8", "html_text": "8", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 143.76, 497.1709, 190.08, 505.9855 ], "text": "1.7%", "html_text": "1.7%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 190.08, 497.1709, 236.4, 505.9855 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 236.4, 497.1709, 282.72, 505.9855 ], "text": "1.1%", "html_text": "1.1%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 282.72, 497.1709, 329.04, 505.9855 ], "text": "3", "html_text": "3", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 329.04, 497.1709, 375.36, 505.9855 ], "text": "0.6%", "html_text": "0.6%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 375.36, 497.1709, 421.68, 505.9855 ], "text": "2", "html_text": "2", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 421.68, 497.1709, 468, 505.9855 ], "text": "0.4%", "html_text": "0.4%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 468, 497.1709, 514.32, 505.9855 ], "text": "2", "html_text": "2", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 514.32, 497.1709, 560.64, 505.9855 ], "text": "0.4%", "html_text": "0.4%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 2, "location": [ 51.12, 488.3564, 560.64, 497.1709 ], "cells": [ { "location": [ 51.12, 488.3564, 97.44, 497.1709 ], "text": "CERS Nonhazardous", "html_text": "CERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 97.44, 488.3564, 143.76, 497.1709 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 143.76, 488.3564, 190.08, 497.1709 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 190.08, 488.3564, 236.4, 497.1709 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 236.4, 488.3564, 282.72, 497.1709 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 282.72, 488.3564, 329.04, 497.1709 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 329.04, 488.3564, 375.36, 497.1709 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 375.36, 488.3564, 421.68, 497.1709 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 421.68, 488.3564, 468, 497.1709 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 468, 488.3564, 514.32, 497.1709 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 514.32, 488.3564, 560.64, 497.1709 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 3, "location": [ 51.12, 479.5418, 560.64, 488.3564 ], "cells": [ { "location": [ 51.12, 479.5418, 97.44, 488.3564 ], "text": "CERS Hazardous", "html_text": "CERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 97.44, 479.5418, 143.76, 488.3564 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 143.76, 479.5418, 190.08, 488.3564 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 190.08, 479.5418, 236.4, 488.3564 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 236.4, 479.5418, 282.72, 488.3564 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 282.72, 479.5418, 329.04, 488.3564 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 329.04, 479.5418, 375.36, 488.3564 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 375.36, 479.5418, 421.68, 488.3564 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 421.68, 479.5418, 468, 488.3564 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 468, 479.5418, 514.32, 488.3564 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 514.32, 479.5418, 560.64, 488.3564 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 4, "location": [ 51.12, 470.7273, 560.64, 479.5418 ], "cells": [ { "location": [ 51.12, 470.7273, 97.44, 479.5418 ], "text": "State Police Retirement System", "html_text": "State Police Retirement System", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 97.44, 470.7273, 143.76, 479.5418 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 143.76, 470.7273, 190.08, 479.5418 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 190.08, 470.7273, 236.4, 479.5418 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 236.4, 470.7273, 282.72, 479.5418 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 282.72, 470.7273, 329.04, 479.5418 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 329.04, 470.7273, 375.36, 479.5418 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 375.36, 470.7273, 421.68, 479.5418 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 421.68, 470.7273, 468, 479.5418 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 468, 470.7273, 514.32, 479.5418 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 514.32, 470.7273, 560.64, 479.5418 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 5, "location": [ 51.12, 461.9127, 560.64, 470.7273 ], "cells": [ { "location": [ 51.12, 461.9127, 97.44, 470.7273 ], "text": "Teachers' Retirement System", "html_text": "Teachers' Retirement System", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 97.44, 461.9127, 143.76, 470.7273 ], "text": "142", "html_text": "142", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 143.76, 461.9127, 190.08, 470.7273 ], "text": "30.9%", "html_text": "30.9%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 190.08, 461.9127, 236.4, 470.7273 ], "text": "134", "html_text": "134", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 236.4, 461.9127, 282.72, 470.7273 ], "text": "28.8%", "html_text": "28.8%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 282.72, 461.9127, 329.04, 470.7273 ], "text": "136", "html_text": "136", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 329.04, 461.9127, 375.36, 470.7273 ], "text": "28.9%", "html_text": "28.9%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 375.36, 461.9127, 421.68, 470.7273 ], "text": "137", "html_text": "137", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 421.68, 461.9127, 468, 470.7273 ], "text": "29.1%", "html_text": "29.1%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 468, 461.9127, 514.32, 470.7273 ], "text": "135", "html_text": "135", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 514.32, 461.9127, 560.64, 470.7273 ], "text": "29.0%", "html_text": "29.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 6, "location": [ 51.12, 453.0982, 560.64, 461.9127 ], "cells": [ { "location": [ 51.12, 453.0982, 97.44, 461.9127 ], "text": "Judicial Retirement Plan", "html_text": "Judicial Retirement Plan", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 97.44, 453.0982, 143.76, 461.9127 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 143.76, 453.0982, 190.08, 461.9127 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 190.08, 453.0982, 236.4, 461.9127 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 236.4, 453.0982, 282.72, 461.9127 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 282.72, 453.0982, 329.04, 461.9127 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 329.04, 453.0982, 375.36, 461.9127 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 375.36, 453.0982, 421.68, 461.9127 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 421.68, 453.0982, 468, 461.9127 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 468, 453.0982, 514.32, 461.9127 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 514.32, 453.0982, 560.64, 461.9127 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 7, "location": [ 51.12, 444.2836, 560.64, 453.0982 ], "cells": [ { "location": [ 51.12, 444.2836, 97.44, 453.0982 ], "text": "Legislators Retirement Plan", "html_text": "Legislators Retirement Plan", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 97.44, 444.2836, 143.76, 453.0982 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 143.76, 444.2836, 190.08, 453.0982 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 190.08, 444.2836, 236.4, 453.0982 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 236.4, 444.2836, 282.72, 453.0982 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 282.72, 444.2836, 329.04, 453.0982 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 329.04, 444.2836, 375.36, 453.0982 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 375.36, 444.2836, 421.68, 453.0982 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 421.68, 444.2836, 468, 453.0982 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 468, 444.2836, 514.32, 453.0982 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 514.32, 444.2836, 560.64, 453.0982 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 8, "location": [ 51.12, 435.4691, 560.64, 444.2836 ], "cells": [ { "location": [ 51.12, 435.4691, 97.44, 444.2836 ], "text": "TIAA", "html_text": "TIAA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 97.44, 435.4691, 143.76, 444.2836 ], "text": "172", "html_text": "172", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 143.76, 435.4691, 190.08, 444.2836 ], "text": "37.5%", "html_text": "37.5%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 190.08, 435.4691, 236.4, 444.2836 ], "text": "170", "html_text": "170", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 236.4, 435.4691, 282.72, 444.2836 ], "text": "36.6%", "html_text": "36.6%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 282.72, 435.4691, 329.04, 444.2836 ], "text": "179", "html_text": "179", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 329.04, 435.4691, 375.36, 444.2836 ], "text": "38.1%", "html_text": "38.1%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 375.36, 435.4691, 421.68, 444.2836 ], "text": "185", "html_text": "185", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 421.68, 435.4691, 468, 444.2836 ], "text": "39.3%", "html_text": "39.3%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 468, 435.4691, 514.32, 444.2836 ], "text": "184", "html_text": "184", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 514.32, 435.4691, 560.64, 444.2836 ], "text": "39.6%", "html_text": "39.6%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 9, "location": [ 51.12, 426.6545, 560.64, 435.4691 ], "cells": [ { "location": [ 51.12, 426.6545, 97.44, 435.4691 ], "text": "Other (Identify)", "html_text": "Other (Identify)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 97.44, 426.6545, 143.76, 435.4691 ], "text": "7", "html_text": "7", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 143.76, 426.6545, 190.08, 435.4691 ], "text": "1.5%", "html_text": "1.5%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 190.08, 426.6545, 236.4, 435.4691 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 236.4, 426.6545, 282.72, 435.4691 ], "text": "1.3%", "html_text": "1.3%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 282.72, 426.6545, 329.04, 435.4691 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 329.04, 426.6545, 375.36, 435.4691 ], "text": "1.1%", "html_text": "1.1%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 375.36, 426.6545, 421.68, 435.4691 ], "text": "4", "html_text": "4", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 421.68, 426.6545, 468, 435.4691 ], "text": "0.8%", "html_text": "0.8%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 468, 426.6545, 514.32, 435.4691 ], "text": "4", "html_text": "4", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 514.32, 426.6545, 560.64, 435.4691 ], "text": "0.9%", "html_text": "0.9%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 10, "location": [ 51.12, 417.84, 560.64, 426.6545 ], "cells": [ { "location": [ 51.12, 417.84, 97.44, 426.6545 ], "text": "TOTAL EMPLOYEES", "html_text": "TOTAL EMPLOYEES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 97.44, 417.84, 143.76, 426.6545 ], "text": "459", "html_text": "459", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 143.76, 417.84, 190.08, 426.6545 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 190.08, 417.84, 236.4, 426.6545 ], "text": "465", "html_text": "465", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 236.4, 417.84, 282.72, 426.6545 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 282.72, 417.84, 329.04, 426.6545 ], "text": "470", "html_text": "470", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 329.04, 417.84, 375.36, 426.6545 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 375.36, 417.84, 421.68, 426.6545 ], "text": "471", "html_text": "471", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 421.68, 417.84, 468, 426.6545 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 468, 417.84, 514.32, 426.6545 ], "text": "465", "html_text": "465", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 514.32, 417.84, 560.64, 426.6545 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" } ], "n_rows": 11, "n_cols": 11, "ref": "#/tables/2", "reading_order": 5 } ] }, { "page": 40, "items": [ { "page": 40, "type": "TEXT", "location": { "l": 70.56, "t": 765.36, "r": 82.08, "b": 756.24 }, "text": "37", "reading_order": 0 }, { "page": 40, "type": "TITLE", "location": { "l": 177.6, "t": 738.72, "r": 433.92, "b": 710.64 }, "text": "2020-2022 KENTUCKY BRANCH BUDGET\nOperating Budget Request: Retirement Contributions Exhibit-Exhibit 3B (All Dollar Figures Rounded to the Nearest $100)", "reading_order": 1, "level": 1 }, { "page": 40, "type": "TABLE", "location": { "l": 112.8, "t": 696.24, "r": 496.56, "b": 656.64 }, "text": "
OPERATING BUDGET EXHIBIT - 3B-p1Agency: Kentucky State University
Governmental Branch: General Government\nCabinet/Function: Council on Postsecondary EducationAppropriation Unit: Enter Appropriation Unit\nHere
", "rows": [ { "row_index": 0, "location": [ 112.8, 676.44, 496.56, 696.24 ], "cells": [ { "location": [ 112.8, 676.44, 304.68, 696.24 ], "text": "OPERATING BUDGET EXHIBIT - 3B-p1", "html_text": "OPERATING BUDGET EXHIBIT - 3B-p1", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 676.44, 496.56, 696.24 ], "text": "Agency: Kentucky State University", "html_text": "Agency: Kentucky State University", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 112.8, 656.64, 496.56, 676.44 ], "cells": [ { "location": [ 112.8, 656.64, 304.68, 676.44 ], "text": "Governmental Branch: General Government\nCabinet/Function: Council on Postsecondary Education", "html_text": "Governmental Branch: General Government\nCabinet/Function: Council on Postsecondary Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 656.64, 496.56, 676.44 ], "text": "Appropriation Unit: Enter Appropriation Unit\nHere", "html_text": "Appropriation Unit: Enter Appropriation Unit\nHere", "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": 2, "n_cols": 2, "ref": "#/tables/0", "reading_order": 2 }, { "page": 40, "type": "TABLE", "location": { "l": 110.88, "t": 681.6, "r": 500.16, "b": 71.76 }, "text": "
Governmental Branch: General Government\nCabinet/Function: Council on Postsecondary EducationAppropriation Unit:Enter Appropriation Unit\nHere
Fund Source by\nRetirement SystemRequested\nFY 2020-21Requested\nFY 2021-22
GENERAL FUND
KERS Nonhazardous1,875,00042.9%1,475,00049.4%
KERS Hazardous35,0000.8%32,0001.1%
CERS Nonhazardous-0.0%-0.0%
CERS Hazardous-0.0%-0.0%
SPRS-0.0%-0.0%
TRS1,700,00038.9%950,00031.8%
JRP-0.0%-0.0%
LRP-0.0%-0.0%
TIAA640,77014.7%451,32415.1%
Other (Identify)115,0002.6%75,0002.5%
TOTAL GENERAL FUND4,365,770100.0%2,983,324100.0%
TOBACCO SETTLEMENT-PHASE I
KERS Nonhazardous-0.0%-0.0%
KERS Hazardous-0.0%-0.0%
CERS Nonhazardous-0.0%-0.0%
CERS Hazardous-0.0%-0.0%
SPRS-0.0%-0.0%
TRS-0.0%-0.0%
JRP-0.0%-0.0%
LRP-0.0%-0.0%
TIAA-0.0%-0.0%
Other (Identify)-0.0%-0.0%
TOTAL TOBACCO SETTLEMENT-PHASE I-0.0%-0.0%
RESTRICTED FUNDS
KERS Nonhazardous-0.0%-0.0%
KERS Hazardous-0.0%-0.0%
CERS Nonhazardous-0.0%-0.0%
CERS Hazardous-0.0%-0.0%
SPRS-0.0%-0.0%
TRS-0.0%-0.0%
JRP-0.0%-0.0%
LRP-0.0%-0.0%
TIAA-0.0%-0.0%
Other (Identify)-0.0%-0.0%
TOTAL RESTRICTED FUNDS-0.0%-0.0%
FEDERAL FUNDS
KERS Nonhazardous550,00033.8%525,00033.0%
KERS Hazardous12,0000.7%12,0000.8%
CERS Nonhazardous-0.0%-0.0%
CERS Hazardous-0.0%-0.0%
SPRS-0.0%-0.0%
TRS783,00048.2%750,00047.1%
JRP-0.0%-0.0%
LRP-0.0%-0.0%
TIAA250,00015.4%275,00017.3%
Other (Identify)30,7691.9%30,7691.9%
TOTAL FEDERAL FUNDS1,625,769100.0%1,592,769100.0%
ROAD FUND
KERS Nonhazardous-0.0%-0.0%
KERS Hazardous-0.0%-0.0%
CERS Nonhazardous-0.0%-0.0%
CERS Hazardous-0.0%-0.0%
SPRS-0.0%-0.0%
TRS-0.0%-0.0%
JRP-0.0%-0.0%
LRP-0.0%-0.0%
TIAA-0.0%-0.0%
Other (Identify)-0.0%-0.0%
TOTAL ROAD FUND-0.0%-0.0%
", "rows": [ { "row_index": 0, "location": [ 110.88, 671.7639, 500.16, 681.6 ], "cells": [ { "location": [ 110.88, 671.7639, 266.592, 681.6 ], "text": "Governmental Branch: General Government\nCabinet/Function: Council on Postsecondary Education", "html_text": "Governmental Branch: General Government\nCabinet/Function: Council on Postsecondary Education", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 671.7639, 344.448, 681.6 ], "text": "Appropriation Unit:", "html_text": "Appropriation Unit:", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 671.7639, 500.16, 681.6 ], "text": "Enter Appropriation Unit\nHere", "html_text": "Enter Appropriation Unit\nHere", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 110.88, 661.9277, 500.16, 671.7639 ], "cells": [ { "location": [ 110.88, 661.9277, 188.736, 671.7639 ], "text": "Fund Source by\nRetirement System", "html_text": "Fund Source by\nRetirement System", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 661.9277, 266.592, 671.7639 ], "text": "Requested\nFY 2020-21", "html_text": "Requested\nFY 2020-21", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 661.9277, 500.16, 671.7639 ], "text": "Requested\nFY 2021-22", "html_text": "Requested\nFY 2021-22", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 110.88, 652.0916, 500.16, 661.9277 ], "cells": [ { "location": [ 110.88, 652.0916, 188.736, 661.9277 ], "text": "GENERAL FUND", "html_text": "GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 652.0916, 266.592, 661.9277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 652.0916, 344.448, 661.9277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 652.0916, 422.304, 661.9277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 652.0916, 500.16, 661.9277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 110.88, 642.2555, 500.16, 652.0916 ], "cells": [ { "location": [ 110.88, 642.2555, 188.736, 652.0916 ], "text": "KERS Nonhazardous", "html_text": "KERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 642.2555, 266.592, 652.0916 ], "text": "1,875,000", "html_text": "1,875,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 642.2555, 344.448, 652.0916 ], "text": "42.9%", "html_text": "42.9%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 642.2555, 422.304, 652.0916 ], "text": "1,475,000", "html_text": "1,475,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 642.2555, 500.16, 652.0916 ], "text": "49.4%", "html_text": "49.4%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 110.88, 632.4194, 500.16, 642.2555 ], "cells": [ { "location": [ 110.88, 632.4194, 188.736, 642.2555 ], "text": "KERS Hazardous", "html_text": "KERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 632.4194, 266.592, 642.2555 ], "text": "35,000", "html_text": "35,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 632.4194, 344.448, 642.2555 ], "text": "0.8%", "html_text": "0.8%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 632.4194, 422.304, 642.2555 ], "text": "32,000", "html_text": "32,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 632.4194, 500.16, 642.2555 ], "text": "1.1%", "html_text": "1.1%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 110.88, 622.5832, 500.16, 632.4194 ], "cells": [ { "location": [ 110.88, 622.5832, 188.736, 632.4194 ], "text": "CERS Nonhazardous", "html_text": "CERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 622.5832, 266.592, 632.4194 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 622.5832, 344.448, 632.4194 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 622.5832, 422.304, 632.4194 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 622.5832, 500.16, 632.4194 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 110.88, 612.7471, 500.16, 622.5832 ], "cells": [ { "location": [ 110.88, 612.7471, 188.736, 622.5832 ], "text": "CERS Hazardous", "html_text": "CERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 612.7471, 266.592, 622.5832 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 612.7471, 344.448, 622.5832 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 612.7471, 422.304, 622.5832 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 612.7471, 500.16, 622.5832 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 110.88, 602.911, 500.16, 612.7471 ], "cells": [ { "location": [ 110.88, 602.911, 188.736, 612.7471 ], "text": "SPRS", "html_text": "SPRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 602.911, 266.592, 612.7471 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 602.911, 344.448, 612.7471 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 602.911, 422.304, 612.7471 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 602.911, 500.16, 612.7471 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 110.88, 593.0748, 500.16, 602.911 ], "cells": [ { "location": [ 110.88, 593.0748, 188.736, 602.911 ], "text": "TRS", "html_text": "TRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 593.0748, 266.592, 602.911 ], "text": "1,700,000", "html_text": "1,700,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 593.0748, 344.448, 602.911 ], "text": "38.9%", "html_text": "38.9%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 593.0748, 422.304, 602.911 ], "text": "950,000", "html_text": "950,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 593.0748, 500.16, 602.911 ], "text": "31.8%", "html_text": "31.8%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 110.88, 583.2387, 500.16, 593.0748 ], "cells": [ { "location": [ 110.88, 583.2387, 188.736, 593.0748 ], "text": "JRP", "html_text": "JRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 583.2387, 266.592, 593.0748 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 583.2387, 344.448, 593.0748 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 583.2387, 422.304, 593.0748 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 583.2387, 500.16, 593.0748 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 10, "location": [ 110.88, 573.4026, 500.16, 583.2387 ], "cells": [ { "location": [ 110.88, 573.4026, 188.736, 583.2387 ], "text": "LRP", "html_text": "LRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 573.4026, 266.592, 583.2387 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 573.4026, 344.448, 583.2387 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 573.4026, 422.304, 583.2387 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 573.4026, 500.16, 583.2387 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 11, "location": [ 110.88, 563.5665, 500.16, 573.4026 ], "cells": [ { "location": [ 110.88, 563.5665, 188.736, 573.4026 ], "text": "TIAA", "html_text": "TIAA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 563.5665, 266.592, 573.4026 ], "text": "640,770", "html_text": "640,770", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 563.5665, 344.448, 573.4026 ], "text": "14.7%", "html_text": "14.7%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 563.5665, 422.304, 573.4026 ], "text": "451,324", "html_text": "451,324", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 563.5665, 500.16, 573.4026 ], "text": "15.1%", "html_text": "15.1%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 12, "location": [ 110.88, 553.7303, 500.16, 563.5665 ], "cells": [ { "location": [ 110.88, 553.7303, 188.736, 563.5665 ], "text": "Other (Identify)", "html_text": "Other (Identify)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 553.7303, 266.592, 563.5665 ], "text": "115,000", "html_text": "115,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 553.7303, 344.448, 563.5665 ], "text": "2.6%", "html_text": "2.6%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 553.7303, 422.304, 563.5665 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 553.7303, 500.16, 563.5665 ], "text": "2.5%", "html_text": "2.5%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 13, "location": [ 110.88, 543.8942, 500.16, 553.7303 ], "cells": [ { "location": [ 110.88, 543.8942, 188.736, 553.7303 ], "text": "TOTAL GENERAL FUND", "html_text": "TOTAL GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 543.8942, 266.592, 553.7303 ], "text": "4,365,770", "html_text": "4,365,770", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 543.8942, 344.448, 553.7303 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 543.8942, 422.304, 553.7303 ], "text": "2,983,324", "html_text": "2,983,324", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 543.8942, 500.16, 553.7303 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 14, "location": [ 110.88, 534.0581, 500.16, 543.8942 ], "cells": [ { "location": [ 110.88, 534.0581, 188.736, 543.8942 ], "text": "TOBACCO SETTLEMENT-PHASE I", "html_text": "TOBACCO SETTLEMENT-PHASE I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 534.0581, 266.592, 543.8942 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 534.0581, 344.448, 543.8942 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 534.0581, 422.304, 543.8942 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 534.0581, 500.16, 543.8942 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 15, "location": [ 110.88, 524.2219, 500.16, 534.0581 ], "cells": [ { "location": [ 110.88, 524.2219, 188.736, 534.0581 ], "text": "KERS Nonhazardous", "html_text": "KERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 524.2219, 266.592, 534.0581 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 524.2219, 344.448, 534.0581 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 524.2219, 422.304, 534.0581 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 524.2219, 500.16, 534.0581 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 16, "location": [ 110.88, 514.3858, 500.16, 524.2219 ], "cells": [ { "location": [ 110.88, 514.3858, 188.736, 524.2219 ], "text": "KERS Hazardous", "html_text": "KERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 514.3858, 266.592, 524.2219 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 514.3858, 344.448, 524.2219 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 514.3858, 422.304, 524.2219 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 514.3858, 500.16, 524.2219 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 17, "location": [ 110.88, 504.5497, 500.16, 514.3858 ], "cells": [ { "location": [ 110.88, 504.5497, 188.736, 514.3858 ], "text": "CERS Nonhazardous", "html_text": "CERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 504.5497, 266.592, 514.3858 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 504.5497, 344.448, 514.3858 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 504.5497, 422.304, 514.3858 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 504.5497, 500.16, 514.3858 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 18, "location": [ 110.88, 494.7135, 500.16, 504.5497 ], "cells": [ { "location": [ 110.88, 494.7135, 188.736, 504.5497 ], "text": "CERS Hazardous", "html_text": "CERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 494.7135, 266.592, 504.5497 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 494.7135, 344.448, 504.5497 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 494.7135, 422.304, 504.5497 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 494.7135, 500.16, 504.5497 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 19, "location": [ 110.88, 484.8774, 500.16, 494.7135 ], "cells": [ { "location": [ 110.88, 484.8774, 188.736, 494.7135 ], "text": "SPRS", "html_text": "SPRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 484.8774, 266.592, 494.7135 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 484.8774, 344.448, 494.7135 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 484.8774, 422.304, 494.7135 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 484.8774, 500.16, 494.7135 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 20, "location": [ 110.88, 475.0413, 500.16, 484.8774 ], "cells": [ { "location": [ 110.88, 475.0413, 188.736, 484.8774 ], "text": "TRS", "html_text": "TRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 475.0413, 266.592, 