[ { "page": 1, "items": [ { "page": 1, "type": "TABLE", "location": { "l": 56.88, "t": 626.16, "r": 508.56, "b": 103.44 }, "text": "
FY 2017-18 Approved BudgetFY 2018-19 Proposed BudgetFY 2019-20 Proposed Budget
State Appropriation26,729,60025,459,00025,259,100
Tuition and Mandatory Fees15,887,50015,960,00018,030,000
Non-mandatory (Optional) Fees430,600430,000500,000
Employee Parking33,40035,00035,000
Interest Income100,000100,000100,000
Indirect Cost Recovery500,000500,000500,000
Fund Balance---
Auxiliary Enterprises3,734,5004,500,0005,000,000
TOTAL REVENUE47,415,60046,984,00049,424,100
EXPENDITURES
PRESIDENTIAL AREA
Personnel1,135,200950,200950,200
Fringe Benefits442,800370,600370,600
Operating Expenses475,360537,400537,400
2,053,3601,858,2001,858,200
ATHLETICS
Personnel922,500772,100772,100
Fringe Benefits348,731291,900291,900
Operating Expenses593,500577,500577,500
1,864,7311,641,5001,641,500
ACADEMIC AFFAIRS
Personnel8,465,9287,442,9007,442,900
Fringe Benefits3,247,5382,902,5002,992,500
Operating Expenses646,8001,156,8001,156,800
12,360,26611,502,20011,592,200
LAND GRANT6,671,2006,651,4006,584,900
", "rows": [ { "row_index": 0, "location": [ 56.88, 606.8, 508.56, 626.16 ], "cells": [ { "location": [ 56.88, 606.8, 169.8, 626.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 606.8, 282.72, 626.16 ], "text": "FY 2017-18 Approved Budget", "html_text": "FY 2017-18 Approved Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 606.8, 395.64, 626.16 ], "text": "FY 2018-19 Proposed Budget", "html_text": "FY 2018-19 Proposed Budget", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 606.8, 508.56, 626.16 ], "text": "FY 2019-20 Proposed Budget", "html_text": "FY 2019-20 Proposed Budget", "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": [ 56.88, 587.44, 508.56, 606.8 ], "cells": [ { "location": [ 56.88, 587.44, 169.8, 606.8 ], "text": "State Appropriation", "html_text": "State Appropriation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 587.44, 282.72, 606.8 ], "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": [ 282.72, 587.44, 395.64, 606.8 ], "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": [ 395.64, 587.44, 508.56, 606.8 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 56.88, 568.08, 508.56, 587.44 ], "cells": [ { "location": [ 56.88, 568.08, 169.8, 587.44 ], "text": "Tuition and Mandatory Fees", "html_text": "Tuition and Mandatory Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 568.08, 282.72, 587.44 ], "text": "15,887,500", "html_text": "15,887,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 568.08, 395.64, 587.44 ], "text": "15,960,000", "html_text": "15,960,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 568.08, 508.56, 587.44 ], "text": "18,030,000", "html_text": "18,030,000", "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": 3, "location": [ 56.88, 548.72, 508.56, 568.08 ], "cells": [ { "location": [ 56.88, 548.72, 169.8, 568.08 ], "text": "Non-mandatory (Optional) Fees", "html_text": "Non-mandatory (Optional) Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 548.72, 282.72, 568.08 ], "text": "430,600", "html_text": "430,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 548.72, 395.64, 568.08 ], "text": "430,000", "html_text": "430,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 548.72, 508.56, 568.08 ], "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": 4, "location": [ 56.88, 529.36, 508.56, 548.72 ], "cells": [ { "location": [ 56.88, 529.36, 169.8, 548.72 ], "text": "Employee Parking", "html_text": "Employee Parking", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 529.36, 282.72, 548.72 ], "text": "33,400", "html_text": "33,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 529.36, 395.64, 548.72 ], "text": "35,000", "html_text": "35,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 529.36, 508.56, 548.72 ], "text": "35,000", "html_text": "35,000", "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": [ 56.88, 510, 508.56, 529.36 ], "cells": [ { "location": [ 56.88, 510, 169.8, 529.36 ], "text": "Interest Income", "html_text": "Interest Income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 510, 282.72, 529.36 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 510, 395.64, 529.36 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 510, 508.56, 529.36 ], "text": "100,000", "html_text": "100,000", "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": [ 56.88, 490.64, 508.56, 510 ], "cells": [ { "location": [ 56.88, 490.64, 169.8, 510 ], "text": "Indirect Cost Recovery", "html_text": "Indirect Cost Recovery", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 490.64, 282.72, 510 ], "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": [ 282.72, 490.64, 395.64, 510 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 490.64, 508.56, 510 ], "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": [ 56.88, 471.28, 508.56, 490.64 ], "cells": [ { "location": [ 56.88, 471.28, 169.8, 490.64 ], "text": "Fund Balance", "html_text": "Fund Balance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 471.28, 282.72, 490.64 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 471.28, 395.64, 490.64 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 471.28, 508.56, 490.64 ], "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": 8, "location": [ 56.88, 451.92, 508.56, 471.28 ], "cells": [ { "location": [ 56.88, 451.92, 169.8, 471.28 ], "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": [ 169.8, 451.92, 282.72, 471.28 ], "text": "3,734,500", "html_text": "3,734,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 451.92, 395.64, 471.28 ], "text": "4,500,000", "html_text": "4,500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 451.92, 508.56, 471.28 ], "text": "5,000,000", "html_text": "5,000,000", "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": 9, "location": [ 56.88, 432.56, 508.56, 451.92 ], "cells": [ { "location": [ 56.88, 432.56, 169.8, 451.92 ], "text": "TOTAL REVENUE", "html_text": "TOTAL REVENUE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 432.56, 282.72, 451.92 ], "text": "47,415,600", "html_text": "47,415,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 432.56, 395.64, 451.92 ], "text": "46,984,000", "html_text": "46,984,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 432.56, 508.56, 451.92 ], "text": "49,424,100", "html_text": "49,424,100", "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": 10, "location": [ 56.88, 413.2, 508.56, 432.56 ], "cells": [ { "location": [ 56.88, 413.2, 169.8, 432.56 ], "text": "EXPENDITURES", "html_text": "EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 413.2, 282.72, 432.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 413.2, 395.64, 432.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 413.2, 508.56, 432.56 ], "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": 11, "location": [ 56.88, 393.84, 508.56, 413.2 ], "cells": [ { "location": [ 56.88, 393.84, 169.8, 413.2 ], "text": "PRESIDENTIAL AREA", "html_text": "PRESIDENTIAL AREA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 393.84, 282.72, 413.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 393.84, 395.64, 413.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 393.84, 508.56, 413.2 ], "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": [ 56.88, 374.48, 508.56, 393.84 ], "cells": [ { "location": [ 56.88, 374.48, 169.8, 393.84 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 374.48, 282.72, 393.84 ], "text": "1,135,200", "html_text": "1,135,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 374.48, 395.64, 393.84 ], "text": "950,200", "html_text": "950,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 374.48, 508.56, 393.84 ], "text": "950,200", "html_text": "950,200", "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": 13, "location": [ 56.88, 355.12, 508.56, 374.48 ], "cells": [ { "location": [ 56.88, 355.12, 169.8, 374.48 ], "text": "Fringe Benefits", "html_text": "Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 355.12, 282.72, 374.48 ], "text": "442,800", "html_text": "442,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 355.12, 395.64, 374.48 ], "text": "370,600", "html_text": "370,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 355.12, 508.56, 374.48 ], "text": "370,600", "html_text": "370,600", "links": [], "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": [ 56.88, 335.76, 508.56, 355.12 ], "cells": [ { "location": [ 56.88, 335.76, 169.8, 355.12 ], "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": [ 169.8, 335.76, 282.72, 355.12 ], "text": "475,360", "html_text": "475,360", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 335.76, 395.64, 355.12 ], "text": "537,400", "html_text": "537,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 335.76, 508.56, 355.12 ], "text": "537,400", "html_text": "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": 15, "location": [ 56.88, 316.4, 508.56, 335.76 ], "cells": [ { "location": [ 56.88, 316.4, 169.8, 335.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 316.4, 282.72, 335.76 ], "text": "2,053,360", "html_text": "2,053,360", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 316.4, 395.64, 335.76 ], "text": "1,858,200", "html_text": "1,858,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 316.4, 508.56, 335.76 ], "text": "1,858,200", "html_text": "1,858,200", "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": [ 56.88, 297.04, 508.56, 316.4 ], "cells": [ { "location": [ 56.88, 297.04, 169.8, 316.4 ], "text": "ATHLETICS", "html_text": "ATHLETICS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 297.04, 282.72, 316.