484.8774 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 475.0413, 344.448, 484.8774 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 475.0413, 422.304, 484.8774 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 475.0413, 500.16, 484.8774 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 21, "location": [ 110.88, 465.2052, 500.16, 475.0413 ], "cells": [ { "location": [ 110.88, 465.2052, 188.736, 475.0413 ], "text": "JRP", "html_text": "JRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 465.2052, 266.592, 475.0413 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 465.2052, 344.448, 475.0413 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 465.2052, 422.304, 475.0413 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 465.2052, 500.16, 475.0413 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 22, "location": [ 110.88, 455.369, 500.16, 465.2052 ], "cells": [ { "location": [ 110.88, 455.369, 188.736, 465.2052 ], "text": "LRP", "html_text": "LRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 455.369, 266.592, 465.2052 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 455.369, 344.448, 465.2052 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 455.369, 422.304, 465.2052 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 455.369, 500.16, 465.2052 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 23, "location": [ 110.88, 445.5329, 500.16, 455.369 ], "cells": [ { "location": [ 110.88, 445.5329, 188.736, 455.369 ], "text": "TIAA", "html_text": "TIAA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 445.5329, 266.592, 455.369 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 445.5329, 344.448, 455.369 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 445.5329, 422.304, 455.369 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 445.5329, 500.16, 455.369 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 24, "location": [ 110.88, 435.6968, 500.16, 445.5329 ], "cells": [ { "location": [ 110.88, 435.6968, 188.736, 445.5329 ], "text": "Other (Identify)", "html_text": "Other (Identify)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 435.6968, 266.592, 445.5329 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 435.6968, 344.448, 445.5329 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 435.6968, 422.304, 445.5329 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 435.6968, 500.16, 445.5329 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 25, "location": [ 110.88, 425.8606, 500.16, 435.6968 ], "cells": [ { "location": [ 110.88, 425.8606, 188.736, 435.6968 ], "text": "TOTAL TOBACCO SETTLEMENT-PHASE I", "html_text": "TOTAL TOBACCO SETTLEMENT-PHASE I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 425.8606, 266.592, 435.6968 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 425.8606, 344.448, 435.6968 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 425.8606, 422.304, 435.6968 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 425.8606, 500.16, 435.6968 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 26, "location": [ 110.88, 416.0245, 500.16, 425.8606 ], "cells": [ { "location": [ 110.88, 416.0245, 188.736, 425.8606 ], "text": "RESTRICTED FUNDS", "html_text": "RESTRICTED FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 416.0245, 266.592, 425.8606 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 416.0245, 344.448, 425.8606 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 416.0245, 422.304, 425.8606 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 416.0245, 500.16, 425.8606 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 27, "location": [ 110.88, 406.1884, 500.16, 416.0245 ], "cells": [ { "location": [ 110.88, 406.1884, 188.736, 416.0245 ], "text": "KERS Nonhazardous", "html_text": "KERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 406.1884, 266.592, 416.0245 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 406.1884, 344.448, 416.0245 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 406.1884, 422.304, 416.0245 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 406.1884, 500.16, 416.0245 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 28, "location": [ 110.88, 396.3523, 500.16, 406.1884 ], "cells": [ { "location": [ 110.88, 396.3523, 188.736, 406.1884 ], "text": "KERS Hazardous", "html_text": "KERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 396.3523, 266.592, 406.1884 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 396.3523, 344.448, 406.1884 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 396.3523, 422.304, 406.1884 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 396.3523, 500.16, 406.1884 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 29, "location": [ 110.88, 386.5161, 500.16, 396.3523 ], "cells": [ { "location": [ 110.88, 386.5161, 188.736, 396.3523 ], "text": "CERS Nonhazardous", "html_text": "CERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 386.5161, 266.592, 396.3523 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 386.5161, 344.448, 396.3523 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 386.5161, 422.304, 396.3523 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 386.5161, 500.16, 396.3523 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 30, "location": [ 110.88, 376.68, 500.16, 386.5161 ], "cells": [ { "location": [ 110.88, 376.68, 188.736, 386.5161 ], "text": "CERS Hazardous", "html_text": "CERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 376.68, 266.592, 386.5161 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 376.68, 344.448, 386.5161 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 376.68, 422.304, 386.5161 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 376.68, 500.16, 386.5161 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 31, "location": [ 110.88, 366.8439, 500.16, 376.68 ], "cells": [ { "location": [ 110.88, 366.8439, 188.736, 376.68 ], "text": "SPRS", "html_text": "SPRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 366.8439, 266.592, 376.68 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 366.8439, 344.448, 376.68 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 366.8439, 422.304, 376.68 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 366.8439, 500.16, 376.68 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 32, "location": [ 110.88, 357.0077, 500.16, 366.8439 ], "cells": [ { "location": [ 110.88, 357.0077, 188.736, 366.8439 ], "text": "TRS", "html_text": "TRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 357.0077, 266.592, 366.8439 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 357.0077, 344.448, 366.8439 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 357.0077, 422.304, 366.8439 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 357.0077, 500.16, 366.8439 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 33, "location": [ 110.88, 347.1716, 500.16, 357.0077 ], "cells": [ { "location": [ 110.88, 347.1716, 188.736, 357.0077 ], "text": "JRP", "html_text": "JRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 347.1716, 266.592, 357.0077 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 347.1716, 344.448, 357.0077 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 347.1716, 422.304, 357.0077 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 347.1716, 500.16, 357.0077 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 34, "location": [ 110.88, 337.3355, 500.16, 347.1716 ], "cells": [ { "location": [ 110.88, 337.3355, 188.736, 347.1716 ], "text": "LRP", "html_text": "LRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 337.3355, 266.592, 347.1716 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 337.3355, 344.448, 347.1716 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 337.3355, 422.304, 347.1716 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 337.3355, 500.16, 347.1716 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 35, "location": [ 110.88, 327.4994, 500.16, 337.3355 ], "cells": [ { "location": [ 110.88, 327.4994, 188.736, 337.3355 ], "text": "TIAA", "html_text": "TIAA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 327.4994, 266.592, 337.3355 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 327.4994, 344.448, 337.3355 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 327.4994, 422.304, 337.3355 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 327.4994, 500.16, 337.3355 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 36, "location": [ 110.88, 317.6632, 500.16, 327.4994 ], "cells": [ { "location": [ 110.88, 317.6632, 188.736, 327.4994 ], "text": "Other (Identify)", "html_text": "Other (Identify)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 317.6632, 266.592, 327.4994 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 317.6632, 344.448, 327.4994 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 317.6632, 422.304, 327.4994 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 317.6632, 500.16, 327.4994 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 37, "location": [ 110.88, 307.8271, 500.16, 317.6632 ], "cells": [ { "location": [ 110.88, 307.8271, 188.736, 317.6632 ], "text": "TOTAL RESTRICTED FUNDS", "html_text": "TOTAL RESTRICTED FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 307.8271, 266.592, 317.6632 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 307.8271, 344.448, 317.6632 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 307.8271, 422.304, 317.6632 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 307.8271, 500.16, 317.6632 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 38, "location": [ 110.88, 297.991, 500.16, 307.8271 ], "cells": [ { "location": [ 110.88, 297.991, 188.736, 307.8271 ], "text": "FEDERAL FUNDS", "html_text": "FEDERAL FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 297.991, 266.592, 307.8271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 297.991, 344.448, 307.8271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 297.991, 422.304, 307.8271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 297.991, 500.16, 307.8271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 39, "location": [ 110.88, 288.1548, 500.16, 297.991 ], "cells": [ { "location": [ 110.88, 288.1548, 188.736, 297.991 ], "text": "KERS Nonhazardous", "html_text": "KERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 288.1548, 266.592, 297.991 ], "text": "550,000", "html_text": "550,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 288.1548, 344.448, 297.991 ], "text": "33.8%", "html_text": "33.8%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 288.1548, 422.304, 297.991 ], "text": "525,000", "html_text": "525,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 288.1548, 500.16, 297.991 ], "text": "33.0%", "html_text": "33.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 40, "location": [ 110.88, 278.3187, 500.16, 288.1548 ], "cells": [ { "location": [ 110.88, 278.3187, 188.736, 288.1548 ], "text": "KERS Hazardous", "html_text": "KERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 278.3187, 266.592, 288.1548 ], "text": "12,000", "html_text": "12,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 278.3187, 344.448, 288.1548 ], "text": "0.7%", "html_text": "0.7%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 278.3187, 422.304, 288.1548 ], "text": "12,000", "html_text": "12,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 278.3187, 500.16, 288.1548 ], "text": "0.8%", "html_text": "0.8%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 41, "location": [ 110.88, 268.4826, 500.16, 278.3187 ], "cells": [ { "location": [ 110.88, 268.4826, 188.736, 278.3187 ], "text": "CERS Nonhazardous", "html_text": "CERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 268.4826, 266.592, 278.3187 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 268.4826, 344.448, 278.3187 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 268.4826, 422.304, 278.3187 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 268.4826, 500.16, 278.3187 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 42, "location": [ 110.88, 258.6465, 500.16, 268.4826 ], "cells": [ { "location": [ 110.88, 258.6465, 188.736, 268.4826 ], "text": "CERS Hazardous", "html_text": "CERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 258.6465, 266.592, 268.4826 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 258.6465, 344.448, 268.4826 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 258.6465, 422.304, 268.4826 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 258.6465, 500.16, 268.4826 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 43, "location": [ 110.88, 248.8103, 500.16, 258.6465 ], "cells": [ { "location": [ 110.88, 248.8103, 188.736, 258.6465 ], "text": "SPRS", "html_text": "SPRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 248.8103, 266.592, 258.6465 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 248.8103, 344.448, 258.6465 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 248.8103, 422.304, 258.6465 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 248.8103, 500.16, 258.6465 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 44, "location": [ 110.88, 238.9742, 500.16, 248.8103 ], "cells": [ { "location": [ 110.88, 238.9742, 188.736, 248.8103 ], "text": "TRS", "html_text": "TRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 238.9742, 266.592, 248.8103 ], "text": "783,000", "html_text": "783,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 238.9742, 344.448, 248.8103 ], "text": "48.2%", "html_text": "48.2%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 238.9742, 422.304, 248.8103 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 238.9742, 500.16, 248.8103 ], "text": "47.1%", "html_text": "47.1%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 45, "location": [ 110.88, 229.1381, 500.16, 238.9742 ], "cells": [ { "location": [ 110.88, 229.1381, 188.736, 238.9742 ], "text": "JRP", "html_text": "JRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 229.1381, 266.592, 238.9742 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 229.1381, 344.448, 238.9742 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 229.1381, 422.304, 238.9742 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 229.1381, 500.16, 238.9742 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 46, "location": [ 110.88, 219.3019, 500.16, 229.1381 ], "cells": [ { "location": [ 110.88, 219.3019, 188.736, 229.1381 ], "text": "LRP", "html_text": "LRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 219.3019, 266.592, 229.1381 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 219.3019, 344.448, 229.1381 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 219.3019, 422.304, 229.1381 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 219.3019, 500.16, 229.1381 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 47, "location": [ 110.88, 209.4658, 500.16, 219.3019 ], "cells": [ { "location": [ 110.88, 209.4658, 188.736, 219.3019 ], "text": "TIAA", "html_text": "TIAA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 209.4658, 266.592, 219.3019 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 209.4658, 344.448, 219.3019 ], "text": "15.4%", "html_text": "15.4%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 209.4658, 422.304, 219.3019 ], "text": "275,000", "html_text": "275,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 209.4658, 500.16, 219.3019 ], "text": "17.3%", "html_text": "17.3%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 48, "location": [ 110.88, 199.6297, 500.16, 209.4658 ], "cells": [ { "location": [ 110.88, 199.6297, 188.736, 209.4658 ], "text": "Other (Identify)", "html_text": "Other (Identify)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 199.6297, 266.592, 209.4658 ], "text": "30,769", "html_text": "30,769", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 199.6297, 344.448, 209.4658 ], "text": "1.9%", "html_text": "1.9%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 199.6297, 422.304, 209.4658 ], "text": "30,769", "html_text": "30,769", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 199.6297, 500.16, 209.4658 ], "text": "1.9%", "html_text": "1.9%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 49, "location": [ 110.88, 189.7935, 500.16, 199.6297 ], "cells": [ { "location": [ 110.88, 189.7935, 188.736, 199.6297 ], "text": "TOTAL FEDERAL FUNDS", "html_text": "TOTAL FEDERAL FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 189.7935, 266.592, 199.6297 ], "text": "1,625,769", "html_text": "1,625,769", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 189.7935, 344.448, 199.6297 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 189.7935, 422.304, 199.6297 ], "text": "1,592,769", "html_text": "1,592,769", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 189.7935, 500.16, 199.6297 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 50, "location": [ 110.88, 179.9574, 500.16, 189.7935 ], "cells": [ { "location": [ 110.88, 179.9574, 188.736, 189.7935 ], "text": "ROAD FUND", "html_text": "ROAD FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 179.9574, 266.592, 189.7935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 179.9574, 344.448, 189.7935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 179.9574, 422.304, 189.7935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 179.9574, 500.16, 189.7935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 51, "location": [ 110.88, 170.1213, 500.16, 179.9574 ], "cells": [ { "location": [ 110.88, 170.1213, 188.736, 179.9574 ], "text": "KERS Nonhazardous", "html_text": "KERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 170.1213, 266.592, 179.9574 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 170.1213, 344.448, 179.9574 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 170.1213, 422.304, 179.9574 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 170.1213, 500.16, 179.9574 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 52, "location": [ 110.88, 160.2852, 500.16, 170.1213 ], "cells": [ { "location": [ 110.88, 160.2852, 188.736, 170.1213 ], "text": "KERS Hazardous", "html_text": "KERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 160.2852, 266.592, 170.1213 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 160.2852, 344.448, 170.1213 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 160.2852, 422.304, 170.1213 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 160.2852, 500.16, 170.1213 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 53, "location": [ 110.88, 150.449, 500.16, 160.2852 ], "cells": [ { "location": [ 110.88, 150.449, 188.736, 160.2852 ], "text": "CERS Nonhazardous", "html_text": "CERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 150.449, 266.592, 160.2852 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 150.449, 344.448, 160.2852 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 150.449, 422.304, 160.2852 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 150.449, 500.16, 160.2852 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 54, "location": [ 110.88, 140.6129, 500.16, 150.449 ], "cells": [ { "location": [ 110.88, 140.6129, 188.736, 150.449 ], "text": "CERS Hazardous", "html_text": "CERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 140.6129, 266.592, 150.449 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 140.6129, 344.448, 150.449 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 140.6129, 422.304, 150.449 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 140.6129, 500.16, 150.449 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 55, "location": [ 110.88, 130.7768, 500.16, 140.6129 ], "cells": [ { "location": [ 110.88, 130.7768, 188.736, 140.6129 ], "text": "SPRS", "html_text": "SPRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 130.7768, 266.592, 140.6129 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 130.7768, 344.448, 140.6129 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 130.7768, 422.304, 140.6129 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 130.7768, 500.16, 140.6129 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 56, "location": [ 110.88, 120.9406, 500.16, 130.7768 ], "cells": [ { "location": [ 110.88, 120.9406, 188.736, 130.7768 ], "text": "TRS", "html_text": "TRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 120.9406, 266.592, 130.7768 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 120.9406, 344.448, 130.7768 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 120.9406, 422.304, 130.7768 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 120.9406, 500.16, 130.7768 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 57, "location": [ 110.88, 111.1045, 500.16, 120.9406 ], "cells": [ { "location": [ 110.88, 111.1045, 188.736, 120.9406 ], "text": "JRP", "html_text": "JRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 111.1045, 266.592, 120.9406 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 111.1045, 344.448, 120.9406 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 111.1045, 422.304, 120.9406 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 111.1045, 500.16, 120.9406 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 58, "location": [ 110.88, 101.2684, 500.16, 111.1045 ], "cells": [ { "location": [ 110.88, 101.2684, 188.736, 111.1045 ], "text": "LRP", "html_text": "LRP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 101.2684, 266.592, 111.1045 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 101.2684, 344.448, 111.1045 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 101.2684, 422.304, 111.1045 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 101.2684, 500.16, 111.1045 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 59, "location": [ 110.88, 91.4323, 500.16, 101.2684 ], "cells": [ { "location": [ 110.88, 91.4323, 188.736, 101.2684 ], "text": "TIAA", "html_text": "TIAA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 91.4323, 266.592, 101.2684 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 91.4323, 344.448, 101.2684 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 91.4323, 422.304, 101.2684 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 91.4323, 500.16, 101.2684 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 60, "location": [ 110.88, 81.5961, 500.16, 91.4323 ], "cells": [ { "location": [ 110.88, 81.5961, 188.736, 91.4323 ], "text": "Other (Identify)", "html_text": "Other (Identify)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 81.5961, 266.592, 91.4323 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 81.5961, 344.448, 91.4323 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 81.5961, 422.304, 91.4323 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 81.5961, 500.16, 91.4323 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 61, "location": [ 110.88, 71.76, 500.16, 81.5961 ], "cells": [ { "location": [ 110.88, 71.76, 188.736, 81.5961 ], "text": "TOTAL ROAD FUND", "html_text": "TOTAL ROAD FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 188.736, 71.76, 266.592, 81.5961 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.592, 71.76, 344.448, 81.5961 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.448, 71.76, 422.304, 81.5961 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 422.304, 71.76, 500.16, 81.5961 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 62, "n_cols": 5, "ref": "#/tables/1", "reading_order": 3 }, { "page": 40, "type": "TEXT", "location": { "l": 488.88, "t": 36.72, "r": 562.08, "b": 24 }, "text": "Page 37 of 471 of 2", "reading_order": 4 } ] }, { "page": 41, "items": [ { "page": 41, "type": "TEXT", "location": { "l": 70.8, "t": 765.12, "r": 82.56, "b": 756.24 }, "text": "38", "reading_order": 0 }, { "page": 41, "type": "TABLE", "location": { "l": 112.8, "t": 728.16, "r": 498.24, "b": 667.68 }, "text": "
TOTAL CONTRIBUTIONS BY FUND SOURCE
General Fund4,365,77072.9%2,983,32465.2%
Tobacco Settlement-Phase I-0.0%-0.0%
Restricted Funds-0.0%-0.0%
Federal Funds1,625,76927.1%1,592,76934.8%
Road Fund-0.0%-0.0%
TOTAL CONTRIBUTIONS5,991,539100.0%4,576,093100.0%
", "rows": [ { "row_index": 0, "location": [ 112.8, 719.52, 498.24, 728.16 ], "cells": [ { "location": [ 112.8, 719.52, 189.888, 728.16 ], "text": "TOTAL CONTRIBUTIONS BY FUND SOURCE", "html_text": "TOTAL CONTRIBUTIONS BY FUND SOURCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.888, 719.52, 266.976, 728.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 266.976, 719.52, 344.064, 728.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 344.064, 719.52, 421.152, 728.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.152, 719.52, 498.24, 728.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 112.8, 710.88, 498.24, 719.52 ], "cells": [ { "location": [ 112.8, 710.88, 189.888, 719.52 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.888, 710.88, 266.976, 719.52 ], "text": "4,365,770", "html_text": "4,365,770", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 266.976, 710.88, 344.064, 719.52 ], "text": "72.9%", "html_text": "72.9%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 344.064, 710.88, 421.152, 719.52 ], "text": "2,983,324", "html_text": "2,983,324", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.152, 710.88, 498.24, 719.52 ], "text": "65.2%", "html_text": "65.2%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 112.8, 702.24, 498.24, 710.88 ], "cells": [ { "location": [ 112.8, 702.24, 189.888, 710.88 ], "text": "Tobacco Settlement-Phase I", "html_text": "Tobacco Settlement-Phase I", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.888, 702.24, 266.976, 710.88 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 266.976, 702.24, 344.064, 710.88 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 344.064, 702.24, 421.152, 710.88 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.152, 702.24, 498.24, 710.88 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 112.8, 693.6, 498.24, 702.24 ], "cells": [ { "location": [ 112.8, 693.6, 189.888, 702.24 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.888, 693.6, 266.976, 702.24 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 266.976, 693.6, 344.064, 702.24 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 344.064, 693.6, 421.152, 702.24 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.152, 693.6, 498.24, 702.24 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 112.8, 684.96, 498.24, 693.6 ], "cells": [ { "location": [ 112.8, 684.96, 189.888, 693.6 ], "text": "Federal Funds", "html_text": "Federal Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.888, 684.96, 266.976, 693.6 ], "text": "1,625,769", "html_text": "1,625,769", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 266.976, 684.96, 344.064, 693.6 ], "text": "27.1%", "html_text": "27.1%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 344.064, 684.96, 421.152, 693.6 ], "text": "1,592,769", "html_text": "1,592,769", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.152, 684.96, 498.24, 693.6 ], "text": "34.8%", "html_text": "34.8%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 112.8, 676.32, 498.24, 684.96 ], "cells": [ { "location": [ 112.8, 676.32, 189.888, 684.96 ], "text": "Road Fund", "html_text": "Road Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.888, 676.32, 266.976, 684.96 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 266.976, 676.32, 344.064, 684.96 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 344.064, 676.32, 421.152, 684.96 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.152, 676.32, 498.24, 684.96 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 112.8, 667.68, 498.24, 676.32 ], "cells": [ { "location": [ 112.8, 667.68, 189.888, 676.32 ], "text": "TOTAL CONTRIBUTIONS", "html_text": "TOTAL CONTRIBUTIONS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.888, 667.68, 266.976, 676.32 ], "text": "5,991,539", "html_text": "5,991,539", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 266.976, 667.68, 344.064, 676.32 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 344.064, 667.68, 421.152, 676.32 ], "text": "4,576,093", "html_text": "4,576,093", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.152, 667.68, 498.24, 676.32 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 7, "n_cols": 5, "ref": "#/tables/0", "reading_order": 1 }, { "page": 41, "type": "TABLE", "location": { "l": 112.08, "t": 659.52, "r": 498.72, "b": 446.64 }, "text": "
TOTAL CONTRIBUTIONS BY RETIREMENT SYSTEM
KERS Nonhazardous2,425,0000.0%2,000,0000.0%
KERS Hazardous47,0000.0%44,0000.0%
CERS Nonhazardous-0.0%-0.0%
CERS Hazardous-0.0%-0.0%
State Police Retirement System-0.0%-0.0%
Teachers' Retirement System2,483,0000.0%1,700,0000.0%
Judicial Retirement Plan-0.0%-0.0%
Legislators Retirement Plan-0.0%-0.0%
TIAA890,7700.0%726,3240.0%
Other (Identify)145,7690.0%105,7690.0%
TOTAL CONTRIBUTIONS5,991,5390.0%4,576,0930.0%
TOTAL EMPLOYEES BY RETIREMENT SYSTEM
KERS Nonhazardous14330.4%14030.1%
KERS Hazardous20.4%20.4%
CERS Nonhazardous-0.0%-0.0%
CERS Hazardous-0.0%-0.0%
State Police Retirement System-0.0%-0.0%
Teachers' Retirement System13729.1%13529.0%
Judicial Retirement Plan-0.0%-0.0%
Legislators Retirement Plan-0.0%-0.0%
TIAA18539.3%18439.6%
Other (Identify)40.8%40.9%
TOTAL EMPLOYEES471100.0%465100.0%
", "rows": [ { "row_index": 0, "location": [ 112.08, 650.65, 498.72, 659.52 ], "cells": [ { "location": [ 112.08, 650.65, 498.72, 659.52 ], "text": "TOTAL CONTRIBUTIONS BY RETIREMENT SYSTEM", "html_text": "TOTAL CONTRIBUTIONS BY RETIREMENT SYSTEM", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 112.08, 641.78, 498.72, 650.65 ], "cells": [ { "location": [ 112.08, 641.78, 189.408, 650.65 ], "text": "KERS Nonhazardous", "html_text": "KERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 641.78, 266.736, 650.65 ], "text": "2,425,000", "html_text": "2,425,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 641.78, 344.064, 650.65 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 641.78, 421.392, 650.65 ], "text": "2,000,000", "html_text": "2,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 641.78, 498.72, 650.65 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 112.08, 632.91, 498.72, 641.78 ], "cells": [ { "location": [ 112.08, 632.91, 189.408, 641.78 ], "text": "KERS Hazardous", "html_text": "KERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 632.91, 266.736, 641.78 ], "text": "47,000", "html_text": "47,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 632.91, 344.064, 641.78 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 632.91, 421.392, 641.78 ], "text": "44,000", "html_text": "44,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 632.91, 498.72, 641.78 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 112.08, 624.04, 498.72, 632.91 ], "cells": [ { "location": [ 112.08, 624.04, 189.408, 632.91 ], "text": "CERS Nonhazardous", "html_text": "CERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 624.04, 266.736, 632.91 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 624.04, 344.064, 632.91 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 624.04, 421.392, 632.91 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 624.04, 498.72, 632.91 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 112.08, 615.17, 498.72, 624.04 ], "cells": [ { "location": [ 112.08, 615.17, 189.408, 624.04 ], "text": "CERS Hazardous", "html_text": "CERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 615.17, 266.736, 624.04 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 615.17, 344.064, 624.04 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 615.17, 421.392, 624.04 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 615.17, 498.72, 624.04 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 112.08, 606.3, 498.72, 615.17 ], "cells": [ { "location": [ 112.08, 606.3, 189.408, 615.17 ], "text": "State Police Retirement System", "html_text": "State Police Retirement System", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 606.3, 266.736, 615.17 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 606.3, 344.064, 615.17 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 606.3, 421.392, 615.17 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 606.3, 498.72, 615.17 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 112.08, 597.43, 498.72, 606.3 ], "cells": [ { "location": [ 112.08, 597.43, 189.408, 606.3 ], "text": "Teachers' Retirement System", "html_text": "Teachers' Retirement System", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 597.43, 266.736, 606.3 ], "text": "2,483,000", "html_text": "2,483,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 597.43, 344.064, 606.3 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 597.43, 421.392, 606.3 ], "text": "1,700,000", "html_text": "1,700,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 597.43, 498.72, 606.3 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 112.08, 588.56, 498.72, 597.43 ], "cells": [ { "location": [ 112.08, 588.56, 189.408, 597.43 ], "text": "Judicial Retirement Plan", "html_text": "Judicial Retirement Plan", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 588.56, 266.736, 597.43 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 588.56, 344.064, 597.43 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 588.56, 421.392, 597.43 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 588.56, 498.72, 597.43 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 112.08, 579.69, 498.72, 588.56 ], "cells": [ { "location": [ 112.08, 579.69, 189.408, 588.56 ], "text": "Legislators Retirement Plan", "html_text": "Legislators Retirement Plan", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 579.69, 266.736, 588.56 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 579.69, 344.064, 588.56 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 579.69, 421.392, 588.56 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 579.69, 498.72, 588.56 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 112.08, 570.82, 498.72, 579.69 ], "cells": [ { "location": [ 112.08, 570.82, 189.408, 579.69 ], "text": "TIAA", "html_text": "TIAA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 570.82, 266.736, 579.69 ], "text": "890,770", "html_text": "890,770", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 570.82, 344.064, 579.69 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 570.82, 421.392, 579.69 ], "text": "726,324", "html_text": "726,324", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 570.82, 498.72, 579.69 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 10, "location": [ 112.08, 561.95, 498.72, 570.82 ], "cells": [ { "location": [ 112.08, 561.95, 189.408, 570.82 ], "text": "Other (Identify)", "html_text": "Other (Identify)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 561.95, 266.736, 570.82 ], "text": "145,769", "html_text": "145,769", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 561.95, 344.064, 570.82 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 561.95, 421.392, 570.82 ], "text": "105,769", "html_text": "105,769", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 561.95, 498.72, 570.82 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 11, "location": [ 112.08, 553.08, 498.72, 561.95 ], "cells": [ { "location": [ 112.08, 553.08, 189.408, 561.95 ], "text": "TOTAL CONTRIBUTIONS", "html_text": "TOTAL CONTRIBUTIONS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 553.08, 266.736, 561.95 ], "text": "5,991,539", "html_text": "5,991,539", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 553.08, 344.064, 561.95 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 553.08, 421.392, 561.95 ], "text": "4,576,093", "html_text": "4,576,093", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 553.08, 498.72, 561.95 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 12, "location": [ 112.08, 544.21, 498.72, 553.08 ], "cells": [ { "location": [ 112.08, 544.21, 498.72, 553.08 ], "text": "TOTAL EMPLOYEES BY RETIREMENT SYSTEM", "html_text": "TOTAL EMPLOYEES BY RETIREMENT SYSTEM", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 13, "location": [ 112.08, 535.34, 498.72, 544.21 ], "cells": [ { "location": [ 112.08, 535.34, 189.408, 544.21 ], "text": "KERS Nonhazardous", "html_text": "KERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 535.34, 266.736, 544.21 ], "text": "143", "html_text": "143", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 535.34, 344.064, 544.21 ], "text": "30.4%", "html_text": "30.4%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 535.34, 421.392, 544.21 ], "text": "140", "html_text": "140", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 535.34, 498.72, 544.21 ], "text": "30.1%", "html_text": "30.1%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 14, "location": [ 112.08, 526.47, 498.72, 535.34 ], "cells": [ { "location": [ 112.08, 526.47, 189.408, 535.34 ], "text": "KERS Hazardous", "html_text": "KERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 526.47, 266.736, 535.34 ], "text": "2", "html_text": "2", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 526.47, 344.064, 535.34 ], "text": "0.4%", "html_text": "0.4%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 526.47, 421.392, 535.34 ], "text": "2", "html_text": "2", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 526.47, 498.72, 535.34 ], "text": "0.4%", "html_text": "0.4%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 15, "location": [ 112.08, 517.6, 498.72, 526.47 ], "cells": [ { "location": [ 112.08, 517.6, 189.408, 526.47 ], "text": "CERS Nonhazardous", "html_text": "CERS Nonhazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 517.6, 266.736, 526.47 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 517.6, 344.064, 526.47 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 517.6, 421.392, 526.47 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 517.6, 498.72, 526.47 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 16, "location": [ 112.08, 508.73, 498.72, 517.6 ], "cells": [ { "location": [ 112.08, 508.73, 189.408, 517.6 ], "text": "CERS Hazardous", "html_text": "CERS Hazardous", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 508.73, 266.736, 517.6 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 508.73, 344.064, 517.6 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 508.73, 421.392, 517.6 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 508.73, 498.72, 517.6 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 17, "location": [ 112.08, 499.86, 498.72, 508.73 ], "cells": [ { "location": [ 112.08, 499.86, 189.408, 508.73 ], "text": "State Police Retirement System", "html_text": "State Police Retirement System", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 499.86, 266.736, 508.73 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 499.86, 344.064, 508.73 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 499.86, 421.392, 508.73 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 499.86, 498.72, 508.73 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 18, "location": [ 112.08, 490.99, 498.72, 499.86 ], "cells": [ { "location": [ 112.08, 490.99, 189.408, 499.86 ], "text": "Teachers' Retirement System", "html_text": "Teachers' Retirement System", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 490.99, 266.736, 499.86 ], "text": "137", "html_text": "137", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 490.99, 344.064, 499.86 ], "text": "29.1%", "html_text": "29.1%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 490.99, 421.392, 499.86 ], "text": "135", "html_text": "135", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 490.99, 498.72, 499.86 ], "text": "29.0%", "html_text": "29.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 19, "location": [ 112.08, 482.12, 498.72, 490.99 ], "cells": [ { "location": [ 112.08, 482.12, 189.408, 490.99 ], "text": "Judicial Retirement Plan", "html_text": "Judicial Retirement Plan", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 482.12, 266.736, 490.99 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 482.12, 344.064, 490.99 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 482.12, 421.392, 490.99 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 482.12, 498.72, 490.99 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 20, "location": [ 112.08, 473.25, 498.72, 482.12 ], "cells": [ { "location": [ 112.08, 473.25, 189.408, 482.12 ], "text": "Legislators Retirement Plan", "html_text": "Legislators Retirement Plan", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 473.25, 266.736, 482.12 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 473.25, 344.064, 482.12 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 473.25, 421.392, 482.12 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 473.25, 498.72, 482.12 ], "text": "0.0%", "html_text": "0.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 21, "location": [ 112.08, 464.38, 498.72, 473.25 ], "cells": [ { "location": [ 112.08, 464.38, 189.408, 473.25 ], "text": "TIAA", "html_text": "TIAA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 464.38, 266.736, 473.25 ], "text": "185", "html_text": "185", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 464.38, 344.064, 473.25 ], "text": "39.3%", "html_text": "39.3%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 464.38, 421.392, 473.25 ], "text": "184", "html_text": "184", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 464.38, 498.72, 473.25 ], "text": "39.6%", "html_text": "39.6%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 22, "location": [ 112.08, 455.51, 498.72, 464.38 ], "cells": [ { "location": [ 112.08, 455.51, 189.408, 464.38 ], "text": "Other (Identify)", "html_text": "Other (Identify)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 455.51, 266.736, 464.38 ], "text": "4", "html_text": "4", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 455.51, 344.064, 464.38 ], "text": "0.8%", "html_text": "0.8%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 455.51, 421.392, 464.38 ], "text": "4", "html_text": "4", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 455.51, 498.72, 464.38 ], "text": "0.9%", "html_text": "0.9%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 23, "location": [ 112.08, 446.64, 498.72, 455.51 ], "cells": [ { "location": [ 112.08, 446.64, 189.408, 455.51 ], "text": "TOTAL EMPLOYEES", "html_text": "TOTAL EMPLOYEES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 189.408, 446.64, 266.736, 455.51 ], "text": "471", "html_text": "471", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 266.736, 446.64, 344.064, 455.51 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.064, 446.64, 421.392, 455.51 ], "text": "465", "html_text": "465", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 421.392, 446.64, 498.72, 455.51 ], "text": "100.0%", "html_text": "100.0%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 24, "n_cols": 5, "ref": "#/tables/1", "reading_order": 2 }, { "page": 41, "type": "TEXT", "location": { "l": 488.64, "t": 36.72, "r": 562.32, "b": 24 }, "text": "Page 38 of 47 2 of 2", "reading_order": 3 } ] }, { "page": 42, "items": [ { "page": 42, "type": "TEXT", "location": { "l": 70.8, "t": 814.7225, "r": 81.84, "b": 805.3634 }, "text": "39", "reading_order": 0 }, { "page": 42, "type": "TEXT", "location": { "l": 198.72, "t": 805.6034, "r": 392.4, "b": 775.3663 }, "text": "2020-2022 Kentucky Branch Budget\nCapital Budget Request: Project Summary Record\nAll dollar amounts rounded to next $1000", "reading_order": 1 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 772.7265, "r": 548.4, "b": 758.2679 }, "text": "Capital Budget Record CBR-01", "reading_order": 2 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 758.2679, "r": 548.4, "b": 743.8093 }, "text": "Governmental Branch: Executive Branch Cabinet: Postsecondary Education Agency: Postsecondary Education Institutions Appropriation: Kentucky State University", "reading_order": 3 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 743.8093, "r": 548.4, "b": 729.3506 }, "text": "SUMMARY BY FUND SOURCE FY 2019-20 Requested FY 2020-21 Requested FY 2021-22 Requested Total Requested", "reading_order": 4 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 714.892, "r": 548.4, "b": 700.4334 }, "text": "Federal Funds 0 1,044,000 0 1,044,000", "reading_order": 5 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 729.3506, "r": 548.4, "b": 714.892 }, "text": "Bond Funds 0 116,347,000 0 116,347,000", "reading_order": 6 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 700.4334, "r": 548.4, "b": 685.9747 }, "text": "Restricted Funds 0 1,061,000 0 1,061,000", "reading_order": 7 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 685.9747, "r": 548.4, "b": 671.5161 }, "text": "Other - Third Party Financing 0 55,562,000 0 55,562,000", "reading_order": 8 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 671.5161, "r": 548.4, "b": 657.0575 }, "text": "TOTAL EXPENDITURES BY UNIT 0 174,014,000 0 174,014,000", "reading_order": 9 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 657.0575, "r": 548.4, "b": 642.5989 }, "text": "Cabinet Agency Project No. Project Name Type", "reading_order": 10 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 642.5989, "r": 548.4, "b": 628.1402 }, "text": "1 435U20C003 Renovation & Renewal Projects Pool 2018 Construction", "reading_order": 11 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 628.1402, "r": 548.4, "b": 613.6816 }, "text": "Bond Funds 0 5,950,000 0 5,950,000", "reading_order": 12 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 613.6816, "r": 548.4, "b": 599.223 }, "text": "Restricted Funds 0 17,000 0 17,000", "reading_order": 13 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 599.223, "r": 548.4, "b": 584.7644 }, "text": "Total Renovation & Renewal Projects Pool 2018 0 5,967,000 0 5,967,000", "reading_order": 14 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 584.7644, "r": 548.4, "b": 570.3057 }, "text": "2 435U20C007 Construct New Residence Hall Construction", "reading_order": 15 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 570.3057, "r": 548.4, "b": 555.8471 }, "text": "Other - Third Party Financing 0 55,562,000 0 55,562,000", "reading_order": 16 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 555.8471, "r": 548.4, "b": 541.3885 }, "text": "Total Construct New Residence Hall 0 55,562,000 0 55,562,000", "reading_order": 17 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 541.3885, "r": 548.4, "b": 526.9299 }, "text": "3 435U20C002 Upgrade Information Tech Infrastructure 2018 Information Technology System", "reading_order": 18 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 526.9299, "r": 548.4, "b": 512.4712 }, "text": "Bond Funds 0 12,263,000 0 12,263,000", "reading_order": 19 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 483.554, "r": 548.4, "b": 469.0954 }, "text": "Bond Funds 0 29,604,000 0 29,604,000", "reading_order": 20 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 469.0954, "r": 548.4, "b": 454.6367 }, "text": "Total Academic & Student Success Center 0 29,604,000 0 29,604,000", "reading_order": 21 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 454.6367, "r": 548.4, "b": 440.1781 }, "text": "5 435U20C009 Construct Business & Technology Center Construction", "reading_order": 22 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 440.1781, "r": 548.4, "b": 425.7195 }, "text": "Bond Funds 0 42,717,000 0 42,717,000", "reading_order": 23 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 425.7195, "r": 548.4, "b": 411.2609 }, "text": "Total Construct Business & Technology Center 0 42,717,000 0 42,717,000", "reading_order": 24 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 411.2609, "r": 548.4, "b": 396.8022 }, "text": "6 435U20C008 Construct Health Sciences Center Construction", "reading_order": 25 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 396.8022, "r": 548.4, "b": 382.3436 }, "text": "Bond Funds 0 18,406,000 0 18,406,000", "reading_order": 26 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 382.3436, "r": 548.4, "b": 367.885 }, "text": "Total Construct Health Sciences Center 0 18,406,000 0 18,406,000", "reading_order": 27 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 367.885, "r": 548.4, "b": 353.4264 }, "text": "7 435U20C006 Expand Campus Communications Infrastructure Construction", "reading_order": 28 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 281.1332, "r": 548.4, "b": 266.6746 }, "text": "9 435U20C001 Acquire Land/Campus Master Plan 2018 Construction", "reading_order": 29 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 266.6746, "r": 548.4, "b": 252.216 }, "text": "Federal Funds 0 1,044,000 0 1,044,000", "reading_order": 30 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 252.216, "r": 548.4, "b": 237.7574 }, "text": "Restricted Funds 0 1,044,000 0 1,044,000", "reading_order": 31 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 237.7574, "r": 548.4, "b": 223.2987 }, "text": "Total Acquire Land/Campus Master Plan 2018 0 2,088,000 0 2,088,000", "reading_order": 32 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 512.4712, "r": 548.4, "b": 498.0126 }, "text": "Total Upgrade Information Tech Infrastructure 2018 0 12,263,000 0 12,263,000", "reading_order": 33 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 498.0126, "r": 548.4, "b": 483.554 }, "text": "4 435U20C005 Academic & Student Success Center Construction", "reading_order": 34 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 353.4264, "r": 548.4, "b": 338.9677 }, "text": "Bond Funds 0 2,407,000 0 2,407,000", "reading_order": 35 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 338.9677, "r": 548.4, "b": 324.5091 }, "text": "Total Expand Campus Communications Infrastructure 0 2,407,000 0 2,407,000", "reading_order": 36 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 324.5091, "r": 548.4, "b": 310.0505 }, "text": "8 435U20C004 Replace Enterprise Resource Planning System Information Technology System", "reading_order": 37 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 310.0505, "r": 548.4, "b": 295.5919 }, "text": "Bond Funds 0 5,000,000 0 5,000,000", "reading_order": 38 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 295.5919, "r": 548.4, "b": 281.1332 }, "text": "Total Replace Enterprise Resource Planning System 0 5,000,000 0 5,000,000", "reading_order": 39 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 223.2987, "r": 548.4, "b": 208.8401 }, "text": "0 0 0 0", "reading_order": 40 }, { "page": 42, "type": "TEXT", "location": { "l": 30.48, "t": 208.8401, "r": 548.4, "b": 194.3815 }, "text": "Grand Total 174,014,000", "reading_order": 41 } ] }, { "page": 43, "items": [ { "page": 43, "type": "TEXT", "location": { "l": 70.3108, "t": 764.1682, "r": 82.3092, "b": 755.7708 }, "text": "40", "reading_order": 0 }, { "page": 43, "type": "TEXT", "location": { "l": 35.0354, "t": 719.3018, "r": 155.7396, "b": 708.985 }, "text": "Capital Budget Record CBR-02", "reading_order": 1 }, { "page": 43, "type": "TEXT", "location": { "l": 35.9953, "t": 715.463, "r": 262.0457, "b": 651.1625 }, "text": "Capital Budget Record CBR-02\nBranch: Executive Branch\nCabinet: Postsecondary Education\nAgency: Postsecondary Education Institutions\nAppropriation: Kentucky State University\nProject Title: Renovation & Renewal Projects Pool 2018", "reading_order": 2 }, { "page": 43, "type": "TEXT", "location": { "l": 36.9552, "t": 651.8823, "r": 184.7758, "b": 641.8053 }, "text": "KBUD Project Number: 435U20C003", "reading_order": 3 }, { "page": 43, "type": "TABLE", "location": { "l": 69.8309, "t": 638.2064, "r": 347.7145, "b": 591.9005 }, "text": "
PriorityCapital Budget RequestSix-Year Capital Plan 2020-22
Cabinet:
Agency:4
", "rows": [ { "row_index": 0, "location": [ 69.8309, 622.7711, 347.7145, 638.2064 ], "cells": [ { "location": [ 69.8309, 622.7711, 162.4588, 638.2064 ], "text": "Priority", "html_text": "Priority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.4588, 622.7711, 255.0866, 638.2064 ], "text": "Capital Budget Request", "html_text": "Capital Budget Request", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 255.0866, 622.7711, 347.7145, 638.2064 ], "text": "Six-Year Capital Plan 2020-22", "html_text": "Six-Year Capital Plan 2020-22", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 69.8309, 607.3358, 347.7145, 622.7711 ], "cells": [ { "location": [ 69.8309, 607.3358, 162.4588, 622.7711 ], "text": "Cabinet:", "html_text": "Cabinet:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.4588, 607.3358, 255.0866, 622.7711 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 255.0866, 607.3358, 347.7145, 622.7711 ], "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": [ 69.8309, 591.9005, 347.7145, 607.3358 ], "cells": [ { "location": [ 69.8309, 591.9005, 162.4588, 607.3358 ], "text": "Agency:", "html_text": "Agency:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.4588, 591.9005, 255.0866, 607.3358 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 255.0866, 591.9005, 347.7145, 607.3358 ], "text": "4", "html_text": "4", "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": 3, "n_cols": 3, "ref": "#/tables/0", "reading_order": 4 }, { "page": 43, "type": "TITLE", "location": { "l": 35.2754, "t": 586.862, "r": 149.5004, "b": 576.5451 }, "text": "PROJECT DOCUMENTATION", "reading_order": 5, "level": 4 }, { "page": 43, "type": "TEXT", "location": { "l": 33.3556, "t": 574.3858, "r": 147.1008, "b": 563.829 }, "text": "Location (County): Franklin", "reading_order": 6 }, { "page": 43, "type": "TEXT", "location": { "l": 31.9158, "t": 562.6294, "r": 515.2126, "b": 539.5963 }, "text": "Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding? NO", "reading_order": 7 }, { "page": 43, "type": "TEXT", "location": { "l": 85.1889, "t": 534.7978, "r": 308.5996, "b": 524.0011 }, "text": "If (Yes, Additional Funding), provide the following information:", "reading_order": 8 }, { "page": 43, "type": "TEXT", "location": { "l": 85.6688, "t": 522.5615, "r": 228.93, "b": 512.0047 }, "text": "eMars Project Number (Agency, Fund):", "reading_order": 9 }, { "page": 43, "type": "TEXT", "location": { "l": 85.4288, "t": 511.5249, "r": 223.1708, "b": 500.7281 }, "text": "New Total Project Cost: $ 5,967,000", "reading_order": 10 }, { "page": 43, "type": "TEXT", "location": { "l": 32.8757, "t": 498.5688, "r": 115.4249, "b": 488.2519 }, "text": "Capital Project Type:", "reading_order": 11 }, { "page": 43, "type": "TITLE", "location": { "l": 32.1558, "t": 482.0138, "r": 108.2258, "b": 471.9369 }, "text": "Project Description", "reading_order": 12, "level": 5 }, { "page": 43, "type": "TEXT", "location": { "l": 37.6751, "t": 467.8581, "r": 523.3715, "b": 417.4734 }, "text": "Small projects for Renovation and Renewal of KSU facilities that need completion to keep the University's facilities at functional level. This project combines previous separate pool projects titled “Capital Renewal & Maintenance Projects Pool”, “Life Safety Upgrade Pool” and “Roof Repair & Replacement Pool”. These projects range from electrical system upgrades to having new asphalt placed on deteriorating roads; install new or upgrade current life safety systems on campus - Upgraded fire alarm systems, Upgraded fire suppression systems, ADA improvements. Repair and replacement of old roofs is part of this pool.", "reading_order": 13 }, { "page": 43, "type": "TITLE", "location": { "l": 31.9158, "t": 409.0759, "r": 117.8246, "b": 398.5191 }, "text": "PROJECT BUDGET", "reading_order": 14, "level": 4 }, { "page": 43, "type": "TEXT", "location": { "l": 31.6759, "t": 395.8799, "r": 340.7554, "b": 385.5631 }, "text": "Has this project been reviewed by the Department for Facilities and Support Services?", "reading_order": 15 }, { "page": 43, "type": "TABLE", "location": { "l": 31.1959, "t": 386.2828, "r": 483.7767, "b": 251.4437 }, "text": "
Fund SourceRequested FY 2019-20Requested FY 2020-21Requested FY 2021-22Requested Total
Bond Funds05,950,00005,950,000
Restricted Funds017,000017,000