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 297.04, 395.64, 316.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 297.04, 508.56, 316.4 ], "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": [ 56.88, 277.68, 508.56, 297.04 ], "cells": [ { "location": [ 56.88, 277.68, 169.8, 297.04 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 277.68, 282.72, 297.04 ], "text": "922,500", "html_text": "922,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 277.68, 395.64, 297.04 ], "text": "772,100", "html_text": "772,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 277.68, 508.56, 297.04 ], "text": "772,100", "html_text": "772,100", "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": 18, "location": [ 56.88, 258.32, 508.56, 277.68 ], "cells": [ { "location": [ 56.88, 258.32, 169.8, 277.68 ], "text": "Fringe Benefits", "html_text": "Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 258.32, 282.72, 277.68 ], "text": "348,731", "html_text": "348,731", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 258.32, 395.64, 277.68 ], "text": "291,900", "html_text": "291,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 258.32, 508.56, 277.68 ], "text": "291,900", "html_text": "291,900", "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": 19, "location": [ 56.88, 238.96, 508.56, 258.32 ], "cells": [ { "location": [ 56.88, 238.96, 169.8, 258.32 ], "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": [ 169.8, 238.96, 282.72, 258.32 ], "text": "593,500", "html_text": "593,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 238.96, 395.64, 258.32 ], "text": "577,500", "html_text": "577,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 238.96, 508.56, 258.32 ], "text": "577,500", "html_text": "577,500", "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": 20, "location": [ 56.88, 219.6, 508.56, 238.96 ], "cells": [ { "location": [ 56.88, 219.6, 169.8, 238.96 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 219.6, 282.72, 238.96 ], "text": "1,864,731", "html_text": "1,864,731", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 219.6, 395.64, 238.96 ], "text": "1,641,500", "html_text": "1,641,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 219.6, 508.56, 238.96 ], "text": "1,641,500", "html_text": "1,641,500", "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": 21, "location": [ 56.88, 200.24, 508.56, 219.6 ], "cells": [ { "location": [ 56.88, 200.24, 169.8, 219.6 ], "text": "ACADEMIC AFFAIRS", "html_text": "ACADEMIC AFFAIRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 200.24, 282.72, 219.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 200.24, 395.64, 219.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 200.24, 508.56, 219.6 ], "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": [ 56.88, 180.88, 508.56, 200.24 ], "cells": [ { "location": [ 56.88, 180.88, 169.8, 200.24 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 180.88, 282.72, 200.24 ], "text": "8,465,928", "html_text": "8,465,928", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 180.88, 395.64, 200.24 ], "text": "7,442,900", "html_text": "7,442,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 180.88, 508.56, 200.24 ], "text": "7,442,900", "html_text": "7,442,900", "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": 23, "location": [ 56.88, 161.52, 508.56, 180.88 ], "cells": [ { "location": [ 56.88, 161.52, 169.8, 180.88 ], "text": "Fringe Benefits", "html_text": "Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 161.52, 282.72, 180.88 ], "text": "3,247,538", "html_text": "3,247,538", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 161.52, 395.64, 180.88 ], "text": "2,902,500", "html_text": "2,902,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 161.52, 508.56, 180.88 ], "text": "2,992,500", "html_text": "2,992,500", "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": 24, "location": [ 56.88, 142.16, 508.56, 161.52 ], "cells": [ { "location": [ 56.88, 142.16, 169.8, 161.52 ], "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": [ 169.8, 142.16, 282.72, 161.52 ], "text": "646,800", "html_text": "646,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 142.16, 395.64, 161.52 ], "text": "1,156,800", "html_text": "1,156,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 142.16, 508.56, 161.52 ], "text": "1,156,800", "html_text": "1,156,800", "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": 25, "location": [ 56.88, 122.8, 508.56, 142.16 ], "cells": [ { "location": [ 56.88, 122.8, 169.8, 142.