Total Funds05,967,00005,967,000
Cost Elements
Project Design0230,0000230,000
Contingency Expense0344,0000344,000
Construction Costs05,393,00005,393,000
Total Costs05,967,00005,967,000
Completion Date: 09 / 2022
", "rows": [ { "row_index": 0, "location": [ 31.1959, 372.7989, 483.7767, 386.2828 ], "cells": [ { "location": [ 31.1959, 372.7989, 121.7121, 386.2828 ], "text": "Fund Source", "html_text": "Fund Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.7121, 372.7989, 212.2282, 386.2828 ], "text": "Requested FY 2019-20", "html_text": "Requested FY 2019-20", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 212.2282, 372.7989, 302.7444, 386.2828 ], "text": "Requested FY 2020-21", "html_text": "Requested FY 2020-21", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.7444, 372.7989, 393.2605, 386.2828 ], "text": "Requested FY 2021-22", "html_text": "Requested FY 2021-22", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 393.2605, 372.7989, 483.7767, 386.2828 ], "text": "Requested Total", "html_text": "Requested Total", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 31.1959, 359.315, 483.7767, 372.7989 ], "cells": [ { "location": [ 31.1959, 359.315, 121.7121, 372.7989 ], "text": "Bond Funds", "html_text": "Bond Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.7121, 359.315, 212.2282, 372.7989 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 212.2282, 359.315, 302.7444, 372.7989 ], "text": "5,950,000", "html_text": "5,950,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.7444, 359.315, 393.2605, 372.7989 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 393.2605, 359.315, 483.7767, 372.7989 ], "text": "5,950,000", "html_text": "5,950,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 31.1959, 345.8311, 483.7767, 359.315 ], "cells": [ { "location": [ 31.1959, 345.8311, 121.7121, 359.315 ], "text": "Restricted Funds", "html_text": "Restricted Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.7121, 345.8311, 212.2282, 359.315 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 212.2282, 345.8311, 302.7444, 359.315 ], "text": "17,000", "html_text": "17,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.7444, 345.8311, 393.2605, 359.315 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 393.2605, 345.8311, 483.7767, 359.315 ], "text": "17,000", "html_text": "17,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 31.1959, 332.3472, 483.7767, 345.8311 ], "cells": [ { "location": [ 31.1959, 332.3472, 121.7121, 345.8311 ], "text": "Total Funds", "html_text": "Total Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.7121, 332.3472, 212.2282, 345.8311 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 212.2282, 332.3472, 302.7444, 345.8311 ], "text": "5,967,000", "html_text": "5,967,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.7444, 332.3472, 393.2605, 345.8311 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 393.2605, 332.3472, 483.7767, 345.8311 ], "text": "5,967,000", "html_text": "5,967,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 31.1959, 318.8632, 483.7767, 332.3472 ], "cells": [ { "location": [ 31.1959, 318.8632, 121.7121, 332.3472 ], "text": "Cost Elements", "html_text": "Cost Elements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.7121, 318.8632, 212.2282, 332.3472 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 212.2282, 318.8632, 302.7444, 332.3472 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.7444, 318.8632, 393.2605, 332.3472 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 393.2605, 318.8632, 483.7767, 332.3472 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 31.1959, 305.3793, 483.7767, 318.8632 ], "cells": [ { "location": [ 31.1959, 305.3793, 121.7121, 318.8632 ], "text": "Project Design", "html_text": "Project Design", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.7121, 305.3793, 212.2282, 318.8632 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 212.2282, 305.3793, 302.7444, 318.8632 ], "text": "230,000", "html_text": "230,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.7444, 305.3793, 393.2605, 318.8632 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 393.2605, 305.3793, 483.7767, 318.8632 ], "text": "230,000", "html_text": "230,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 31.1959, 291.8954, 483.7767, 305.3793 ], "cells": [ { "location": [ 31.1959, 291.8954, 121.7121, 305.3793 ], "text": "Contingency Expense", "html_text": "Contingency Expense", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.7121, 291.8954, 212.2282, 305.3793 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 212.2282, 291.8954, 302.7444, 305.3793 ], "text": "344,000", "html_text": "344,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.7444, 291.8954, 393.2605, 305.3793 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 393.2605, 291.8954, 483.7767, 305.3793 ], "text": "344,000", "html_text": "344,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 31.1959, 278.4115, 483.7767, 291.8954 ], "cells": [ { "location": [ 31.1959, 278.4115, 121.7121, 291.8954 ], "text": "Construction Costs", "html_text": "Construction Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.7121, 278.4115, 212.2282, 291.8954 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 212.2282, 278.4115, 302.7444, 291.8954 ], "text": "5,393,000", "html_text": "5,393,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.7444, 278.4115, 393.2605, 291.8954 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 393.2605, 278.4115, 483.7767, 291.8954 ], "text": "5,393,000", "html_text": "5,393,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 31.1959, 264.9276, 483.7767, 278.4115 ], "cells": [ { "location": [ 31.1959, 264.9276, 121.7121, 278.4115 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.7121, 264.9276, 212.2282, 278.4115 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 212.2282, 264.9276, 302.7444, 278.4115 ], "text": "5,967,000", "html_text": "5,967,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.7444, 264.9276, 393.2605, 278.4115 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 393.2605, 264.9276, 483.7767, 278.4115 ], "text": "5,967,000", "html_text": "5,967,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 31.1959, 251.4437, 483.7767, 264.9276 ], "cells": [ { "location": [ 31.1959, 251.4437, 483.7767, 264.9276 ], "text": "Completion Date: 09 / 2022", "html_text": "Completion Date: 09 / 2022", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 10, "n_cols": 5, "ref": "#/tables/1", "reading_order": 16 }, { "page": 43, "type": "TABLE", "location": { "l": 34.7954, "t": 233.4492, "r": 551.6878, "b": 130.7603 }, "text": "
IMPACT ON OPERATING BUDGETFY1 AmountFY2 AmountFY3 AmountFY4 AmountFY5 Amount
Fund Source
00000
Total Costs00000
Cost Element
00000
Total Expenditures00000
", "rows": [ { "row_index": 0, "location": [ 34.7954, 218.7794, 551.6878, 233.4492 ], "cells": [ { "location": [ 34.7954, 218.7794, 120.9441, 233.4492 ], "text": "IMPACT ON OPERATING BUDGET", "html_text": "IMPACT ON OPERATING BUDGET", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 120.9441, 218.7794, 207.0929, 233.4492 ], "text": "FY1 Amount", "html_text": "FY1 Amount", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 207.0929, 218.7794, 293.2416, 233.4492 ], "text": "FY2 Amount", "html_text": "FY2 Amount", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 293.2416, 218.7794, 379.3903, 233.4492 ], "text": "FY3 Amount", "html_text": "FY3 Amount", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 379.3903, 218.7794, 465.5391, 233.4492 ], "text": "FY4 Amount", "html_text": "FY4 Amount", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.5391, 218.7794, 551.6878, 233.4492 ], "text": "FY5 Amount", "html_text": "FY5 Amount", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 1, "location": [ 34.7954, 204.1095, 551.6878, 218.7794 ], "cells": [ { "location": [ 34.7954, 204.1095, 120.9441, 218.7794 ], "text": "Fund Source", "html_text": "Fund Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 120.9441, 204.1095, 207.0929, 218.7794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 207.0929, 204.1095, 293.2416, 218.7794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 293.2416, 204.1095, 379.3903, 218.7794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 379.3903, 204.1095, 465.5391, 218.7794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.5391, 204.1095, 551.6878, 218.7794 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 2, "location": [ 34.7954, 189.4397, 551.6878, 204.1095 ], "cells": [ { "location": [ 34.7954, 189.4397, 120.9441, 204.1095 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 120.9441, 189.4397, 207.0929, 204.1095 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 207.0929, 189.4397, 293.2416, 204.1095 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 293.2416, 189.4397, 379.3903, 204.1095 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 379.3903, 189.4397, 465.5391, 204.1095 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.5391, 189.4397, 551.6878, 204.1095 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 3, "location": [ 34.7954, 174.7698, 551.6878, 189.4397 ], "cells": [ { "location": [ 34.7954, 174.7698, 120.9441, 189.4397 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 120.9441, 174.7698, 207.0929, 189.4397 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 207.0929, 174.7698, 293.2416, 189.4397 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 293.2416, 174.7698, 379.3903, 189.4397 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 379.3903, 174.7698, 465.5391, 189.4397 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.5391, 174.7698, 551.6878, 189.4397 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 4, "location": [ 34.7954, 160.1, 551.6878, 174.7698 ], "cells": [ { "location": [ 34.7954, 160.1, 120.9441, 174.7698 ], "text": "Cost Element", "html_text": "Cost Element", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 120.9441, 160.1, 207.0929, 174.7698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 207.0929, 160.1, 293.2416, 174.7698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 293.2416, 160.1, 379.3903, 174.7698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 379.3903, 160.1, 465.5391, 174.7698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.5391, 160.1, 551.6878, 174.7698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 5, "location": [ 34.7954, 145.4301, 551.6878, 160.1 ], "cells": [ { "location": [ 34.7954, 145.4301, 120.9441, 160.1 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 120.9441, 145.4301, 207.0929, 160.1 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 207.0929, 145.4301, 293.2416, 160.1 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 293.2416, 145.4301, 379.3903, 160.1 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 379.3903, 145.4301, 465.5391, 160.1 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.5391, 145.4301, 551.6878, 160.1 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 6, "location": [ 34.7954, 130.7603, 551.6878, 145.4301 ], "cells": [ { "location": [ 34.7954, 130.7603, 120.9441, 145.4301 ], "text": "Total Expenditures", "html_text": "Total Expenditures", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 120.9441, 130.7603, 207.0929, 145.4301 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 207.0929, 130.7603, 293.2416, 145.4301 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 293.2416, 130.7603, 379.3903, 145.4301 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 379.3903, 130.7603, 465.5391, 145.4301 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.5391, 130.7603, 551.6878, 145.4301 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" } ], "n_rows": 7, "n_cols": 6, "ref": "#/tables/2", "reading_order": 17 } ] }, { "page": 44, "items": [ { "page": 44, "type": "TEXT", "location": { "l": 70.3108, "t": 764.1682, "r": 81.5893, "b": 755.5308 }, "text": "41", "reading_order": 0 }, { "page": 44, "type": "TEXT", "location": { "l": 35.9953, "t": 717.6223, "r": 243.3282, "b": 649.483 }, "text": "Capital Budget Record CBR-02\nBranch: Executive Branch\nCabinet: Postsecondary Education\nAgency: Postsecondary Education Institutions\nAppropriation: Kentucky State University\nProject Title: Academic & Student Success Center", "reading_order": 1 }, { "page": 44, "type": "TEXT", "location": { "l": 37.1951, "t": 651.8823, "r": 185.0158, "b": 641.5654 }, "text": "KBUD Project Number: 435U20C005", "reading_order": 2 }, { "page": 44, "type": "TABLE", "location": { "l": 69.3509, "t": 637.9665, "r": 348.4344, "b": 591.4206 }, "text": "
PriorityCapital Budget RequestSix-Year Capital Plan 2020-22
Cabinet:
Agency:3
", "rows": [ { "row_index": 0, "location": [ 69.3509, 622.4512, 348.4344, 637.9665 ], "cells": [ { "location": [ 69.3509, 622.4512, 162.3787, 637.9665 ], "text": "Priority", "html_text": "Priority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3787, 622.4512, 255.4066, 637.9665 ], "text": "Capital Budget Request", "html_text": "Capital Budget Request", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 255.4066, 622.4512, 348.4344, 637.9665 ], "text": "Six-Year Capital Plan 2020-22", "html_text": "Six-Year Capital Plan 2020-22", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 69.3509, 606.9359, 348.4344, 622.4512 ], "cells": [ { "location": [ 69.3509, 606.9359, 162.3787, 622.4512 ], "text": "Cabinet:", "html_text": "Cabinet:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3787, 606.9359, 255.4066, 622.4512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 255.4066, 606.9359, 348.4344, 622.4512 ], "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": [ 69.3509, 591.4206, 348.4344, 606.9359 ], "cells": [ { "location": [ 69.3509, 591.4206, 162.3787, 606.9359 ], "text": "Agency:", "html_text": "Agency:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3787, 591.4206, 255.4066, 606.9359 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 255.4066, 591.4206, 348.4344, 606.9359 ], "text": "3", "html_text": "3", "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": 3, "n_cols": 3, "ref": "#/tables/0", "reading_order": 3 }, { "page": 44, "type": "TEXT", "location": { "l": 35.0354, "t": 587.1019, "r": 149.7404, "b": 576.5451 }, "text": "PROJECT DOCUMENTATION", "reading_order": 4 }, { "page": 44, "type": "TEXT", "location": { "l": 33.1157, "t": 574.3858, "r": 147.3407, "b": 563.829 }, "text": "Location (County): Franklin", "reading_order": 5 }, { "page": 44, "type": "TEXT", "location": { "l": 31.6759, "t": 562.8693, "r": 514.9726, "b": 539.1165 }, "text": "Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding? NO", "reading_order": 6 }, { "page": 44, "type": "TEXT", "location": { "l": 84.9489, "t": 535.0377, "r": 308.5996, "b": 523.7611 }, "text": "If (Yes, Additional Funding), provide the following information:", "reading_order": 7 }, { "page": 44, "type": "TEXT", "location": { "l": 85.6688, "t": 522.5615, "r": 228.6901, "b": 512.0047 }, "text": "eMars Project Number (Agency, Fund):", "reading_order": 8 }, { "page": 44, "type": "TEXT", "location": { "l": 85.4288, "t": 511.7648, "r": 227.7302, "b": 500.7281 }, "text": "New Total Project Cost: $ 29,604,000", "reading_order": 9 }, { "page": 44, "type": "TEXT", "location": { "l": 32.8757, "t": 498.5688, "r": 115.6649, "b": 488.012 }, "text": "Capital Project Type:", "reading_order": 10 }, { "page": 44, "type": "TITLE", "location": { "l": 32.1558, "t": 482.0138, "r": 108.4658, "b": 471.6969 }, "text": "Project Description", "reading_order": 11, "level": 4 }, { "page": 44, "type": "TEXT", "location": { "l": 37.4351, "t": 467.6182, "r": 529.1308, "b": 368.2883 }, "text": "The purpose of this project is to renovate the Blazer Library in order to provide a technology-rich learning center that has: Lecture and Event Spaces, Collaboration or Individual Learning Spaces, Writing and Communication Center, Maximize Space and Workflow, and Access to Technology. Paul G. Blazer Library was last renovation and addition was in 1988. It needs a full renovation to a facility where KSU students can enhance their academic and learning experience. It needs to be an academic and student success center as well as a repository of written knowledge. KSU is currently working with an architectural design firm to prepare road map of how Paul G. Blazer Library can be fully renovated and achieve the needs of our students. That Pre-Design effort is titled “Renovations in Blazer Library”. This project will provide various improvements to the Blazer Library including an upgrade in the HVAC, partial roof replacement, special fire protection for the Library's Special Collections and Archives areas; replacement of the facility's security system; and window replacements in the older section of the facility. The project will also include a state-of-the-art electrical information access and retrieval system.", "reading_order": 12 }, { "page": 44, "type": "TITLE", "location": { "l": 31.6759, "t": 360.3707, "r": 118.5445, "b": 349.334 }, "text": "PROJECT BUDGET", "reading_order": 13, "level": 4 }, { "page": 44, "type": "TEXT", "location": { "l": 31.1959, "t": 347.4146, "r": 340.7554, "b": 336.6179 }, "text": "Has this project been reviewed by the Department for Facilities and Support Services?", "reading_order": 14 }, { "page": 44, "type": "TABLE", "location": { "l": 31.1959, "t": 337.0978, "r": 546.4085, "b": 209.2165 }, "text": "
Fund SourceRequested FY 2019-20Requested FY 2020-21Requested FY 2021-22Requested Total
Bond Funds029,604,000029,604,000
Total Funds029,604,000029,604,000
Cost Elements
Project Design02,240,00002,240,000
Movable Equipment/Furniture0897,0000897,000
Contingency Expense03,745,00003,745,000
Construction Costs022,722,000022,722,000
Total Costs029,604,000029,604,000
", "rows": [ { "row_index": 0, "location": [ 31.1959, 322.8888, 546.4085, 337.0978 ], "cells": [ { "location": [ 31.1959, 322.8888, 134.2384, 337.0978 ], "text": "Fund Source", "html_text": "Fund Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 322.8888, 237.2809, 337.0978 ], "text": "Requested FY 2019-20", "html_text": "Requested FY 2019-20", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 322.8888, 340.3235, 337.0978 ], "text": "Requested FY 2020-21", "html_text": "Requested FY 2020-21", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 322.8888, 443.366, 337.0978 ], "text": "Requested FY 2021-22", "html_text": "Requested FY 2021-22", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 322.8888, 546.4085, 337.0978 ], "text": "Requested Total", "html_text": "Requested Total", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 31.1959, 308.6797, 546.4085, 322.8888 ], "cells": [ { "location": [ 31.1959, 308.6797, 134.2384, 322.8888 ], "text": "Bond Funds", "html_text": "Bond Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 308.6797, 237.2809, 322.8888 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 308.6797, 340.3235, 322.8888 ], "text": "29,604,000", "html_text": "29,604,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 308.6797, 443.366, 322.8888 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 308.6797, 546.4085, 322.8888 ], "text": "29,604,000", "html_text": "29,604,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 31.1959, 294.4707, 546.4085, 308.6797 ], "cells": [ { "location": [ 31.1959, 294.4707, 134.2384, 308.6797 ], "text": "Total Funds", "html_text": "Total Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 294.4707, 237.2809, 308.6797 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 294.4707, 340.3235, 308.6797 ], "text": "29,604,000", "html_text": "29,604,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 294.4707, 443.366, 308.6797 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 294.4707, 546.4085, 308.6797 ], "text": "29,604,000", "html_text": "29,604,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 31.1959, 280.2617, 546.4085, 294.4707 ], "cells": [ { "location": [ 31.1959, 280.2617, 134.2384, 294.4707 ], "text": "Cost Elements", "html_text": "Cost Elements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 280.2617, 237.2809, 294.4707 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 280.2617, 340.3235, 294.4707 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 280.2617, 443.366, 294.4707 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 280.2617, 546.4085, 294.4707 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 31.1959, 266.0526, 546.4085, 280.2617 ], "cells": [ { "location": [ 31.1959, 266.0526, 134.2384, 280.2617 ], "text": "Project Design", "html_text": "Project Design", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 266.0526, 237.2809, 280.2617 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 266.0526, 340.3235, 280.2617 ], "text": "2,240,000", "html_text": "2,240,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 266.0526, 443.366, 280.2617 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 266.0526, 546.4085, 280.2617 ], "text": "2,240,000", "html_text": "2,240,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 31.1959, 251.8436, 546.4085, 266.0526 ], "cells": [ { "location": [ 31.1959, 251.8436, 134.2384, 266.0526 ], "text": "Movable Equipment/Furniture", "html_text": "Movable Equipment/Furniture", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 251.8436, 237.2809, 266.0526 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 251.8436, 340.3235, 266.0526 ], "text": "897,000", "html_text": "897,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 251.8436, 443.366, 266.0526 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 251.8436, 546.4085, 266.0526 ], "text": "897,000", "html_text": "897,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 31.1959, 237.6346, 546.4085, 251.8436 ], "cells": [ { "location": [ 31.1959, 237.6346, 134.2384, 251.8436 ], "text": "Contingency Expense", "html_text": "Contingency Expense", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 237.6346, 237.2809, 251.8436 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 237.6346, 340.3235, 251.8436 ], "text": "3,745,000", "html_text": "3,745,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 237.6346, 443.366, 251.8436 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 237.6346, 546.4085, 251.8436 ], "text": "3,745,000", "html_text": "3,745,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 31.1959, 223.4255, 546.4085, 237.6346 ], "cells": [ { "location": [ 31.1959, 223.4255, 134.2384, 237.6346 ], "text": "Construction Costs", "html_text": "Construction Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 223.4255, 237.2809, 237.6346 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 223.4255, 340.3235, 237.6346 ], "text": "22,722,000", "html_text": "22,722,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 223.4255, 443.366, 237.6346 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 223.4255, 546.4085, 237.6346 ], "text": "22,722,000", "html_text": "22,722,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 31.1959, 209.2165, 546.4085, 223.4255 ], "cells": [ { "location": [ 31.1959, 209.2165, 134.2384, 223.4255 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 209.2165, 237.2809, 223.4255 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 209.2165, 340.3235, 223.4255 ], "text": "29,604,000", "html_text": "29,604,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 209.2165, 443.366, 223.4255 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 209.2165, 546.4085, 223.4255 ], "text": "29,604,000", "html_text": "29,604,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 9, "n_cols": 5, "ref": "#/tables/1", "reading_order": 15 }, { "page": 44, "type": "TEXT", "location": { "l": 40.0748, "t": 211.136, "r": 166.7782, "b": 200.3392 }, "text": "Completion Date: 09 / 2022", "reading_order": 16 }, { "page": 44, "type": "TABLE", "location": { "l": 32.3958, "t": 184.504, "r": 551.6878, "b": 81.5753 }, "text": "
IMPACT ON OPERATING BUDGETFY1 AmountFY2 AmountFY3 AmountFY4 AmountFY5 Amount
Fund Source
00000
Total Costs00000
Cost Element
00000
Total Expenditures00000
", "rows": [ { "row_index": 0, "location": [ 32.3958, 169.7999, 551.6878, 184.504 ], "cells": [ { "location": [ 32.3958, 169.7999, 118.9445, 184.504 ], "text": "IMPACT ON OPERATING BUDGET", "html_text": "IMPACT ON OPERATING BUDGET", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 118.9445, 169.7999, 205.4931, 184.504 ], "text": "FY1 Amount", "html_text": "FY1 Amount", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.4931, 169.7999, 292.0418, 184.504 ], "text": "FY2 Amount", "html_text": "FY2 Amount", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.0418, 169.7999, 378.5905, 184.504 ], "text": "FY3 Amount", "html_text": "FY3 Amount", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.5905, 169.7999, 465.1391, 184.504 ], "text": "FY4 Amount", "html_text": "FY4 Amount", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.1391, 169.7999, 551.6878, 184.504 ], "text": "FY5 Amount", "html_text": "FY5 Amount", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 1, "location": [ 32.3958, 155.0958, 551.6878, 169.7999 ], "cells": [ { "location": [ 32.3958, 155.0958, 118.9445, 169.7999 ], "text": "Fund Source", "html_text": "Fund Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 118.9445, 155.0958, 205.4931, 169.7999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.4931, 155.0958, 292.0418, 169.7999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.0418, 155.0958, 378.5905, 169.7999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.5905, 155.0958, 465.1391, 169.7999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.1391, 155.0958, 551.6878, 169.7999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 2, "location": [ 32.3958, 140.3917, 551.6878, 155.0958 ], "cells": [ { "location": [ 32.3958, 140.3917, 118.9445, 155.0958 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 118.9445, 140.3917, 205.4931, 155.0958 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.4931, 140.3917, 292.0418, 155.0958 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.0418, 140.3917, 378.5905, 155.0958 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.5905, 140.3917, 465.1391, 155.0958 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.1391, 140.3917, 551.6878, 155.0958 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 3, "location": [ 32.3958, 125.6876, 551.6878, 140.3917 ], "cells": [ { "location": [ 32.3958, 125.6876, 118.9445, 140.3917 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 118.9445, 125.6876, 205.4931, 140.3917 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.4931, 125.6876, 292.0418, 140.3917 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.0418, 125.6876, 378.5905, 140.3917 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.5905, 125.6876, 465.1391, 140.3917 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.1391, 125.6876, 551.6878, 140.3917 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 4, "location": [ 32.3958, 110.9835, 551.6878, 125.6876 ], "cells": [ { "location": [ 32.3958, 110.9835, 118.9445, 125.6876 ], "text": "Cost Element", "html_text": "Cost Element", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 118.9445, 110.9835, 205.4931, 125.6876 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.4931, 110.9835, 292.0418, 125.6876 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.0418, 110.9835, 378.5905, 125.6876 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.5905, 110.9835, 465.1391, 125.6876 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.1391, 110.9835, 551.6878, 125.6876 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 5, "location": [ 32.3958, 96.2794, 551.6878, 110.9835 ], "cells": [ { "location": [ 32.3958, 96.2794, 118.9445, 110.9835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 118.9445, 96.2794, 205.4931, 110.9835 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.4931, 96.2794, 292.0418, 110.9835 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.0418, 96.2794, 378.5905, 110.9835 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.5905, 96.2794, 465.1391, 110.9835 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.1391, 96.2794, 551.6878, 110.9835 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 6, "location": [ 32.3958, 81.5753, 551.6878, 96.2794 ], "cells": [ { "location": [ 32.3958, 81.5753, 118.9445, 96.2794 ], "text": "Total Expenditures", "html_text": "Total Expenditures", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 118.9445, 81.5753, 205.4931, 96.2794 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.4931, 81.5753, 292.0418, 96.2794 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.0418, 81.5753, 378.5905, 96.2794 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.5905, 81.5753, 465.1391, 96.2794 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.1391, 81.5753, 551.6878, 96.2794 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" } ], "n_rows": 7, "n_cols": 6, "ref": "#/tables/2", "reading_order": 17 } ] }, { "page": 45, "items": [ { "page": 45, "type": "TEXT", "location": { "l": 70.3108, "t": 764.4082, "r": 82.0693, "b": 755.5308 }, "text": "42", "reading_order": 0 }, { "page": 45, "type": "TEXT", "location": { "l": 35.0354, "t": 719.3018, "r": 155.7396, "b": 708.985 }, "text": "Capital Budget Record CBR-02", "reading_order": 1 }, { "page": 45, "type": "TEXT", "location": { "l": 37.1951, "t": 712.8238, "r": 243.0882, "b": 657.1607 }, "text": "Branch: Executive Branch\nCabinet: Postsecondary Education\nAgency: Postsecondary Education Institutions\nAppropriation: Kentucky State University\nProject Title: Construct New Residence Hall", "reading_order": 2 }, { "page": 45, "type": "TEXT", "location": { "l": 36.4752, "t": 663.1589, "r": 219.0913, "b": 651.6424 }, "text": "Project Title: Construct New Residence Hall", "reading_order": 3 }, { "page": 45, "type": "TEXT", "location": { "l": 37.1951, "t": 651.6424, "r": 184.7758, "b": 641.8053 }, "text": "KBUD Project Number: 435U20C007", "reading_order": 4 }, { "page": 45, "type": "TABLE", "location": { "l": 69.5909, "t": 637.4866, "r": 348.4344, "b": 590.7008 }, "text": "
PriorityCapital Budget RequestSix-Year Capital Plan 2020-22
Cabinet:
Agency:
", "rows": [ { "row_index": 0, "location": [ 69.5909, 621.8913, 348.4344, 637.4866 ], "cells": [ { "location": [ 69.5909, 621.8913, 162.5387, 637.4866 ], "text": "Priority", "html_text": "Priority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.5387, 621.8913, 255.4866, 637.4866 ], "text": "Capital Budget Request", "html_text": "Capital Budget Request", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 255.4866, 621.8913, 348.4344, 637.4866 ], "text": "Six-Year Capital Plan 2020-22", "html_text": "Six-Year Capital Plan 2020-22", "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": 1, "location": [ 69.5909, 606.2961, 348.4344, 621.8913 ], "cells": [ { "location": [ 69.5909, 606.2961, 162.5387, 621.8913 ], "text": "Cabinet:", "html_text": "Cabinet:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.5387, 606.2961, 255.4866, 621.8913 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 255.4866, 606.2961, 348.4344, 621.8913 ], "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": [ 69.5909, 590.7008, 348.4344, 606.2961 ], "cells": [ { "location": [ 69.5909, 590.7008, 162.5387, 606.2961 ], "text": "Agency:", "html_text": "Agency:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.5387, 590.7008, 255.4866, 606.2961 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 255.4866, 590.7008, 348.4344, 606.2961 ], "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": 3, "n_cols": 3, "ref": "#/tables/0", "reading_order": 5 }, { "page": 45, "type": "TITLE", "location": { "l": 35.2754, "t": 586.862, "r": 149.7404, "b": 576.5451 }, "text": "PROJECT DOCUMENTATION", "reading_order": 6, "level": 4 }, { "page": 45, "type": "TEXT", "location": { "l": 33.3556, "t": 574.3858, "r": 147.3407, "b": 563.829 }, "text": "Location (County): Franklin", "reading_order": 7 }, { "page": 45, "type": "TEXT", "location": { "l": 31.9158, "t": 562.6294, "r": 515.2126, "b": 539.3564 }, "text": "Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding? Yes, Reauthorization Only", "reading_order": 8 }, { "page": 45, "type": "TEXT", "location": { "l": 85.1889, "t": 535.0377, "r": 308.5996, "b": 523.7611 }, "text": "If (Yes, Additional Funding), provide the following information:", "reading_order": 9 }, { "page": 45, "type": "TEXT", "location": { "l": 85.6688, "t": 522.5615, "r": 228.4501, "b": 512.0047 }, "text": "eMars Project Number (Agency, Fund):", "reading_order": 10 }, { "page": 45, "type": "TEXT", "location": { "l": 85.4288, "t": 511.5249, "r": 227.4902, "b": 500.4882 }, "text": "New Total Project Cost: $ 55,562,000", "reading_order": 11 }, { "page": 45, "type": "TEXT", "location": { "l": 32.8757, "t": 498.5688, "r": 115.4249, "b": 488.2519 }, "text": "Capital Project Type:", "reading_order": 12 }, { "page": 45, "type": "TITLE", "location": { "l": 32.1558, "t": 482.0138, "r": 108.4658, "b": 471.6969 }, "text": "Project Description", "reading_order": 13, "level": 4 }, { "page": 45, "type": "TEXT", "location": { "l": 37.915, "t": 467.8581, "r": 528.8908, "b": 427.3104 }, "text": "A new residence hall is needed to house additional students as enrollment projections increase and to provide modern housing facilities. This residence hall would be the second building located in a planned residential quadrangle on the campus south of US60 beside Young Hall. This would be the first residence hall to be built on campus with privatized financing. The new facility is anticipated to contain approximately 500 beds set up in a combination of suites and apartment layouts.", "reading_order": 14 }, { "page": 45, "type": "TITLE", "location": { "l": 31.9158, "t": 418.673, "r": 117.8246, "b": 408.1162 }, "text": "PROJECT BUDGET", "reading_order": 15, "level": 4 }, { "page": 45, "type": "TEXT", "location": { "l": 31.6759, "t": 405.477, "r": 340.5154, "b": 395.1601 }, "text": "Has this project been reviewed by the Department for Facilities and Support Services?", "reading_order": 16 }, { "page": 45, "type": "TABLE", "location": { "l": 31.6759, "t": 396.8396, "r": 548.3283, "b": 257.6818 }, "text": "
Fund SourceRequested\nFY 2019-20Requested\nFY 2020-21Requested\nFY 2021-22Requested\nTotal
Other - Third Party Financing055,562,000055,562,000
Total Funds055,562,000055,562,000
Cost Elements
Site Survey/Preparation0234,0000234,000
Project Design03,957,00003,957,000
Movable Equipment/Furniture01,506,00001,506,000
Contingency Expense04,914,00004,914,000
Construction Costs044,951,000044,951,000
Total Costs055,562,000055,562,000
", "rows": [ { "row_index": 0, "location": [ 31.6759, 382.9238, 548.3283, 396.8396 ], "cells": [ { "location": [ 31.6759, 382.9238, 135.0064, 396.8396 ], "text": "Fund Source", "html_text": "Fund Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 135.0064, 382.9238, 238.3369, 396.8396 ], "text": "Requested\nFY 2019-20", "html_text": "Requested\nFY 2019-20", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 238.3369, 382.9238, 341.6673, 396.8396 ], "text": "Requested\nFY 2020-21", "html_text": "Requested\nFY 2020-21", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.6673, 382.9238, 444.9978, 396.8396 ], "text": "Requested\nFY 2021-22", "html_text": "Requested\nFY 2021-22", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 444.9978, 382.9238, 548.3283, 396.8396 ], "text": "Requested\nTotal", "html_text": "Requested\nTotal", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 31.6759, 369.008, 548.3283, 382.9238 ], "cells": [ { "location": [ 31.6759, 369.008, 135.0064, 382.9238 ], "text": "Other - Third Party Financing", "html_text": "Other - Third Party Financing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 135.0064, 369.008, 238.3369, 382.9238 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 238.3369, 369.008, 341.6673, 382.9238 ], "text": "55,562,000", "html_text": "55,562,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.6673, 369.008, 444.9978, 382.9238 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 444.9978, 369.008, 548.3283, 382.9238 ], "text": "55,562,000", "html_text": "55,562,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 31.6759, 355.0923, 548.3283, 369.008 ], "cells": [ { "location": [ 31.6759, 355.0923, 135.0064, 369.008 ], "text": "Total Funds", "html_text": "Total Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 135.0064, 355.0923, 238.3369, 369.008 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 238.3369, 355.0923, 341.6673, 369.008 ], "text": "55,562,000", "html_text": "55,562,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.6673, 355.0923, 444.9978, 369.008 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 444.9978, 355.0923, 548.3283, 369.008 ], "text": "55,562,000", "html_text": "55,562,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 31.6759, 341.1765, 548.3283, 355.0923 ], "cells": [ { "location": [ 31.6759, 341.1765, 135.0064, 355.0923 ], "text": "Cost Elements", "html_text": "Cost Elements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 135.0064, 341.1765, 238.3369, 355.0923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 238.3369, 341.1765, 341.6673, 355.0923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.6673, 341.1765, 444.9978, 355.0923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 444.9978, 341.1765, 548.3283, 355.0923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 31.6759, 327.2607, 548.3283, 341.1765 ], "cells": [ { "location": [ 31.6759, 327.2607, 135.0064, 341.1765 ], "text": "Site Survey/Preparation", "html_text": "Site Survey/Preparation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 135.0064, 327.2607, 238.3369, 341.1765 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 238.3369, 327.2607, 341.6673, 341.1765 ], "text": "234,000", "html_text": "234,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.6673, 327.2607, 444.9978, 341.1765 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 444.9978, 327.2607, 548.3283, 341.1765 ], "text": "234,000", "html_text": "234,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 31.6759, 313.3449, 548.3283, 327.2607 ], "cells": [ { "location": [ 31.6759, 313.3449, 135.0064, 327.2607 ], "text": "Project Design", "html_text": "Project Design", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 135.0064, 313.3449, 238.3369, 327.2607 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 238.3369, 313.3449, 341.6673, 327.2607 ], "text": "3,957,000", "html_text": "3,957,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.6673, 313.3449, 444.9978, 327.2607 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 444.9978, 313.3449, 548.3283, 327.2607 ], "text": "3,957,000", "html_text": "3,957,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 31.6759, 299.4291, 548.3283, 313.3449 ], "cells": [ { "location": [ 31.6759, 299.4291, 135.0064, 313.3449 ], "text": "Movable Equipment/Furniture", "html_text": "Movable Equipment/Furniture", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 135.0064, 299.4291, 238.3369, 313.3449 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 238.3369, 299.4291, 341.6673, 313.3449 ], "text": "1,506,000", "html_text": "1,506,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.6673, 299.4291, 444.9978, 313.3449 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 444.9978, 299.4291, 548.3283, 313.3449 ], "text": "1,506,000", "html_text": "1,506,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 31.6759, 285.5134, 548.3283, 299.4291 ], "cells": [ { "location": [ 31.6759, 285.5134, 135.0064, 299.4291 ], "text": "Contingency Expense", "html_text": "Contingency Expense", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 135.0064, 285.5134, 238.3369, 299.4291 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 238.3369, 285.5134, 341.6673, 299.4291 ], "text": "4,914,000", "html_text": "4,914,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.6673, 285.5134, 444.9978, 299.4291 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 444.9978, 285.5134, 548.3283, 299.4291 ], "text": "4,914,000", "html_text": "4,914,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 31.6759, 271.5976, 548.3283, 285.5134 ], "cells": [ { "location": [ 31.6759, 271.5976, 135.0064, 285.5134 ], "text": "Construction Costs", "html_text": "Construction Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 135.0064, 271.5976, 238.3369, 285.5134 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 238.3369, 271.5976, 341.6673, 285.5134 ], "text": "44,951,000", "html_text": "44,951,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.6673, 271.5976, 444.9978, 285.5134 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 444.9978, 271.5976, 548.3283, 285.5134 ], "text": "44,951,000", "html_text": "44,951,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 31.6759, 257.6818, 548.3283, 271.5976 ], "cells": [ { "location": [ 31.6759, 257.6818, 135.0064, 271.5976 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 135.0064, 257.6818, 238.3369, 271.5976 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 238.3369, 257.6818, 341.6673, 271.5976 ], "text": "55,562,000", "html_text": "55,562,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.6673, 257.6818, 444.9978, 271.5976 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 444.9978, 257.6818, 548.3283, 271.5976 ], "text": "55,562,000", "html_text": "55,562,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 10, "n_cols": 5, "ref": "#/tables/1", "reading_order": 17 }, { "page": 45, "type": "TEXT", "location": { "l": 40.0748, "t": 258.4016, "r": 166.7782, "b": 247.6049 }, "text": "Completion Date: 09 / 2022", "reading_order": 18 }, { "page": 45, "type": "TABLE", "location": { "l": 32.3958, "t": 232.0096, "r": 551.9278, "b": 129.0808 }, "text": "
IMPACT ON OPERATING BUDGETFY1 AmountFY2 AmountFY3 AmountFY4 AmountFY5 Amount
Fund Source
00000
Total Costs00000
Cost Element
00000
Total Expenditures00000
", "rows": [ { "row_index": 0, "location": [ 32.3958, 217.3055, 551.9278, 232.0096 ], "cells": [ { "location": [ 32.3958, 217.3055, 118.9845, 232.0096 ], "text": "IMPACT ON OPERATING BUDGET", "html_text": "IMPACT ON OPERATING BUDGET", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 118.9845, 217.3055, 205.5731, 232.0096 ], "text": "FY1 Amount", "html_text": "FY1 Amount", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.5731, 217.3055, 292.1618, 232.0096 ], "text": "FY2 Amount", "html_text": "FY2 Amount", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.1618, 217.3055, 378.7505, 232.0096 ], "text": "FY3 Amount", "html_text": "FY3 Amount", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.7505, 217.3055, 465.3391, 232.0096 ], "text": "FY4 Amount", "html_text": "FY4 Amount", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.3391, 217.3055, 551.9278, 232.0096 ], "text": "FY5 Amount", "html_text": "FY5 Amount", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 1, "location": [ 32.3958, 202.6014, 551.9278, 217.3055 ], "cells": [ { "location": [ 32.3958, 202.6014, 118.9845, 217.3055 ], "text": "Fund Source", "html_text": "Fund Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 118.9845, 202.6014, 205.5731, 217.3055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.5731, 202.6014, 292.1618, 217.3055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.1618, 202.6014, 378.7505, 217.3055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.7505, 202.6014, 465.3391, 217.3055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.3391, 202.6014, 551.9278, 217.3055 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 2, "location": [ 32.3958, 187.8973, 551.9278, 202.6014 ], "cells": [ { "location": [ 32.3958, 187.8973, 118.9845, 202.6014 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 118.9845, 187.8973, 205.5731, 202.6014 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.5731, 187.8973, 292.1618, 202.6014 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.1618, 187.8973, 378.7505, 202.6014 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.7505, 187.8973, 465.3391, 202.6014 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.3391, 187.8973, 551.9278, 202.6014 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 3, "location": [ 32.3958, 173.1931, 551.9278, 187.8973 ], "cells": [ { "location": [ 32.3958, 173.1931, 118.9845, 187.8973 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 118.9845, 173.1931, 205.5731, 187.8973 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.5731, 173.1931, 292.1618, 187.8973 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.1618, 173.1931, 378.7505, 187.8973 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.7505, 173.1931, 465.3391, 187.8973 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.3391, 173.1931, 551.9278, 187.8973 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 4, "location": [ 32.3958, 158.489, 551.9278, 173.1931 ], "cells": [ { "location": [ 32.3958, 158.489, 118.9845, 173.1931 ], "text": "Cost Element", "html_text": "Cost Element", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 118.9845, 158.489, 205.5731, 173.1931 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.5731, 158.489, 292.1618, 173.1931 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.1618, 158.489, 378.7505, 173.1931 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.7505, 158.489, 465.3391, 173.1931 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.3391, 158.489, 551.9278, 173.1931 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 5, "location": [ 32.3958, 143.7849, 551.9278, 158.489 ], "cells": [ { "location": [ 32.3958, 143.7849, 118.9845, 158.489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 118.9845, 143.7849, 205.5731, 158.489 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.5731, 143.7849, 292.1618, 158.489 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.1618, 143.7849, 378.7505, 158.489 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.7505, 143.7849, 465.3391, 158.489 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.3391, 143.7849, 551.9278, 158.489 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 6, "location": [ 32.3958, 129.0808, 551.9278, 143.7849 ], "cells": [ { "location": [ 32.3958, 129.0808, 118.9845, 143.7849 ], "text": "Total Expenditures", "html_text": "Total Expenditures", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 118.9845, 129.0808, 205.5731, 143.7849 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.5731, 129.0808, 292.1618, 143.7849 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.1618, 129.0808, 378.7505, 143.7849 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.7505, 129.0808, 465.3391, 143.7849 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.3391, 129.0808, 551.9278, 143.7849 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" } ], "n_rows": 7, "n_cols": 6, "ref": "#/tables/2", "reading_order": 19 } ] }, { "page": 46, "items": [ { "page": 46, "type": "TEXT", "location": { "l": 70.3108, "t": 764.4082, "r": 82.3092, "b": 755.5308 }, "text": "43", "reading_order": 0 }, { "page": 46, "type": "TEXT", "location": { "l": 35.0354, "t": 719.3018, "r": 155.7396, "b": 708.985 }, "text": "Capital Budget Record CBR-02", "reading_order": 1 }, { "page": 46, "type": "TEXT", "location": { "l": 36.2353, "t": 715.9429, "r": 243.3282, "b": 654.0416 }, "text": "Capital Budget Record CBR-02\nBranch: Executive Branch\nCabinet: Postsecondary Education\nAgency: Postsecondary Education Institutions\nAppropriation: Kentucky State University\nProject Title: Construct Health Sciences Center", "reading_order": 2 }, { "page": 46, "type": "TEXT", "location": { "l": 36.9552, "t": 651.8823, "r": 184.5359, "b": 641.8053 }, "text": "KBUD Project Number: 435U20C008", "reading_order": 3 }, { "page": 46, "type": "TABLE", "location": { "l": 69.8309, "t": 638.2064, "r": 347.7145, "b": 591.6605 }, "text": "
PriorityCapital Budget RequestSix-Year Capital Plan 2020-22
Cabinet:
Agency:1
", "rows": [ { "row_index": 0, "location": [ 69.8309, 622.6911, 347.7145, 638.2064 ], "cells": [ { "location": [ 69.8309, 622.6911, 162.4588, 638.2064 ], "text": "Priority", "html_text": "Priority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.4588, 622.6911, 255.0866, 638.2064 ], "text": "Capital Budget Request", "html_text": "Capital Budget Request", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 255.0866, 622.6911, 347.7145, 638.2064 ], "text": "Six-Year Capital Plan 2020-22", "html_text": "Six-Year Capital Plan 2020-22", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 69.8309, 607.1758, 347.7145, 622.6911 ], "cells": [ { "location": [ 69.8309, 607.1758, 162.4588, 622.6911 ], "text": "Cabinet:", "html_text": "Cabinet:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.4588, 607.1758, 255.0866, 622.6911 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 255.0866, 607.1758, 347.7145, 622.6911 ], "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": [ 69.8309, 591.6605, 347.7145, 607.1758 ], "cells": [ { "location": [ 69.8309, 591.6605, 162.4588, 607.1758 ], "text": "Agency:", "html_text": "Agency:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.4588, 591.6605, 255.0866, 607.1758 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 255.0866, 591.6605, 347.7145, 607.1758 ], "text": "1", "html_text": "1", "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": 3, "n_cols": 3, "ref": "#/tables/0", "reading_order": 4 }, { "page": 46, "type": "TITLE", "location": { "l": 35.2754, "t": 586.862, "r": 149.5004, "b": 576.5451 }, "text": "PROJECT DOCUMENTATION", "reading_order": 5, "level": 4 }, { "page": 46, "type": "TEXT", "location": { "l": 33.3556, "t": 574.3858, "r": 147.3407, "b": 563.829 }, "text": "Location (County): Franklin", "reading_order": 6 }, { "page": 46, "type": "TEXT", "location": { "l": 31.9158, "t": 562.6294, "r": 515.2126, "b": 539.3564 }, "text": "Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding? Yes, Reauthorization Only", "reading_order": 7 }, { "page": 46, "type": "TEXT", "location": { "l": 85.4288, "t": 535.0377, "r": 308.8396, "b": 524.0011 }, "text": "If (Yes, Additional Funding), provide the following information:", "reading_order": 8 }, { "page": 46, "type": "TEXT", "location": { "l": 85.9088, "t": 522.5615, "r": 228.4501, "b": 512.0047 }, "text": "eMars Project Number (Agency, Fund):", "reading_order": 9 }, { "page": 46, "type": "TEXT", "location": { "l": 85.4288, "t": 511.5249, "r": 227.7302, "b": 500.7281 }, "text": "New Total Project Cost: $ 18,406,000", "reading_order": 10 }, { "page": 46, "type": "TEXT", "location": { "l": 33.1157, "t": 498.5688, "r": 115.6649, "b": 488.012 }, "text": "Capital Project Type:", "reading_order": 11 }, { "page": 46, "type": "TITLE", "location": { "l": 32.1558, "t": 482.0138, "r": 108.2258, "b": 471.6969 }, "text": "Project Description", "reading_order": 12, "level": 4 }, { "page": 46, "type": "TEXT", "location": { "l": 37.6751, "t": 467.6182, "r": 527.9309, "b": 408.1162 }, "text": "The School of Nursing at Kentucky State University is poised to grow exponentially with the further development of present academic programs and the addition of new academic programs, such as the Doctor of Nursing Practice (BSN-DNP) program. Addition of nursing and allied health programs are planned in the near future. A new facility is required for this program to achieve its potential. A multipurpose and functional space is needed that includes laboratory space, learning laboratory configured as a virtual hospital with high-fidelity simulators, debriefing rooms, student study spaces, classrooms and teaching space in addition to a suite of offices that can be utilized for student advisement, conference space, and faculty work space.", "reading_order": 13 }, { "page": 46, "type": "TITLE", "location": { "l": 31.9158, "t": 399.2389, "r": 117.8246, "b": 388.6821 }, "text": "PROJECT BUDGET", "reading_order": 14, "level": 4 }, { "page": 46, "type": "TEXT", "location": { "l": 31.6759, "t": 385.803, "r": 341.2354, "b": 375.966 }, "text": "Has this project been reviewed by the Department for Facilities and Support Services?", "reading_order": 15 }, { "page": 46, "type": "TABLE", "location": { "l": 30.9559, "t": 374.7663, "r": 482.8168, "b": 230.5701 }, "text": "
Fund SourceRequested FY 2019-20Requested FY 2020-21Requested FY 2021-22Requested Total
Bond Funds018,406,000018,406,000
Total Funds018,406,000018,406,000
Cost Elements
Land Acquisitlon0357,0000357,000
Site Survey/Preparation078,000078,000
Project Design01,202,00001,202,000
Movable Equipment/Furniture0363,0000363,000
Contingency Expense01,608,00001,608,000
Construction Costs014,798,000014,798,000
Total Costs018,406,000018,406,000
", "rows": [ { "row_index": 0, "location": [ 30.9559, 361.6576, 482.8168, 374.7663 ], "cells": [ { "location": [ 30.9559, 361.6576, 121.3281, 374.7663 ], "text": "Fund Source", "html_text": "Fund Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.3281, 361.6576, 211.7003, 374.7663 ], "text": "Requested FY 2019-20", "html_text": "Requested FY 2019-20", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 211.7003, 361.6576, 302.0724, 374.7663 ], "text": "Requested FY 2020-21", "html_text": "Requested FY 2020-21", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.0724, 361.6576, 392.4446, 374.7663 ], "text": "Requested FY 2021-22", "html_text": "Requested FY 2021-22", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 392.4446, 361.6576, 482.8168, 374.7663 ], "text": "Requested Total", "html_text": "Requested Total", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 30.9559, 348.5488, 482.8168, 361.6576 ], "cells": [ { "location": [ 30.9559, 348.5488, 121.3281, 361.6576 ], "text": "Bond Funds", "html_text": "Bond Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.3281, 348.5488, 211.7003, 361.6576 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 211.7003, 348.5488, 302.0724, 361.6576 ], "text": "18,406,000", "html_text": "18,406,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.0724, 348.5488, 392.4446, 361.6576 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 392.4446, 348.5488, 482.8168, 361.6576 ], "text": "18,406,000", "html_text": "18,406,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 30.9559, 335.4401, 482.8168, 348.5488 ], "cells": [ { "location": [ 30.9559, 335.4401, 121.3281, 348.5488 ], "text": "Total Funds", "html_text": "Total Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.3281, 335.4401, 211.7003, 348.5488 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 211.7003, 335.4401, 302.0724, 348.5488 ], "text": "18,406,000", "html_text": "18,406,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.0724, 335.4401, 392.4446, 348.5488 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 392.4446, 335.4401, 482.8168, 348.5488 ], "text": "18,406,000", "html_text": "18,406,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 30.9559, 322.3313, 482.8168, 335.4401 ], "cells": [ { "location": [ 30.9559, 322.3313, 121.3281, 335.4401 ], "text": "Cost Elements", "html_text": "Cost Elements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.3281, 322.3313, 211.7003, 335.4401 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 211.7003, 322.3313, 302.0724, 335.4401 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.0724, 322.3313, 392.4446, 335.4401 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 392.4446, 322.3313, 482.8168, 335.4401 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 30.9559, 309.2226, 482.8168, 322.3313 ], "cells": [ { "location": [ 30.9559, 309.2226, 121.3281, 322.3313 ], "text": "Land Acquisitlon", "html_text": "Land Acquisitlon", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.3281, 309.2226, 211.7003, 322.3313 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 211.7003, 309.2226, 302.0724, 322.3313 ], "text": "357,000", "html_text": "357,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.0724, 309.2226, 392.4446, 322.3313 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 392.4446, 309.2226, 482.8168, 322.3313 ], "text": "357,000", "html_text": "357,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 30.9559, 296.1138, 482.8168, 309.2226 ], "cells": [ { "location": [ 30.9559, 296.1138, 121.3281, 309.2226 ], "text": "Site Survey/Preparation", "html_text": "Site Survey/Preparation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.3281, 296.1138, 211.7003, 309.2226 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 211.7003, 296.1138, 302.0724, 309.2226 ], "text": "78,000", "html_text": "78,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.0724, 296.1138, 392.4446, 309.2226 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 392.4446, 296.1138, 482.8168, 309.2226 ], "text": "78,000", "html_text": "78,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 30.9559, 283.0051, 482.8168, 296.1138 ], "cells": [ { "location": [ 30.9559, 283.0051, 121.3281, 296.1138 ], "text": "Project Design", "html_text": "Project Design", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.3281, 283.0051, 211.7003, 296.1138 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 211.7003, 283.0051, 302.0724, 296.1138 ], "text": "1,202,000", "html_text": "1,202,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.0724, 283.0051, 392.4446, 296.1138 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 392.4446, 283.0051, 482.8168, 296.1138 ], "text": "1,202,000", "html_text": "1,202,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 30.9559, 269.8963, 482.8168, 283.0051 ], "cells": [ { "location": [ 30.9559, 269.8963, 121.3281, 283.0051 ], "text": "Movable Equipment/Furniture", "html_text": "Movable Equipment/Furniture", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.3281, 269.8963, 211.7003, 283.0051 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 211.7003, 269.8963, 302.0724, 283.0051 ], "text": "363,000", "html_text": "363,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.0724, 269.8963, 392.4446, 283.0051 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 392.4446, 269.8963, 482.8168, 283.0051 ], "text": "363,000", "html_text": "363,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 30.9559, 256.7876, 482.8168, 269.8963 ], "cells": [ { "location": [ 30.9559, 256.7876, 121.3281, 269.8963 ], "text": "Contingency Expense", "html_text": "Contingency Expense", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.3281, 256.7876, 211.7003, 269.8963 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 211.7003, 256.7876, 302.0724, 269.8963 ], "text": "1,608,000", "html_text": "1,608,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.0724, 256.7876, 392.4446, 269.8963 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 392.4446, 256.7876, 482.8168, 269.8963 ], "text": "1,608,000", "html_text": "1,608,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 30.9559, 243.6788, 482.8168, 256.7876 ], "cells": [ { "location": [ 30.9559, 243.6788, 121.3281, 256.7876 ], "text": "Construction Costs", "html_text": "Construction Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.3281, 243.6788, 211.7003, 256.7876 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 211.7003, 243.6788, 302.0724, 256.7876 ], "text": "14,798,000", "html_text": "14,798,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.0724, 243.6788, 392.4446, 256.7876 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 392.4446, 243.6788, 482.8168, 256.7876 ], "text": "14,798,000", "html_text": "14,798,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 10, "location": [ 30.9559, 230.5701, 482.8168, 243.6788 ], "cells": [ { "location": [ 30.9559, 230.5701, 121.3281, 243.6788 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 121.3281, 230.5701, 211.7003, 243.6788 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 211.7003, 230.5701, 302.0724, 243.6788 ], "text": "18,406,000", "html_text": "18,406,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 302.0724, 230.5701, 392.4446, 243.6788 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 392.4446, 230.5701, 482.8168, 243.6788 ], "text": "18,406,000", "html_text": "18,406,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 11, "n_cols": 5, "ref": "#/tables/1", "reading_order": 16 }, { "page": 46, "type": "TEXT", "location": { "l": 40.5547, "t": 227.9309, "r": 166.5382, "b": 216.6543 }, "text": "Completion Date: 09 / 2022", "reading_order": 17 }, { "page": 46, "type": "TABLE", "location": { "l": 32.6357, "t": 201.2989, "r": 551.4478, "b": 85.8939 }, "text": "
IMPACT ON OPERATING BUDGETFY1 AmountFY2 AmountFY3 AmountFY4 AmountFY5 Amount
Fund Source
General Fund0120,800124,400128,200132,000
Total Costs0120,800124,400128,200132,000
Cost Element
Operating076,00078,20080,60083,000
Personnel044,80046,20047,60049,000
Total Expenditures0120,800124,400128,200132,000
", "rows": [ { "row_index": 0, "location": [ 32.6357, 186.8733, 551.4478, 201.2989 ], "cells": [ { "location": [ 32.6357, 186.8733, 119.1044, 201.2989 ], "text": "IMPACT ON OPERATING BUDGET", "html_text": "IMPACT ON OPERATING BUDGET", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 119.1044, 186.8733, 205.5731, 201.2989 ], "text": "FY1 Amount", "html_text": "FY1 Amount", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.5731, 186.8733, 292.0417, 201.2989 ], "text": "FY2 Amount", "html_text": "FY2 Amount", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.0417, 186.8733, 378.5104, 201.2989 ], "text": "FY3 Amount", "html_text": "FY3 Amount", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.5104, 186.8733, 464.9791, 201.2989 ], "text": "FY4 Amount", "html_text": "FY4 Amount", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 464.9791, 186.8733, 551.4478, 201.2989 ], "text": "FY5 Amount", "html_text": "FY5 Amount", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 1, "location": [ 32.6357, 172.4477, 551.4478, 186.8733 ], "cells": [ { "location": [ 32.6357, 172.4477, 119.1044, 186.8733 ], "text": "Fund Source", "html_text": "Fund Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 119.1044, 172.4477, 205.5731, 186.8733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.5731, 172.4477, 292.0417, 186.8733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.0417, 172.4477, 378.5104, 186.8733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.5104, 172.4477, 464.9791, 186.8733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 464.9791, 172.4477, 551.4478, 186.8733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 2, "location": [ 32.6357, 158.022, 551.4478, 172.4477 ], "cells": [ { "location": [ 32.6357, 158.022, 119.1044, 172.4477 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 119.1044, 158.022, 205.5731, 172.4477 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.5731, 158.022, 292.0417, 172.4477 ], "text": "120,800", "html_text": "120,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.0417, 158.022, 378.5104, 172.4477 ], "text": "124,400", "html_text": "124,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.5104, 158.022, 464.9791, 172.4477 ], "text": "128,200", "html_text": "128,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 464.9791, 158.022, 551.4478, 172.4477 ], "text": "132,000", "html_text": "132,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 3, "location": [ 32.6357, 143.5964, 551.4478, 158.022 ], "cells": [ { "location": [ 32.6357, 143.5964, 119.1044, 158.022 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 119.1044, 143.5964, 205.5731, 158.022 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.5731, 143.5964, 292.0417, 158.022 ], "text": "120,800", "html_text": "120,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.0417, 143.5964, 378.5104, 158.022 ], "text": "124,400", "html_text": "124,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.5104, 143.5964, 464.9791, 158.022 ], "text": "128,200", "html_text": "128,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 464.9791, 143.5964, 551.4478, 158.022 ], "text": "132,000", "html_text": "132,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 4, "location": [ 32.6357, 129.1708, 551.4478, 143.5964 ], "cells": [ { "location": [ 32.6357, 129.1708, 119.1044, 143.5964 ], "text": "Cost Element", "html_text": "Cost Element", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 119.1044, 129.1708, 205.5731, 143.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.5731, 129.1708, 292.0417, 143.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.0417, 129.1708, 378.5104, 143.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.5104, 129.1708, 464.9791, 143.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 464.9791, 129.1708, 551.4478, 143.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 5, "location": [ 32.6357, 114.7451, 551.4478, 129.1708 ], "cells": [ { "location": [ 32.6357, 114.7451, 119.1044, 129.1708 ], "text": "Operating", "html_text": "Operating", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 119.1044, 114.7451, 205.5731, 129.1708 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.5731, 114.7451, 292.0417, 129.1708 ], "text": "76,000", "html_text": "76,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.0417, 114.7451, 378.5104, 129.1708 ], "text": "78,200", "html_text": "78,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.5104, 114.7451, 464.9791, 129.1708 ], "text": "80,600", "html_text": "80,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 464.9791, 114.7451, 551.4478, 129.1708 ], "text": "83,000", "html_text": "83,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 6, "location": [ 32.6357, 100.3195, 551.4478, 114.7451 ], "cells": [ { "location": [ 32.6357, 100.3195, 119.1044, 114.7451 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 119.1044, 100.3195, 205.5731, 114.7451 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.5731, 100.3195, 292.0417, 114.7451 ], "text": "44,800", "html_text": "44,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.0417, 100.3195, 378.5104, 114.7451 ], "text": "46,200", "html_text": "46,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.5104, 100.3195, 464.9791, 114.7451 ], "text": "47,600", "html_text": "47,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 464.9791, 100.3195, 551.4478, 114.7451 ], "text": "49,000", "html_text": "49,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 7, "location": [ 32.6357, 85.8939, 551.4478, 100.3195 ], "cells": [ { "location": [ 32.6357, 85.8939, 119.1044, 100.3195 ], "text": "Total Expenditures", "html_text": "Total Expenditures", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 119.1044, 85.8939, 205.5731, 100.3195 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.5731, 85.8939, 292.0417, 100.3195 ], "text": "120,800", "html_text": "120,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.0417, 85.8939, 378.5104, 100.3195 ], "text": "124,400", "html_text": "124,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.5104, 85.8939, 464.9791, 100.3195 ], "text": "128,200", "html_text": "128,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 464.9791, 85.8939, 551.4478, 100.3195 ], "text": "132,000", "html_text": "132,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" } ], "n_rows": 8, "n_cols": 6, "ref": "#/tables/2", "reading_order": 18 } ] }, { "page": 47, "items": [ { "page": 47, "type": "TEXT", "location": { "l": 70.3108, "t": 764.1682, "r": 82.0693, "b": 755.7708 }, "text": "44", "reading_order": 0 }, { "page": 47, "type": "TEXT", "location": { "l": 35.5154, "t": 717.3824, "r": 257.0064, "b": 650.4427 }, "text": "Capital Budget Record CBR-02\nBranch: Executive Branch\nCabinet: Postsecondary Education\nAgency: Postsecondary Education Institutions\nAppropriation: Kentucky State University\nProject Title: Construct Business & Technology Center", "reading_order": 1 }, { "page": 47, "type": "TEXT", "location": { "l": 36.9552, "t": 651.8823, "r": 185.2558, "b": 641.5654 }, "text": "KBUD Project Number: 435U20C009", "reading_order": 2 }, { "page": 47, "type": "TABLE", "location": { "l": 69.3509, "t": 638.4464, "r": 348.1944, "b": 591.4206 }, "text": "
PriorityCapital Budget RequestSix-Year Capital Plan 2020-22
Cabinet:
Agency:2
", "rows": [ { "row_index": 0, "location": [ 69.3509, 622.7711, 348.1944, 638.4464 ], "cells": [ { "location": [ 69.3509, 622.7711, 162.2987, 638.4464 ], "text": "Priority", "html_text": "Priority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.2987, 622.7711, 255.2466, 638.4464 ], "text": "Capital Budget Request", "html_text": "Capital Budget Request", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 255.2466, 622.7711, 348.1944, 638.4464 ], "text": "Six-Year Capital Plan 2020-22", "html_text": "Six-Year Capital Plan 2020-22", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 69.3509, 607.0959, 348.1944, 622.7711 ], "cells": [ { "location": [ 69.3509, 607.0959, 162.2987, 622.7711 ], "text": "Cabinet:", "html_text": "Cabinet:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.2987, 607.0959, 255.2466, 622.7711 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 255.2466, 607.0959, 348.1944, 622.7711 ], "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": [ 69.3509, 591.4206, 348.1944, 607.0959 ], "cells": [ { "location": [ 69.3509, 591.4206, 162.2987, 607.0959 ], "text": "Agency:", "html_text": "Agency:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.2987, 591.4206, 255.2466, 607.0959 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 255.2466, 591.4206, 348.1944, 607.0959 ], "text": "2", "html_text": "2", "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": 3, "n_cols": 3, "ref": "#/tables/0", "reading_order": 3 }, { "page": 47, "type": "TITLE", "location": { "l": 35.0354, "t": 587.1019, "r": 149.7404, "b": 576.5451 }, "text": "PROJECT DOCUMENTATION", "reading_order": 4, "level": 4 }, { "page": 47, "type": "TEXT", "location": { "l": 33.1157, "t": 574.6257, "r": 147.3407, "b": 563.829 }, "text": "Location (County): Franklin", "reading_order": 5 }, { "page": 47, "type": "TEXT", "location": { "l": 31.6759, "t": 562.8693, "r": 514.7327, "b": 539.1165 }, "text": "Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding? NO", "reading_order": 6 }, { "page": 47, "type": "TEXT", "location": { "l": 84.9489, "t": 535.0377, "r": 308.5996, "b": 523.7611 }, "text": "If (Yes, Additional Funding), provide the following information:", "reading_order": 7 }, { "page": 47, "type": "TEXT", "location": { "l": 85.6688, "t": 522.8014, "r": 228.6901, "b": 512.0047 }, "text": "eMars Project Number (Agency, Fund):", "reading_order": 8 }, { "page": 47, "type": "TEXT", "location": { "l": 85.1889, "t": 511.7648, "r": 227.7302, "b": 500.4882 }, "text": "New Total Project Cost: $ 42,717,000", "reading_order": 9 }, { "page": 47, "type": "TEXT", "location": { "l": 32.6357, "t": 498.5688, "r": 115.6649, "b": 488.012 }, "text": "Capital Project Type:", "reading_order": 10 }, { "page": 47, "type": "TITLE", "location": { "l": 31.9158, "t": 482.0138, "r": 108.4658, "b": 471.6969 }, "text": "Project Description", "reading_order": 11, "level": 4 }, { "page": 47, "type": "TEXT", "location": { "l": 37.4351, "t": 467.8581, "r": 533.2102, "b": 378.3652 }, "text": "This project would construct a new building for the School of Business, the University's largest academic program, and one that will play a key role in the University's Strategic Plan. Proposed to be located on the Main Campus south of US60, adjacent to the proposed pedestrian bridge tower which will connect to Hathaway Hall, this facility will provide a highly visible, state-of-the-art home for the Business school that is currently housed in Bradford Hall. The project will permit the development of educational technologies not now available to the school and enable it to meet its mission of providing professional development classes to the entire Frankfort community. This initiative would be the first step in addressing the programmatic and structural issues related to Bradford Hall, current home of the School of Business. The VFA Condition Assessment and Space Study found Bradford Hall to be substandard space for the Business Program and suggested that both the Business School and the Music/Theater programs, also located in Bradford Hall, would be better served in new facilities. The School, with its new MBA program, hopes to grow 5% each year, but is in a competitive disadvantage at its present location.", "reading_order": 12 }, { "page": 47, "type": "TITLE", "location": { "l": 31.9158, "t": 370.2077, "r": 117.8246, "b": 359.411 }, "text": "PROJECT BUDGET", "reading_order": 13, "level": 4 }, { "page": 47, "type": "TEXT", "location": { "l": 31.4359, "t": 357.0117, "r": 340.9954, "b": 346.6948 }, "text": "Has this project been reviewed by the Department for Facilities and Support Services?", "reading_order": 14 }, { "page": 47, "type": "TABLE", "location": { "l": 31.1959, "t": 346.6948, "r": 546.4085, "b": 212.5755 }, "text": "
Fund SourceRequested\nFY 2019-20Requested\nFY 2020-21Requested\nFY 2021-22Requested\nTotal
Bond Funds042,717,000042,717,000
Total Funds042,717,000042,717,000
Cost Elements
Site Survey/Preparation073,000073,000
Project Design02,772,00002,772,000
Movable Equipment/Furniture01,514,00001,514,000
Contingency Expense05,374,00005,374,000
Construction Costs032,984,000032,984,000
Total Costs042,717,000042,717,000
", "rows": [ { "row_index": 0, "location": [ 31.1959, 333.2829, 546.4085, 346.6948 ], "cells": [ { "location": [ 31.1959, 333.2829, 134.2384, 346.6948 ], "text": "Fund Source", "html_text": "Fund Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 333.2829, 237.2809, 346.6948 ], "text": "Requested\nFY 2019-20", "html_text": "Requested\nFY 2019-20", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 333.2829, 340.3235, 346.6948 ], "text": "Requested\nFY 2020-21", "html_text": "Requested\nFY 2020-21", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 333.2829, 443.366, 346.6948 ], "text": "Requested\nFY 2021-22", "html_text": "Requested\nFY 2021-22", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 333.2829, 546.4085, 346.6948 ], "text": "Requested\nTotal", "html_text": "Requested\nTotal", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 31.1959, 319.8709, 546.4085, 333.2829 ], "cells": [ { "location": [ 31.1959, 319.8709, 134.2384, 333.2829 ], "text": "Bond Funds", "html_text": "Bond Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 319.8709, 237.2809, 333.2829 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 319.8709, 340.3235, 333.2829 ], "text": "42,717,000", "html_text": "42,717,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 319.8709, 443.366, 333.2829 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 319.8709, 546.4085, 333.2829 ], "text": "42,717,000", "html_text": "42,717,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 31.1959, 306.459, 546.4085, 319.8709 ], "cells": [ { "location": [ 31.1959, 306.459, 134.2384, 319.8709 ], "text": "Total Funds", "html_text": "Total Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 306.459, 237.2809, 319.8709 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 306.459, 340.3235, 319.8709 ], "text": "42,717,000", "html_text": "42,717,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 306.459, 443.366, 319.8709 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 306.459, 546.4085, 319.8709 ], "text": "42,717,000", "html_text": "42,717,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 31.1959, 293.0471, 546.4085, 306.459 ], "cells": [ { "location": [ 31.1959, 293.0471, 134.2384, 306.459 ], "text": "Cost Elements", "html_text": "Cost Elements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 293.0471, 237.2809, 306.459 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 293.0471, 340.3235, 306.459 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 293.0471, 443.366, 306.459 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 293.0471, 546.4085, 306.459 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 31.1959, 279.6352, 546.4085, 293.0471 ], "cells": [ { "location": [ 31.1959, 279.6352, 134.2384, 293.0471 ], "text": "Site Survey/Preparation", "html_text": "Site Survey/Preparation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 279.6352, 237.2809, 293.0471 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 279.6352, 340.3235, 293.0471 ], "text": "73,000", "html_text": "73,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 279.6352, 443.366, 293.0471 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 279.6352, 546.4085, 293.0471 ], "text": "73,000", "html_text": "73,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 31.1959, 266.2232, 546.4085, 279.6352 ], "cells": [ { "location": [ 31.1959, 266.2232, 134.2384, 279.6352 ], "text": "Project Design", "html_text": "Project Design", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 266.2232, 237.2809, 279.6352 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 266.2232, 340.3235, 279.6352 ], "text": "2,772,000", "html_text": "2,772,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 266.2232, 443.366, 279.6352 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 266.2232, 546.4085, 279.6352 ], "text": "2,772,000", "html_text": "2,772,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 31.1959, 252.8113, 546.4085, 266.2232 ], "cells": [ { "location": [ 31.1959, 252.8113, 134.2384, 266.2232 ], "text": "Movable Equipment/Furniture", "html_text": "Movable Equipment/Furniture", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 252.8113, 237.2809, 266.2232 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 252.8113, 340.3235, 266.2232 ], "text": "1,514,000", "html_text": "1,514,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 252.8113, 443.366, 266.2232 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 252.8113, 546.4085, 266.2232 ], "text": "1,514,000", "html_text": "1,514,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 31.1959, 239.3994, 546.4085, 252.8113 ], "cells": [ { "location": [ 31.1959, 239.3994, 134.2384, 252.8113 ], "text": "Contingency Expense", "html_text": "Contingency Expense", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 239.3994, 237.2809, 252.8113 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 239.3994, 340.3235, 252.8113 ], "text": "5,374,000", "html_text": "5,374,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 239.3994, 443.366, 252.8113 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 239.3994, 546.4085, 252.8113 ], "text": "5,374,000", "html_text": "5,374,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 31.1959, 225.9874, 546.4085, 239.3994 ], "cells": [ { "location": [ 31.1959, 225.9874, 134.2384, 239.3994 ], "text": "Construction Costs", "html_text": "Construction Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 225.9874, 237.2809, 239.3994 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 225.9874, 340.3235, 239.3994 ], "text": "32,984,000", "html_text": "32,984,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 225.9874, 443.366, 239.3994 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 225.9874, 546.4085, 239.3994 ], "text": "32,984,000", "html_text": "32,984,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 31.1959, 212.5755, 546.4085, 225.9874 ], "cells": [ { "location": [ 31.1959, 212.5755, 134.2384, 225.9874 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.2384, 212.5755, 237.2809, 225.9874 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 237.2809, 212.5755, 340.3235, 225.9874 ], "text": "42,717,000", "html_text": "42,717,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 340.3235, 212.5755, 443.366, 225.9874 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 443.366, 212.5755, 546.4085, 225.9874 ], "text": "42,717,000", "html_text": "42,717,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 10, "n_cols": 5, "ref": "#/tables/1", "reading_order": 15 }, { "page": 47, "type": "TEXT", "location": { "l": 40.0748, "t": 209.9363, "r": 167.0181, "b": 198.8997 }, "text": "Completion Date: 09 / 2022", "reading_order": 16 }, { "page": 47, "type": "TABLE", "location": { "l": 32.8757, "t": 183.5443, "r": 551.6878, "b": 67.4196 }, "text": "
IMPACT ON OPERATING BUDGETFY1 AmountFY2 AmountFY3 AmountFY4 AmountFY5 Amount
Fund Source
General Fund0358,000368,700379,700391,200
Total Costs0358,000368,700379,700391,200
Cost Element
Operating0217,500224,000230,700237,700
Personnel0140,500144,700149,000153,500
Total Expenditures0358,000368,700379,700391,200
", "rows": [ { "row_index": 0, "location": [ 32.8757, 169.0287, 551.6878, 183.5443 ], "cells": [ { "location": [ 32.8757, 169.0287, 119.3444, 183.5443 ], "text": "IMPACT ON OPERATING BUDGET", "html_text": "IMPACT ON OPERATING BUDGET", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 119.3444, 169.0287, 205.8131, 183.5443 ], "text": "FY1 Amount", "html_text": "FY1 Amount", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.8131, 169.0287, 292.2817, 183.5443 ], "text": "FY2 Amount", "html_text": "FY2 Amount", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.2817, 169.0287, 378.7504, 183.5443 ], "text": "FY3 Amount", "html_text": "FY3 Amount", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.7504, 169.0287, 465.2191, 183.5443 ], "text": "FY4 Amount", "html_text": "FY4 Amount", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.2191, 169.0287, 551.6878, 183.5443 ], "text": "FY5 Amount", "html_text": "FY5 Amount", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 1, "location": [ 32.8757, 154.5131, 551.6878, 169.0287 ], "cells": [ { "location": [ 32.8757, 154.5131, 119.3444, 169.0287 ], "text": "Fund Source", "html_text": "Fund Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 119.3444, 154.5131, 205.8131, 169.0287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.8131, 154.5131, 292.2817, 169.0287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.2817, 154.5131, 378.7504, 169.0287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.7504, 154.5131, 465.2191, 169.0287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.2191, 154.5131, 551.6878, 169.0287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 2, "location": [ 32.8757, 139.9975, 551.6878, 154.5131 ], "cells": [ { "location": [ 32.8757, 139.9975, 119.3444, 154.5131 ], "text": "General Fund", "html_text": "General Fund", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 119.3444, 139.9975, 205.8131, 154.5131 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.8131, 139.9975, 292.2817, 154.5131 ], "text": "358,000", "html_text": "358,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.2817, 139.9975, 378.7504, 154.5131 ], "text": "368,700", "html_text": "368,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.7504, 139.9975, 465.2191, 154.5131 ], "text": "379,700", "html_text": "379,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.2191, 139.9975, 551.6878, 154.5131 ], "text": "391,200", "html_text": "391,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 3, "location": [ 32.8757, 125.4819, 551.6878, 139.9975 ], "cells": [ { "location": [ 32.8757, 125.4819, 119.3444, 139.9975 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 119.3444, 125.4819, 205.8131, 139.9975 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.8131, 125.4819, 292.2817, 139.9975 ], "text": "358,000", "html_text": "358,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.2817, 125.4819, 378.7504, 139.9975 ], "text": "368,700", "html_text": "368,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.7504, 125.4819, 465.2191, 139.9975 ], "text": "379,700", "html_text": "379,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.2191, 125.4819, 551.6878, 139.9975 ], "text": "391,200", "html_text": "391,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 4, "location": [ 32.8757, 110.9664, 551.6878, 125.4819 ], "cells": [ { "location": [ 32.8757, 110.9664, 119.3444, 125.4819 ], "text": "Cost Element", "html_text": "Cost Element", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 119.3444, 110.9664, 205.8131, 125.4819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.8131, 110.9664, 292.2817, 125.4819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.2817, 110.9664, 378.7504, 125.4819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.7504, 110.9664, 465.2191, 125.4819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.2191, 110.9664, 551.6878, 125.4819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 5, "location": [ 32.8757, 96.4508, 551.6878, 110.9664 ], "cells": [ { "location": [ 32.8757, 96.4508, 119.3444, 110.9664 ], "text": "Operating", "html_text": "Operating", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 119.3444, 96.4508, 205.8131, 110.9664 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.8131, 96.4508, 292.2817, 110.9664 ], "text": "217,500", "html_text": "217,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.2817, 96.4508, 378.7504, 110.9664 ], "text": "224,000", "html_text": "224,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.7504, 96.4508, 465.2191, 110.9664 ], "text": "230,700", "html_text": "230,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.2191, 96.4508, 551.6878, 110.9664 ], "text": "237,700", "html_text": "237,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 6, "location": [ 32.8757, 81.9352, 551.6878, 96.4508 ], "cells": [ { "location": [ 32.8757, 81.9352, 119.3444, 96.4508 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 119.3444, 81.9352, 205.8131, 96.4508 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.8131, 81.9352, 292.2817, 96.4508 ], "text": "140,500", "html_text": "140,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.2817, 81.9352, 378.7504, 96.4508 ], "text": "144,700", "html_text": "144,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.7504, 81.9352, 465.2191, 96.4508 ], "text": "149,000", "html_text": "149,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.2191, 81.9352, 551.6878, 96.4508 ], "text": "153,500", "html_text": "153,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 7, "location": [ 32.8757, 67.4196, 551.6878, 81.9352 ], "cells": [ { "location": [ 32.8757, 67.4196, 119.3444, 81.9352 ], "text": "Total Expenditures", "html_text": "Total Expenditures", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 119.3444, 67.4196, 205.8131, 81.9352 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 205.8131, 67.4196, 292.2817, 81.9352 ], "text": "358,000", "html_text": "358,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.2817, 67.4196, 378.7504, 81.9352 ], "text": "368,700", "html_text": "368,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 378.7504, 67.4196, 465.2191, 81.9352 ], "text": "379,700", "html_text": "379,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 465.2191, 67.4196, 551.6878, 81.9352 ], "text": "391,200", "html_text": "391,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" } ], "n_rows": 8, "n_cols": 6, "ref": "#/tables/2", "reading_order": 17 } ] }, { "page": 48, "items": [ { "page": 48, "type": "TEXT", "location": { "l": 70.5508, "t": 764.1682, "r": 82.3092, "b": 755.7708 }, "text": "45", "reading_order": 0 }, { "page": 48, "type": "TITLE", "location": { "l": 32.1558, "t": 721.4612, "r": 152.3801, "b": 710.9044 }, "text": "Capital Budget Record CBR-04", "reading_order": 1, "level": 4 }, { "page": 48, "type": "TABLE", "location": { "l": 35.2754, "t": 708.0253, "r": 250.5272, "b": 660.9995 }, "text": "
Branch:Executive Branch
Cabinet:Postsecondary Education
Agency:Postsecondary Education Institutions
Appropriation:Kentucky State University
", "rows": [ { "row_index": 0, "location": [ 35.2754, 696.2689, 250.5272, 708.0253 ], "cells": [ { "location": [ 35.2754, 696.2689, 142.9013, 708.0253 ], "text": "Branch:", "html_text": "Branch:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.9013, 696.2689, 250.5272, 708.0253 ], "text": "Executive Branch", "html_text": "Executive Branch", "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": [ 35.2754, 684.5124, 250.5272, 696.2689 ], "cells": [ { "location": [ 35.2754, 684.5124, 142.9013, 696.2689 ], "text": "Cabinet:", "html_text": "Cabinet:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.9013, 684.5124, 250.5272, 696.2689 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "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": [ 35.2754, 672.7559, 250.5272, 684.5124 ], "cells": [ { "location": [ 35.2754, 672.7559, 142.9013, 684.5124 ], "text": "Agency:", "html_text": "Agency:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.9013, 672.7559, 250.5272, 684.5124 ], "text": "Postsecondary Education Institutions", "html_text": "Postsecondary Education Institutions", "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": [ 35.2754, 660.9995, 250.5272, 672.7559 ], "cells": [ { "location": [ 35.2754, 660.9995, 142.9013, 672.7559 ], "text": "Appropriation:", "html_text": "Appropriation:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.9013, 660.9995, 250.5272, 672.7559 ], "text": "Kentucky State University", "html_text": "Kentucky State University", "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": 4, "n_cols": 2, "ref": "#/tables/0", "reading_order": 2 }, { "page": 48, "type": "TEXT", "location": { "l": 38.155, "t": 653.5618, "r": 278.1236, "b": 643.005 }, "text": "Equipment Title: Upgrade Information Tech Infrastructure 2018", "reading_order": 3 }, { "page": 48, "type": "TEXT", "location": { "l": 38.155, "t": 643.005, "r": 185.4957, "b": 632.2082 }, "text": "KBUD Project Number: 435U20C002", "reading_order": 4 }, { "page": 48, "type": "TABLE", "location": { "l": 99.8269, "t": 620.6917, "r": 354.4336, "b": 572.2264 }, "text": "
PriorityCapital Budget RequestSix-Year Capital Plan 2020-22
Cabinet: Agency:6
", "rows": [ { "row_index": 0, "location": [ 99.8269, 596.459, 354.4336, 620.6917 ], "cells": [ { "location": [ 99.8269, 596.459, 184.6958, 620.6917 ], "text": "Priority", "html_text": "Priority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 184.6958, 596.459, 269.5647, 620.6917 ], "text": "Capital Budget Request", "html_text": "Capital Budget Request", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 269.5647, 596.459, 354.4336, 620.6917 ], "text": "Six-Year Capital Plan 2020-22", "html_text": "Six-Year Capital Plan 2020-22", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 99.8269, 572.2264, 354.4336, 596.459 ], "cells": [ { "location": [ 99.8269, 572.2264, 184.6958, 596.459 ], "text": "Cabinet: Agency:", "html_text": "Cabinet: Agency:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 184.6958, 572.2264, 269.5647, 596.459 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 269.5647, 572.2264, 354.4336, 596.459 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 2, "n_cols": 3, "ref": "#/tables/1", "reading_order": 5 }, { "page": 48, "type": "TITLE", "location": { "l": 32.3958, "t": 566.2283, "r": 181.6562, "b": 555.9114 }, "text": "SYSTEM PROJECT DOCUMENTATION", "reading_order": 6, "level": 4 }, { "page": 48, "type": "TEXT", "location": { "l": 31.9158, "t": 552.7923, "r": 515.2126, "b": 531.6787 }, "text": "Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding? Yes, Reauthorization Only", "reading_order": 7 }, { "page": 48, "type": "TEXT", "location": { "l": 83.989, "t": 529.7593, "r": 307.6397, "b": 519.2025 }, "text": "If (Yes, Additional Funding), provide the following information:", "reading_order": 8 }, { "page": 48, "type": "TEXT", "location": { "l": 85.6688, "t": 518.2428, "r": 230.1299, "b": 507.9259 }, "text": "eMars Project Number (Agency, Fund):", "reading_order": 9 }, { "page": 48, "type": "TEXT", "location": { "l": 86.3887, "t": 507.4461, "r": 229.41, "b": 496.4094 }, "text": "New Total Project Cost: $ 12,263,000", "reading_order": 10 }, { "page": 48, "type": "TITLE", "location": { "l": 32.1558, "t": 492.5706, "r": 108.4658, "b": 482.7336 }, "text": "Project Description", "reading_order": 11, "level": 5 }, { "page": 48, "type": "TEXT", "location": { "l": 33.8356, "t": 481.5339, "r": 496.2551, "b": 441.4661 }, "text": "This project continues to upgrade the data infrastructure and network (wired and wireless) for data, voice and video. This project includes the purchase and installation of fiber, cabling inside the buildings, network and communications equipment and services, video systems and other items related to the maintenance, enhancement, redundancy and security of the KSU data infrastructure and systems. Due to advancements in technology, this project will be continuous.", "reading_order": 12 }, { "page": 48, "type": "TITLE", "location": { "l": 32.1558, "t": 419.1529, "r": 108.9457, "b": 408.836 }, "text": "PROJECT BUDGET", "reading_order": 13, "level": 4 }, { "page": 48, "type": "TABLE", "location": { "l": 32.3958, "t": 399.2389, "r": 487.6162, "b": 280.235 }, "text": "
Fund SourceRequested FY 2019-20Requested FY 2020-21Requested FY 2021-22Requested Total
Bond Funds012,263,000012,263,000
Total Funds012,263,000012,263,000
Cost Elements
Professional/Implementation Services01,551,00001,551,000
Hardware - Vendor Supplied08,277,00008,277,000
Other02,435,00002,435,000
Total Costs012,263,000012,263,000
", "rows": [ { "row_index": 0, "location": [ 32.3958, 384.3634, 487.6162, 399.2389 ], "cells": [ { "location": [ 32.3958, 384.3634, 123.4399, 399.2389 ], "text": "Fund Source", "html_text": "Fund Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 123.4399, 384.3634, 214.484, 399.2389 ], "text": "Requested FY 2019-20", "html_text": "Requested FY 2019-20", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 214.484, 384.3634, 305.528, 399.2389 ], "text": "Requested FY 2020-21", "html_text": "Requested FY 2020-21", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 305.528, 384.3634, 396.5721, 399.2389 ], "text": "Requested FY 2021-22", "html_text": "Requested FY 2021-22", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 396.5721, 384.3634, 487.6162, 399.2389 ], "text": "Requested Total", "html_text": "Requested Total", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 1, "location": [ 32.3958, 369.4879, 487.6162, 384.3634 ], "cells": [ { "location": [ 32.3958, 369.4879, 123.4399, 384.3634 ], "text": "Bond Funds", "html_text": "Bond Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 123.4399, 369.4879, 214.484, 384.3634 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 214.484, 369.4879, 305.528, 384.3634 ], "text": "12,263,000", "html_text": "12,263,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 305.528, 369.4879, 396.5721, 384.3634 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 396.5721, 369.4879, 487.6162, 384.3634 ], "text": "12,263,000", "html_text": "12,263,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 2, "location": [ 32.3958, 354.6124, 487.6162, 369.4879 ], "cells": [ { "location": [ 32.3958, 354.6124, 123.4399, 369.4879 ], "text": "Total Funds", "html_text": "Total Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 123.4399, 354.6124, 214.484, 369.4879 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 214.484, 354.6124, 305.528, 369.4879 ], "text": "12,263,000", "html_text": "12,263,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 305.528, 354.6124, 396.5721, 369.4879 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 396.5721, 354.6124, 487.6162, 369.4879 ], "text": "12,263,000", "html_text": "12,263,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 3, "location": [ 32.3958, 339.7369, 487.6162, 354.6124 ], "cells": [ { "location": [ 32.3958, 339.7369, 123.4399, 354.6124 ], "text": "Cost Elements", "html_text": "Cost Elements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 123.4399, 339.7369, 214.484, 354.6124 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 214.484, 339.7369, 305.528, 354.6124 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 305.528, 339.7369, 396.5721, 354.6124 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 396.5721, 339.7369, 487.6162, 354.6124 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 4, "location": [ 32.3958, 324.8615, 487.6162, 339.7369 ], "cells": [ { "location": [ 32.3958, 324.8615, 123.4399, 339.7369 ], "text": "Professional/Implementation Services", "html_text": "Professional/Implementation Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 123.4399, 324.8615, 214.484, 339.7369 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 214.484, 324.8615, 305.528, 339.7369 ], "text": "1,551,000", "html_text": "1,551,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 305.528, 324.8615, 396.5721, 339.7369 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 396.5721, 324.8615, 487.6162, 339.7369 ], "text": "1,551,000", "html_text": "1,551,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 5, "location": [ 32.3958, 309.986, 487.6162, 324.8615 ], "cells": [ { "location": [ 32.3958, 309.986, 123.4399, 324.8615 ], "text": "Hardware - Vendor Supplied", "html_text": "Hardware - Vendor Supplied", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 123.4399, 309.986, 214.484, 324.8615 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 214.484, 309.986, 305.528, 324.8615 ], "text": "8,277,000", "html_text": "8,277,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 305.528, 309.986, 396.5721, 324.8615 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 396.5721, 309.986, 487.6162, 324.8615 ], "text": "8,277,000", "html_text": "8,277,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 6, "location": [ 32.3958, 295.1105, 487.6162, 309.986 ], "cells": [ { "location": [ 32.3958, 295.1105, 123.4399, 309.986 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 123.4399, 295.1105, 214.484, 309.986 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 214.484, 295.1105, 305.528, 309.986 ], "text": "2,435,000", "html_text": "2,435,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 305.528, 295.1105, 396.5721, 309.986 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 396.5721, 295.1105, 487.6162, 309.986 ], "text": "2,435,000", "html_text": "2,435,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 7, "location": [ 32.3958, 280.235, 487.6162, 295.1105 ], "cells": [ { "location": [ 32.3958, 280.235, 123.4399, 295.1105 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 123.4399, 280.235, 214.484, 295.1105 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 214.484, 280.235, 305.528, 295.1105 ], "text": "12,263,000", "html_text": "12,263,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 305.528, 280.235, 396.5721, 295.1105 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 396.5721, 280.235, 487.6162, 295.1105 ], "text": "12,263,000", "html_text": "12,263,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" } ], "n_rows": 8, "n_cols": 5, "ref": "#/tables/2", "reading_order": 14 }, { "page": 48, "type": "TITLE", "location": { "l": 34.0755, "t": 276.876, "r": 168.218, "b": 265.3595 }, "text": "IMPACT ON OPERATING BUDGET", "reading_order": 15, "level": 4 }, { "page": 48, "type": "TABLE", "location": { "l": 33.5956, "t": 262.7203, "r": 546.1685, "b": 159.3117 }, "text": "
Completion Date:09 / 2020FY1 AmountFY2 AmountFY3 AmountFY4 AmountFY5 Amount
Fund Source
00000
Total Costs00000
Cost Elements
00000
Total Costs00000
", "rows": [ { "row_index": 0, "location": [ 33.5956, 247.9476, 546.1685, 262.7203 ], "cells": [ { "location": [ 33.5956, 247.9476, 106.8203, 262.7203 ], "text": "Completion Date:", "html_text": "Completion Date:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 106.8203, 247.9476, 180.045, 262.7203 ], "text": "09 / 2020", "html_text": "09 / 2020", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 180.045, 247.9476, 253.2697, 262.7203 ], "text": "FY1 Amount", "html_text": "FY1 Amount", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 253.2697, 247.9476, 326.4944, 262.7203 ], "text": "FY2 Amount", "html_text": "FY2 Amount", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 326.4944, 247.9476, 399.7191, 262.7203 ], "text": "FY3 Amount", "html_text": "FY3 Amount", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 399.7191, 247.9476, 472.9438, 262.7203 ], "text": "FY4 Amount", "html_text": "FY4 Amount", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 472.9438, 247.9476, 546.1685, 262.7203 ], "text": "FY5 Amount", "html_text": "FY5 Amount", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 1, "location": [ 33.5956, 233.175, 546.1685, 247.9476 ], "cells": [ { "location": [ 33.5956, 233.175, 106.8203, 247.9476 ], "text": "Fund Source", "html_text": "Fund Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 106.8203, 233.175, 180.045, 247.9476 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 180.045, 233.175, 253.2697, 247.9476 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 253.2697, 233.175, 326.4944, 247.9476 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 326.4944, 233.175, 399.7191, 247.9476 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 399.7191, 233.175, 472.9438, 247.9476 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 472.9438, 233.175, 546.1685, 247.9476 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 2, "location": [ 33.5956, 218.4023, 546.1685, 233.175 ], "cells": [ { "location": [ 33.5956, 218.4023, 106.8203, 233.175 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 106.8203, 218.4023, 180.045, 233.175 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 180.045, 218.4023, 253.2697, 233.175 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 253.2697, 218.4023, 326.4944, 233.175 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 326.4944, 218.4023, 399.7191, 233.175 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 399.7191, 218.4023, 472.9438, 233.175 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 472.9438, 218.4023, 546.1685, 233.175 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 3, "location": [ 33.5956, 203.6297, 546.1685, 218.4023 ], "cells": [ { "location": [ 33.5956, 203.6297, 106.8203, 218.4023 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 106.8203, 203.6297, 180.045, 218.4023 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 180.045, 203.6297, 253.2697, 218.4023 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 253.2697, 203.6297, 326.4944, 218.4023 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 326.4944, 203.6297, 399.7191, 218.4023 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 399.7191, 203.6297, 472.9438, 218.4023 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 472.9438, 203.6297, 546.1685, 218.4023 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 4, "location": [ 33.5956, 188.857, 546.1685, 203.6297 ], "cells": [ { "location": [ 33.5956, 188.857, 106.8203, 203.6297 ], "text": "Cost Elements", "html_text": "Cost Elements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 106.8203, 188.857, 180.045, 203.6297 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 180.045, 188.857, 253.2697, 203.6297 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 253.2697, 188.857, 326.4944, 203.6297 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 326.4944, 188.857, 399.7191, 203.6297 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 399.7191, 188.857, 472.9438, 203.6297 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 472.9438, 188.857, 546.1685, 203.6297 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 5, "location": [ 33.5956, 174.0844, 546.1685, 188.857 ], "cells": [ { "location": [ 33.5956, 174.0844, 106.8203, 188.857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 106.8203, 174.0844, 180.045, 188.857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 180.045, 174.0844, 253.2697, 188.857 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 253.2697, 174.0844, 326.4944, 188.857 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 326.4944, 174.0844, 399.7191, 188.857 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 399.7191, 174.0844, 472.9438, 188.857 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 472.9438, 174.0844, 546.1685, 188.857 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 6, "location": [ 33.5956, 159.3117, 546.1685, 174.0844 ], "cells": [ { "location": [ 33.5956, 159.3117, 106.8203, 174.0844 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 106.8203, 159.3117, 180.045, 174.0844 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 180.045, 159.3117, 253.2697, 174.0844 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 253.2697, 159.3117, 326.4944, 174.0844 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 326.4944, 159.3117, 399.7191, 174.0844 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 399.7191, 159.3117, 472.9438, 174.0844 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 472.9438, 159.3117, 546.1685, 174.0844 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" } ], "n_rows": 7, "n_cols": 7, "ref": "#/tables/3", "reading_order": 16 } ] }, { "page": 49, "items": [ { "page": 49, "type": "TEXT", "location": { "l": 70.5508, "t": 764.4082, "r": 82.3092, "b": 755.5308 }, "text": "46", "reading_order": 0 }, { "page": 49, "type": "TITLE", "location": { "l": 31.9158, "t": 721.4612, "r": 152.3801, "b": 710.9044 }, "text": "Capital Budget Record CBR-04", "reading_order": 1, "level": 4 }, { "page": 49, "type": "TABLE", "location": { "l": 35.5154, "t": 707.0655, "r": 251.0072, "b": 662.679 }, "text": "
Branch:Executive Branch
Cabinet:Postsecondary Education
Agency:Postsecondary Education Institutions
Appropriation:Kentucky State University
", "rows": [ { "row_index": 0, "location": [ 35.5154, 695.9689, 251.0072, 707.0655 ], "cells": [ { "location": [ 35.5154, 695.9689, 143.2613, 707.0655 ], "text": "Branch:", "html_text": "Branch:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.2613, 695.9689, 251.0072, 707.0655 ], "text": "Executive Branch", "html_text": "Executive Branch", "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": [ 35.5154, 684.8723, 251.0072, 695.9689 ], "cells": [ { "location": [ 35.5154, 684.8723, 143.2613, 695.9689 ], "text": "Cabinet:", "html_text": "Cabinet:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.2613, 684.8723, 251.0072, 695.9689 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "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": [ 35.5154, 673.7756, 251.0072, 684.8723 ], "cells": [ { "location": [ 35.5154, 673.7756, 143.2613, 684.8723 ], "text": "Agency:", "html_text": "Agency:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.2613, 673.7756, 251.0072, 684.8723 ], "text": "Postsecondary Education Institutions", "html_text": "Postsecondary Education Institutions", "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": [ 35.5154, 662.679, 251.0072, 673.7756 ], "cells": [ { "location": [ 35.5154, 662.679, 143.2613, 673.7756 ], "text": "Appropriation:", "html_text": "Appropriation:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.2613, 662.679, 251.0072, 673.7756 ], "text": "Kentucky State University", "html_text": "Kentucky State University", "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": 4, "n_cols": 2, "ref": "#/tables/0", "reading_order": 2 }, { "page": 49, "type": "TEXT", "location": { "l": 37.915, "t": 655.2413, "r": 282.683, "b": 644.4445 }, "text": "Equipment Title: Replace Enterprise Resource Planning System", "reading_order": 3 }, { "page": 49, "type": "TEXT", "location": { "l": 38.155, "t": 643.9647, "r": 185.0158, "b": 633.6478 }, "text": "KBUD Project Number: 435U20C004", "reading_order": 4 }, { "page": 49, "type": "TABLE", "location": { "l": 34.5555, "t": 624.7705, "r": 558.4069, "b": 570.307 }, "text": "
PriorityCapital Budget RequestSix-Year Capital Plan 2020-22
Cabinet: Agency:7
", "rows": [ { "row_index": 0, "location": [ 34.5555, 597.5387, 558.4069, 624.7705 ], "cells": [ { "location": [ 34.5555, 597.5387, 209.1726, 624.7705 ], "text": "Priority", "html_text": "Priority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 209.1726, 597.5387, 383.7898, 624.7705 ], "text": "Capital Budget Request", "html_text": "Capital Budget Request", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 383.7898, 597.5387, 558.4069, 624.7705 ], "text": "Six-Year Capital Plan 2020-22", "html_text": "Six-Year Capital Plan 2020-22", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 34.5555, 570.307, 558.4069, 597.5387 ], "cells": [ { "location": [ 34.5555, 570.307, 209.1726, 597.5387 ], "text": "Cabinet: Agency:", "html_text": "Cabinet: Agency:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 209.1726, 570.307, 383.7898, 597.5387 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 383.7898, 570.307, 558.4069, 597.5387 ], "text": "7", "html_text": "7", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 2, "n_cols": 3, "ref": "#/tables/1", "reading_order": 5 }, { "page": 49, "type": "TEXT", "location": { "l": 32.1558, "t": 567.9078, "r": 181.8962, "b": 557.351 }, "text": "SYSTEM PROJECT DOCUMENTATION", "reading_order": 6 }, { "page": 49, "type": "TEXT", "location": { "l": 31.9158, "t": 554.2319, "r": 515.4526, "b": 533.3582 }, "text": "Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding? Yes, Reauthorization Only", "reading_order": 7 }, { "page": 49, "type": "TEXT", "location": { "l": 83.989, "t": 531.1989, "r": 307.8797, "b": 520.6421 }, "text": "If (Yes, Additional Funding), provide the following information:", "reading_order": 8 }, { "page": 49, "type": "TEXT", "location": { "l": 85.6688, "t": 520.1622, "r": 229.8899, "b": 509.1256 }, "text": "eMars Project Number (Agency, Fund):", "reading_order": 9 }, { "page": 49, "type": "TEXT", "location": { "l": 86.1487, "t": 508.6457, "r": 225.0905, "b": 497.849 }, "text": "New Total Project Cost: $ 5,000,000", "reading_order": 10 }, { "page": 49, "type": "TITLE", "location": { "l": 32.1558, "t": 494.2501, "r": 108.2258, "b": 484.4131 }, "text": "Project Description", "reading_order": 11, "level": 5 }, { "page": 49, "type": "TEXT", "location": { "l": 33.8356, "t": 483.4534, "r": 509.6933, "b": 462.0998 }, "text": "This project will improve and expand the functionality of the enterprise resource planning system and ancillary systems to ensure that the requirements of the University are being met and future advancements can be realized.", "reading_order": 12 }, { "page": 49, "type": "TITLE", "location": { "l": 32.1558, "t": 440.0265, "r": 108.9457, "b": 430.1895 }, "text": "PROJECT BUDGET", "reading_order": 13, "level": 5 }, { "page": 49, "type": "TABLE", "location": { "l": 32.3958, "t": 420.3525, "r": 557.927, "b": 301.8285 }, "text": "
Fund SourceRequested FY 2019-20Requested FY 2020-21Requested FY 2021-22Requested Total
Bond Funds05,000,00005,000,000
Total Funds05,000,00005,000,000
Cost Elements
Professional/Implementation Services01,700,00001,700,000
Hardware - Vendor Supplied01,600,00001,600,000
Software - Vendor Supplied01,700,00001,700,000
Total Costs05,000,00005,000,000
", "rows": [ { "row_index": 0, "location": [ 32.3958, 405.537, 557.927, 420.3525 ], "cells": [ { "location": [ 32.3958, 405.537, 137.502, 420.3525 ], "text": "Fund Source", "html_text": "Fund Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 137.502, 405.537, 242.6083, 420.3525 ], "text": "Requested FY 2019-20", "html_text": "Requested FY 2019-20", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 242.6083, 405.537, 347.7145, 420.3525 ], "text": "Requested FY 2020-21", "html_text": "Requested FY 2020-21", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 347.7145, 405.537, 452.8208, 420.3525 ], "text": "Requested FY 2021-22", "html_text": "Requested FY 2021-22", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 452.8208, 405.537, 557.927, 420.3525 ], "text": "Requested Total", "html_text": "Requested Total", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 1, "location": [ 32.3958, 390.7215, 557.927, 405.537 ], "cells": [ { "location": [ 32.3958, 390.7215, 137.502, 405.537 ], "text": "Bond Funds", "html_text": "Bond Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 137.502, 390.7215, 242.6083, 405.537 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 242.6083, 390.7215, 347.7145, 405.537 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 347.7145, 390.7215, 452.8208, 405.537 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 452.8208, 390.7215, 557.927, 405.537 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 2, "location": [ 32.3958, 375.906, 557.927, 390.7215 ], "cells": [ { "location": [ 32.3958, 375.906, 137.502, 390.7215 ], "text": "Total Funds", "html_text": "Total Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 137.502, 375.906, 242.6083, 390.7215 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 242.6083, 375.906, 347.7145, 390.7215 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 347.7145, 375.906, 452.8208, 390.7215 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 452.8208, 375.906, 557.927, 390.7215 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 3, "location": [ 32.3958, 361.0905, 557.927, 375.906 ], "cells": [ { "location": [ 32.3958, 361.0905, 137.502, 375.906 ], "text": "Cost Elements", "html_text": "Cost Elements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 137.502, 361.0905, 242.6083, 375.906 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 242.6083, 361.0905, 347.7145, 375.906 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 347.7145, 361.0905, 452.8208, 375.906 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 452.8208, 361.0905, 557.927, 375.906 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 4, "location": [ 32.3958, 346.275, 557.927, 361.0905 ], "cells": [ { "location": [ 32.3958, 346.275, 137.502, 361.0905 ], "text": "Professional/Implementation Services", "html_text": "Professional/Implementation Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 137.502, 346.275, 242.6083, 361.0905 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 242.6083, 346.275, 347.7145, 361.0905 ], "text": "1,700,000", "html_text": "1,700,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 347.7145, 346.275, 452.8208, 361.0905 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 452.8208, 346.275, 557.927, 361.0905 ], "text": "1,700,000", "html_text": "1,700,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 5, "location": [ 32.3958, 331.4595, 557.927, 346.275 ], "cells": [ { "location": [ 32.3958, 331.4595, 137.502, 346.275 ], "text": "Hardware - Vendor Supplied", "html_text": "Hardware - Vendor Supplied", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 137.502, 331.4595, 242.6083, 346.275 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 242.6083, 331.4595, 347.7145, 346.275 ], "text": "1,600,000", "html_text": "1,600,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 347.7145, 331.4595, 452.8208, 346.275 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 452.8208, 331.4595, 557.927, 346.275 ], "text": "1,600,000", "html_text": "1,600,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 6, "location": [ 32.3958, 316.644, 557.927, 331.4595 ], "cells": [ { "location": [ 32.3958, 316.644, 137.502, 331.4595 ], "text": "Software - Vendor Supplied", "html_text": "Software - Vendor Supplied", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 137.502, 316.644, 242.6083, 331.4595 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 242.6083, 316.644, 347.7145, 331.4595 ], "text": "1,700,000", "html_text": "1,700,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 347.7145, 316.644, 452.8208, 331.4595 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 452.8208, 316.644, 557.927, 331.4595 ], "text": "1,700,000", "html_text": "1,700,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 7, "location": [ 32.3958, 301.8285, 557.927, 316.644 ], "cells": [ { "location": [ 32.3958, 301.8285, 137.502, 316.644 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 137.502, 301.8285, 242.6083, 316.644 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 242.6083, 301.8285, 347.7145, 316.644 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 347.7145, 301.8285, 452.8208, 316.644 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 452.8208, 301.8285, 557.927, 316.644 ], "text": "5,000,000", "html_text": "5,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" } ], "n_rows": 8, "n_cols": 5, "ref": "#/tables/2", "reading_order": 14 }, { "page": 49, "type": "TEXT", "location": { "l": 34.0755, "t": 297.7497, "r": 168.218, "b": 286.4731 }, "text": "IMPACT ON OPERATING BUDGET", "reading_order": 15 }, { "page": 49, "type": "TABLE", "location": { "l": 34.7954, "t": 283.594, "r": 544.2488, "b": 180.4253 }, "text": "
Completion Date:09 / 2020FY1 AmountFY2 AmountFY3 AmountFY4 AmountFY5 Amount
Fund Source
00000
Total Costs00000
Cost Elements
00000
Total Costs00000
", "rows": [ { "row_index": 0, "location": [ 34.7954, 268.8556, 544.2488, 283.594 ], "cells": [ { "location": [ 34.7954, 268.8556, 107.5745, 283.594 ], "text": "Completion Date:", "html_text": "Completion Date:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 107.5745, 268.8556, 180.3535, 283.594 ], "text": "09 / 2020", "html_text": "09 / 2020", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 180.3535, 268.8556, 253.1326, 283.594 ], "text": "FY1 Amount", "html_text": "FY1 Amount", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 253.1326, 268.8556, 325.9116, 283.594 ], "text": "FY2 Amount", "html_text": "FY2 Amount", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 325.9116, 268.8556, 398.6907, 283.594 ], "text": "FY3 Amount", "html_text": "FY3 Amount", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 398.6907, 268.8556, 471.4697, 283.594 ], "text": "FY4 Amount", "html_text": "FY4 Amount", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 471.4697, 268.8556, 544.2488, 283.594 ], "text": "FY5 Amount", "html_text": "FY5 Amount", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 1, "location": [ 34.7954, 254.1172, 544.2488, 268.8556 ], "cells": [ { "location": [ 34.7954, 254.1172, 107.5745, 268.8556 ], "text": "Fund Source", "html_text": "Fund Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 107.5745, 254.1172, 180.3535, 268.8556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 180.3535, 254.1172, 253.1326, 268.8556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 253.1326, 254.1172, 325.9116, 268.8556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 325.9116, 254.1172, 398.6907, 268.8556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 398.6907, 254.1172, 471.4697, 268.8556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 471.4697, 254.1172, 544.2488, 268.8556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 2, "location": [ 34.7954, 239.3788, 544.2488, 254.1172 ], "cells": [ { "location": [ 34.7954, 239.3788, 107.5745, 254.1172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 107.5745, 239.3788, 180.3535, 254.1172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 180.3535, 239.3788, 253.1326, 254.1172 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 253.1326, 239.3788, 325.9116, 254.1172 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 325.9116, 239.3788, 398.6907, 254.1172 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 398.6907, 239.3788, 471.4697, 254.1172 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 471.4697, 239.3788, 544.2488, 254.1172 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 3, "location": [ 34.7954, 224.6405, 544.2488, 239.3788 ], "cells": [ { "location": [ 34.7954, 224.6405, 107.5745, 239.3788 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 107.5745, 224.6405, 180.3535, 239.3788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 180.3535, 224.6405, 253.1326, 239.3788 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 253.1326, 224.6405, 325.9116, 239.3788 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 325.9116, 224.6405, 398.6907, 239.3788 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 398.6907, 224.6405, 471.4697, 239.3788 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 471.4697, 224.6405, 544.2488, 239.3788 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 4, "location": [ 34.7954, 209.9021, 544.2488, 224.6405 ], "cells": [ { "location": [ 34.7954, 209.9021, 107.5745, 224.6405 ], "text": "Cost Elements", "html_text": "Cost Elements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 107.5745, 209.9021, 180.3535, 224.6405 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 180.3535, 209.9021, 253.1326, 224.6405 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 253.1326, 209.9021, 325.9116, 224.6405 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 325.9116, 209.9021, 398.6907, 224.6405 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 398.6907, 209.9021, 471.4697, 224.6405 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 471.4697, 209.9021, 544.2488, 224.6405 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 5, "location": [ 34.7954, 195.1637, 544.2488, 209.9021 ], "cells": [ { "location": [ 34.7954, 195.1637, 107.5745, 209.9021 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 107.5745, 195.1637, 180.3535, 209.9021 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 180.3535, 195.1637, 253.1326, 209.9021 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 253.1326, 195.1637, 325.9116, 209.9021 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 325.9116, 195.1637, 398.6907, 209.9021 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 398.6907, 195.1637, 471.4697, 209.9021 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 471.4697, 195.1637, 544.2488, 209.9021 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 6, "location": [ 34.7954, 180.4253, 544.2488, 195.1637 ], "cells": [ { "location": [ 34.7954, 180.4253, 107.5745, 195.1637 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 107.5745, 180.4253, 180.3535, 195.1637 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 180.3535, 180.4253, 253.1326, 195.1637 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 253.1326, 180.4253, 325.9116, 195.1637 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 325.9116, 180.4253, 398.6907, 195.1637 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 398.6907, 180.4253, 471.4697, 195.1637 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 471.4697, 180.4253, 544.2488, 195.1637 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" } ], "n_rows": 7, "n_cols": 7, "ref": "#/tables/3", "reading_order": 16 } ] }, { "page": 50, "items": [ { "page": 50, "type": "TEXT", "location": { "l": 70.3108, "t": 764.4082, "r": 81.8293, "b": 755.5308 }, "text": "47", "reading_order": 0 }, { "page": 50, "type": "TABLE", "location": { "l": 33.1157, "t": 722.6608, "r": 556.0073, "b": 570.7869 }, "text": "
Capital Budget Record CBR-04
Branch:Executive Branch
Cabinet:Postsecondary Education
Agency:Postsecondary Education Institutions
Appropriation:Kentucky State University
Equipment Title:Expand Campus Communications Infrastructure
KBUD Project Number:435U20C006
Capital BudgetSix-Year Capital Plan
PriorityRequest2020-22
Cabinet:
Agency:5
", "rows": [ { "row_index": 0, "location": [ 33.1157, 708.8541, 556.0073, 722.6608 ], "cells": [ { "location": [ 33.1157, 708.8541, 556.0073, 722.6608 ], "text": "Capital Budget Record CBR-04", "html_text": "Capital Budget Record CBR-04", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 33.1157, 695.0474, 556.0073, 708.8541 ], "cells": [ { "location": [ 33.1157, 695.0474, 207.4129, 708.8541 ], "text": "Branch:", "html_text": "Branch:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 207.4129, 695.0474, 381.7101, 708.8541 ], "text": "Executive Branch", "html_text": "Executive Branch", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.7101, 695.0474, 556.0073, 708.8541 ], "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": [ 33.1157, 681.2406, 556.0073, 695.0474 ], "cells": [ { "location": [ 33.1157, 681.2406, 207.4129, 695.0474 ], "text": "Cabinet:", "html_text": "Cabinet:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 207.4129, 681.2406, 381.7101, 695.0474 ], "text": "Postsecondary Education", "html_text": "Postsecondary Education", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.7101, 681.2406, 556.0073, 695.0474 ], "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": [ 33.1157, 667.4339, 556.0073, 681.2406 ], "cells": [ { "location": [ 33.1157, 667.4339, 207.4129, 681.2406 ], "text": "Agency:", "html_text": "Agency:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 207.4129, 667.4339, 381.7101, 681.2406 ], "text": "Postsecondary Education Institutions", "html_text": "Postsecondary Education Institutions", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.7101, 667.4339, 556.0073, 681.2406 ], "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": [ 33.1157, 653.6272, 556.0073, 667.4339 ], "cells": [ { "location": [ 33.1157, 653.6272, 207.4129, 667.4339 ], "text": "Appropriation:", "html_text": "Appropriation:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 207.4129, 653.6272, 381.7101, 667.4339 ], "text": "Kentucky State University", "html_text": "Kentucky State University", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.7101, 653.6272, 556.0073, 667.4339 ], "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": [ 33.1157, 639.8205, 556.0073, 653.6272 ], "cells": [ { "location": [ 33.1157, 639.8205, 207.4129, 653.6272 ], "text": "Equipment Title:", "html_text": "Equipment Title:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 207.4129, 639.8205, 381.7101, 653.6272 ], "text": "Expand Campus Communications Infrastructure", "html_text": "Expand Campus Communications Infrastructure", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.7101, 639.8205, 556.0073, 653.6272 ], "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": [ 33.1157, 626.0138, 556.0073, 639.8205 ], "cells": [ { "location": [ 33.1157, 626.0138, 207.4129, 639.8205 ], "text": "KBUD Project Number:", "html_text": "KBUD Project Number:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 207.4129, 626.0138, 381.7101, 639.8205 ], "text": "435U20C006", "html_text": "435U20C006", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.7101, 626.0138, 556.0073, 639.8205 ], "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": [ 33.1157, 612.2071, 556.0073, 626.0138 ], "cells": [ { "location": [ 33.1157, 612.2071, 207.4129, 626.0138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 207.4129, 612.2071, 381.7101, 626.0138 ], "text": "Capital Budget", "html_text": "Capital Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.7101, 612.2071, 556.0073, 626.0138 ], "text": "Six-Year Capital Plan", "html_text": "Six-Year Capital Plan", "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": [ 33.1157, 598.4003, 556.0073, 612.2071 ], "cells": [ { "location": [ 33.1157, 598.4003, 207.4129, 612.2071 ], "text": "Priority", "html_text": "Priority", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 207.4129, 598.4003, 381.7101, 612.2071 ], "text": "Request", "html_text": "Request", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.7101, 598.4003, 556.0073, 612.2071 ], "text": "2020-22", "html_text": "2020-22", "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": [ 33.1157, 584.5936, 556.0073, 598.4003 ], "cells": [ { "location": [ 33.1157, 584.5936, 207.4129, 598.4003 ], "text": "Cabinet:", "html_text": "Cabinet:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 207.4129, 584.5936, 381.7101, 598.4003 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.7101, 584.5936, 556.0073, 598.4003 ], "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": [ 33.1157, 570.7869, 556.0073, 584.5936 ], "cells": [ { "location": [ 33.1157, 570.7869, 207.4129, 584.5936 ], "text": "Agency:", "html_text": "Agency:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 207.4129, 570.7869, 381.7101, 584.5936 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.7101, 570.7869, 556.0073, 584.5936 ], "text": "5", "html_text": "5", "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": 11, "n_cols": 3, "ref": "#/tables/0", "reading_order": 1 }, { "page": 50, "type": "TEXT", "location": { "l": 32.1558, "t": 568.1477, "r": 181.8962, "b": 557.351 }, "text": "SYSTEM PROJECT DOCUMENTATION", "reading_order": 2 }, { "page": 50, "type": "TEXT", "location": { "l": 31.9158, "t": 554.2319, "r": 515.2126, "b": 533.3582 }, "text": "Reauthorization - Regular Capital Project: Is this a currently authorized project which is being requested for reauthorization and/or additional funding? Yes, Reauthorization Only", "reading_order": 3 }, { "page": 50, "type": "TEXT", "location": { "l": 83.989, "t": 531.1989, "r": 307.8797, "b": 520.6421 }, "text": "If (Yes, Additional Funding), provide the following information:", "reading_order": 4 }, { "page": 50, "type": "TEXT", "location": { "l": 85.6688, "t": 520.1622, "r": 229.8899, "b": 509.1256 }, "text": "eMars Project Number (Agency, Fund):", "reading_order": 5 }, { "page": 50, "type": "TEXT", "location": { "l": 86.1487, "t": 508.6457, "r": 225.0905, "b": 497.849 }, "text": "New Total Project Cost: $ 2,407,000", "reading_order": 6 }, { "page": 50, "type": "TITLE", "location": { "l": 32.1558, "t": 494.2501, "r": 108.2258, "b": 484.1731 }, "text": "Project Description", "reading_order": 7, "level": 5 }, { "page": 50, "type": "TEXT", "location": { "l": 33.8356, "t": 483.4534, "r": 503.4541, "b": 452.2628 }, "text": "The purpose of this project is to continue to improve upon the University's communication infrastructure with installation of new underground conduit network for redundant connectivity capability. This project will construct a conduit path from Julian Carroll ASB to Hathaway Hall and Bradford Hall plus another path from Julian Carroll ASB to Aquaculture compound.", "reading_order": 8 }, { "page": 50, "type": "TITLE", "location": { "l": 32.1558, "t": 430.6694, "r": 108.9457, "b": 420.1126 }, "text": "PROJECT BUDGET", "reading_order": 9, "level": 4 }, { "page": 50, "type": "TABLE", "location": { "l": 32.1558, "t": 413.3946, "r": 557.2071, "b": 198.4198 }, "text": "
Fund SourceRequested\nFY 2019-20Requested\nFY 2020-21Requested\nFY 2021-22Requested\nTotal
Bond Funds02,407,00002,407,000
Total Funds02,407,00002,407,000
Cost Elements
Contingency Expense0219,0000219,000
Total Costs0219,0000219,000
IMPACT ON OPERATING BUDGET Completion Date:09 / 2020FY1 AmountFY2 AmountFY3 AmountFY4 AmountFY5 Amount
Fund Source00000
Total Costs00000
Cost Elements
00000
Total Costs00000
", "rows": [ { "row_index": 0, "location": [ 32.1558, 395.48, 557.2071, 413.3946 ], "cells": [ { "location": [ 32.1558, 395.48, 182.1705, 413.3946 ], "text": "Fund Source", "html_text": "Fund Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.1705, 395.48, 257.1778, 413.3946 ], "text": "Requested\nFY 2019-20", "html_text": "Requested\nFY 2019-20", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 257.1778, 395.48, 332.1851, 413.3946 ], "text": "Requested\nFY 2020-21", "html_text": "Requested\nFY 2020-21", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 332.1851, 395.48, 407.1924, 413.3946 ], "text": "Requested\nFY 2021-22", "html_text": "Requested\nFY 2021-22", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 407.1924, 395.48, 557.2071, 413.3946 ], "text": "Requested\nTotal", "html_text": "Requested\nTotal", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 32.1558, 377.5655, 557.2071, 395.48 ], "cells": [ { "location": [ 32.1558, 377.5655, 107.1631, 395.48 ], "text": "Bond Funds", "html_text": "Bond Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 107.1631, 377.5655, 182.1705, 395.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.1705, 377.5655, 257.1778, 395.48 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 257.1778, 377.5655, 332.1851, 395.48 ], "text": "2,407,000", "html_text": "2,407,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 332.1851, 377.5655, 407.1924, 395.48 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 407.1924, 377.5655, 482.1998, 395.48 ], "text": "2,407,000", "html_text": "2,407,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 482.1998, 377.5655, 557.2071, 395.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 32.1558, 359.6509, 557.2071, 377.5655 ], "cells": [ { "location": [ 32.1558, 359.6509, 107.1631, 377.5655 ], "text": "Total Funds", "html_text": "Total Funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 107.1631, 359.6509, 182.1705, 377.5655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.1705, 359.6509, 257.1778, 377.5655 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 257.1778, 359.6509, 332.1851, 377.5655 ], "text": "2,407,000", "html_text": "2,407,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 332.1851, 359.6509, 407.1924, 377.5655 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 407.1924, 359.6509, 482.1998, 377.5655 ], "text": "2,407,000", "html_text": "2,407,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 482.1998, 359.6509, 557.2071, 377.5655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 32.1558, 341.7363, 557.2071, 359.6509 ], "cells": [ { "location": [ 32.1558, 341.7363, 107.1631, 359.6509 ], "text": "Cost Elements", "html_text": "Cost Elements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 107.1631, 341.7363, 182.1705, 359.6509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.1705, 341.7363, 257.1778, 359.6509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 257.1778, 341.7363, 332.1851, 359.6509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 332.1851, 341.7363, 407.1924, 359.6509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 407.1924, 341.7363, 482.1998, 359.6509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 482.1998, 341.7363, 557.2071, 359.6509 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 32.1558, 323.8218, 557.2071, 341.7363 ], "cells": [ { "location": [ 32.1558, 323.8218, 107.1631, 341.7363 ], "text": "Contingency Expense", "html_text": "Contingency Expense", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 107.1631, 323.8218, 182.1705, 341.7363 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.1705, 323.8218, 257.1778, 341.7363 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 257.1778, 323.8218, 332.1851, 341.7363 ], "text": "219,000", "html_text": "219,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 332.1851, 323.8218, 407.1924, 341.7363 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 407.1924, 323.8218, 482.1998, 341.7363 ], "text": "219,000", "html_text": "219,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 482.1998, 323.8218, 557.2071, 341.7363 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 32.1558, 305.9072, 557.2071, 323.8218 ], "cells": [ { "location": [ 32.1558, 305.9072, 107.1631, 323.8218 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 107.1631, 305.9072, 182.1705, 323.8218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.1705, 305.9072, 257.1778, 323.8218 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 257.1778, 305.9072, 332.1851, 323.8218 ], "text": "219,000", "html_text": "219,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 332.1851, 305.9072, 407.1924, 323.8218 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 407.1924, 305.9072, 482.1998, 323.8218 ], "text": "219,000", "html_text": "219,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 482.1998, 305.9072, 557.2071, 323.8218 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 32.1558, 287.9926, 557.2071, 305.9072 ], "cells": [ { "location": [ 32.1558, 287.9926, 107.1631, 305.9072 ], "text": "IMPACT ON OPERATING BUDGET Completion Date:", "html_text": "IMPACT ON OPERATING BUDGET Completion Date:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 107.1631, 287.9926, 182.1705, 305.9072 ], "text": "09 / 2020", "html_text": "09 / 2020", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.1705, 287.9926, 257.1778, 305.9072 ], "text": "FY1 Amount", "html_text": "FY1 Amount", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 257.1778, 287.9926, 332.1851, 305.9072 ], "text": "FY2 Amount", "html_text": "FY2 Amount", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 332.1851, 287.9926, 407.1924, 305.9072 ], "text": "FY3 Amount", "html_text": "FY3 Amount", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 407.1924, 287.9926, 482.1998, 305.9072 ], "text": "FY4 Amount", "html_text": "FY4 Amount", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 482.1998, 287.9926, 557.2071, 305.9072 ], "text": "FY5 Amount", "html_text": "FY5 Amount", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 32.1558, 270.0781, 557.2071, 287.9926 ], "cells": [ { "location": [ 32.1558, 270.0781, 107.1631, 287.9926 ], "text": "Fund Source", "html_text": "Fund Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 107.1631, 270.0781, 182.1705, 287.9926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.1705, 270.0781, 257.1778, 287.9926 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 257.1778, 270.0781, 332.1851, 287.9926 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 332.1851, 270.0781, 407.1924, 287.9926 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 407.1924, 270.0781, 482.1998, 287.9926 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 482.1998, 270.0781, 557.2071, 287.9926 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 32.1558, 252.1635, 557.2071, 270.0781 ], "cells": [ { "location": [ 32.1558, 252.1635, 107.1631, 270.0781 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 107.1631, 252.1635, 182.1705, 270.0781 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.1705, 252.1635, 257.1778, 270.0781 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 257.1778, 252.1635, 332.1851, 270.0781 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 332.1851, 252.1635, 407.1924, 270.0781 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 407.1924, 252.1635, 482.1998, 270.0781 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 482.1998, 252.1635, 557.2071, 270.0781 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 32.1558, 234.2489, 557.2071, 252.1635 ], "cells": [ { "location": [ 32.1558, 234.2489, 107.1631, 252.1635 ], "text": "Cost Elements", "html_text": "Cost Elements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 107.1631, 234.2489, 182.1705, 252.1635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.1705, 234.2489, 257.1778, 252.1635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 257.1778, 234.2489, 332.1851, 252.1635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 332.1851, 234.2489, 407.1924, 252.1635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 407.1924, 234.2489, 482.1998, 252.1635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 482.1998, 234.2489, 557.2071, 252.1635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 10, "location": [ 32.1558, 216.3344, 557.2071, 234.2489 ], "cells": [ { "location": [ 32.1558, 216.3344, 107.1631, 234.2489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 107.1631, 216.3344, 182.1705, 234.2489 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.1705, 216.3344, 257.1778, 234.2489 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 257.1778, 216.3344, 332.1851, 234.2489 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 332.1851, 216.3344, 407.1924, 234.2489 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 407.1924, 216.3344, 482.1998, 234.2489 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 482.1998, 216.3344, 557.2071, 234.2489 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 11, "location": [ 32.1558, 198.4198, 557.2071, 216.3344 ], "cells": [ { "location": [ 32.1558, 198.4198, 107.1631, 216.3344 ], "text": "Total Costs", "html_text": "Total Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 107.1631, 198.4198, 182.1705, 216.3344 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.1705, 198.4198, 257.1778, 216.3344 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 257.1778, 198.4198, 332.1851, 216.3344 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 332.1851, 198.4198, 407.1924, 216.3344 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 407.1924, 198.4198, 482.1998, 216.3344 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 482.1998, 198.4198, 557.2071, 216.3344 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 12, "n_cols": 7, "ref": "#/tables/1", "reading_order": 10 } ] } ]