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 122.8, 282.72, 142.16 ], "text": "12,360,266", "html_text": "12,360,266", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 122.8, 395.64, 142.16 ], "text": "11,502,200", "html_text": "11,502,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 122.8, 508.56, 142.16 ], "text": "11,592,200", "html_text": "11,592,200", "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": 26, "location": [ 56.88, 103.44, 508.56, 122.8 ], "cells": [ { "location": [ 56.88, 103.44, 169.8, 122.8 ], "text": "LAND GRANT", "html_text": "LAND GRANT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 169.8, 103.44, 282.72, 122.8 ], "text": "6,671,200", "html_text": "6,671,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.72, 103.44, 395.64, 122.8 ], "text": "6,651,400", "html_text": "6,651,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 395.64, 103.44, 508.56, 122.8 ], "text": "6,584,900", "html_text": "6,584,900", "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": 27, "n_cols": 4, "ref": "#/tables/0", "reading_order": 0 }, { "page": 1, "type": "TEXT", "location": { "l": 474, "t": 722.4, "r": 502.32, "b": 709.92 }, "text": "Page 1", "reading_order": 1 } ] }, { "page": 2, "items": [ { "page": 2, "type": "TABLE", "location": { "l": 90.96, "t": 624.72, "r": 507.84, "b": 78.24 }, "text": "
FY 2017-18 Approved BudgetFY 2018-19 Proposed BudgetFY 2019-20 Proposed Budget
STUDENT ENGAGEMENT
Personnel2,319,2891,743,4001,743,400
Fringe Benefits804,838692,500955,600
Operating Expenses5,124,6004,799,3005,399,300
8,248,7277,235,2008,098,300
UNIVERSITY POLICE
Personnel594,250497,500497,500
Fringe Benefits171,923143,600200,000
Operating Expenses110,00092,10092,100
876,173733,200789,600
FINANCE AND ADMINISTRATION
Personnel1,551,3001,298,4001,298,400
Fringe Benefits417,081349,100481,700
Operating Expenses1,638,2591,836,0001,836,000
3,606,6403,483,5003,616,100
INSTITUTIONAL ADVANCEMENT
Personnel760,976213,400213,400
Fringe Benefits297,85174,700103,000
Operating Expenses131,00052,80052,800
1,189,827340,900369,200
BRAND IDENTITY
Personnel-395,400395,400
Fringe Benefits-134,400185,500
Operating Expenses-210,300210,300
-740,100791,200
INFORMATION TECHNOLOGY
Personnel665,973557,400557,400
Fringe Benefits260,662218,200301,100
Operating Expenses500,400820,800820,800
1,427,0351,596,4001,679,300
", "rows": [ { "row_index": 0, "location": [ 90.96, 607.0916, 507.84, 624.72 ], "cells": [ { "location": [ 90.96, 607.0916, 195.18, 624.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 607.0916, 299.4, 624.72 ], "text": "FY 2017-18 Approved Budget", "html_text": "FY 2017-18 Approved Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 607.0916, 403.62, 624.72 ], "text": "FY 2018-19 Proposed Budget", "html_text": "FY 2018-19 Proposed Budget", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 607.0916, 507.84, 624.72 ], "text": "FY 2019-20 Proposed Budget", "html_text": "FY 2019-20 Proposed Budget", "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": [ 90.96, 589.4632, 507.84, 607.0916 ], "cells": [ { "location": [ 90.96, 589.4632, 195.18, 607.0916 ], "text": "STUDENT ENGAGEMENT", "html_text": "STUDENT ENGAGEMENT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 589.4632, 299.4, 607.0916 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 589.4632, 403.62, 607.0916 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 589.4632, 507.84, 607.0916 ], "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": [ 90.96, 571.8348, 507.84, 589.4632 ], "cells": [ { "location": [ 90.96, 571.8348, 195.18, 589.4632 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 571.8348, 299.4, 589.4632 ], "text": "2,319,289", "html_text": "2,319,289", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 571.8348, 403.62, 589.4632 ], "text": "1,743,400", "html_text": "1,743,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 571.8348, 507.84, 589.4632 ], "text": "1,743,400", "html_text": "1,743,400", "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": 3, "location": [ 90.96, 554.2065, 507.84, 571.8348 ], "cells": [ { "location": [ 90.96, 554.2065, 195.18, 571.8348 ], "text": "Fringe Benefits", "html_text": "Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 554.2065, 299.4, 571.8348 ], "text": "804,838", "html_text": "804,838", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 554.2065, 403.62, 571.8348 ], "text": "692,500", "html_text": "692,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 554.2065, 507.84, 571.8348 ], "text": "955,600", "html_text": "955,600", "links": [], "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": [ 90.96, 536.5781, 507.84, 554.2065 ], "cells": [ { "location": [ 90.96, 536.5781, 195.18, 554.2065 ], "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": [ 195.18, 536.5781, 299.4, 554.2065 ], "text": "5,124,600", "html_text": "5,124,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 536.5781, 403.62, 554.2065 ], "text": "4,799,300", "html_text": "4,799,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 536.5781, 507.84, 554.2065 ], "text": "5,399,300", "html_text": "5,399,300", "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": 5, "location": [ 90.96, 518.9497, 507.84, 536.5781 ], "cells": [ { "location": [ 90.96, 518.9497, 195.18, 536.5781 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 518.9497, 299.4, 536.5781 ], "text": "8,248,727", "html_text": "8,248,727", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 518.9497, 403.62, 536.5781 ], "text": "7,235,200", "html_text": "7,235,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 518.9497, 507.84, 536.5781 ], "text": "8,098,300", "html_text": "8,098,300", "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": 6, "location": [ 90.96, 501.3213, 507.84, 518.9497 ], "cells": [ { "location": [ 90.96, 501.3213, 195.18, 518.9497 ], "text": "UNIVERSITY POLICE", "html_text": "UNIVERSITY POLICE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 501.3213, 299.4, 518.9497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 501.3213, 403.62, 518.9497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 501.3213, 507.84, 518.9497 ], "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": [ 90.96, 483.6929, 507.84, 501.3213 ], "cells": [ { "location": [ 90.96, 483.6929, 195.18, 501.3213 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 483.6929, 299.4, 501.3213 ], "text": "594,250", "html_text": "594,250", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 483.6929, 403.62, 501.3213 ], "text": "497,500", "html_text": "497,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 483.6929, 507.84, 501.3213 ], "text": "497,500", "html_text": "497,500", "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": 8, "location": [ 90.96, 466.0645, 507.84, 483.6929 ], "cells": [ { "location": [ 90.96, 466.0645, 195.18, 483.6929 ], "text": "Fringe Benefits", "html_text": "Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 466.0645, 299.4, 483.6929 ], "text": "171,923", "html_text": "171,923", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 466.0645, 403.62, 483.6929 ], "text": "143,600", "html_text": "143,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 466.0645, 507.84, 483.6929 ], "text": "200,000", "html_text": "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": 9, "location": [ 90.96, 448.4361, 507.84, 466.0645 ], "cells": [ { "location": [ 90.96, 448.4361, 195.18, 466.0645 ], "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": [ 195.18, 448.4361, 299.4, 466.0645 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 448.4361, 403.62, 466.0645 ], "text": "92,100", "html_text": "92,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 448.4361, 507.84, 466.0645 ], "text": "92,100", "html_text": "92,100", "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": 10, "location": [ 90.96, 430.8077, 507.84, 448.4361 ], "cells": [ { "location": [ 90.96, 430.8077, 195.18, 448.4361 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 430.8077, 299.4, 448.4361 ], "text": "876,173", "html_text": "876,173", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 430.8077, 403.62, 448.4361 ], "text": "733,200", "html_text": "733,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 430.8077, 507.84, 448.4361 ], "text": "789,600", "html_text": "789,600", "links": [], "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": [ 90.96, 413.1794, 507.84, 430.8077 ], "cells": [ { "location": [ 90.96, 413.1794, 195.18, 430.8077 ], "text": "FINANCE AND ADMINISTRATION", "html_text": "FINANCE AND ADMINISTRATION", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 413.1794, 299.4, 430.8077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 413.1794, 403.62, 430.8077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 413.1794, 507.84, 430.8077 ], "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": [ 90.96, 395.551, 507.84, 413.1794 ], "cells": [ { "location": [ 90.96, 395.551, 195.18, 413.1794 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 395.551, 299.4, 413.1794 ], "text": "1,551,300", "html_text": "1,551,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 395.551, 403.62, 413.1794 ], "text": "1,298,400", "html_text": "1,298,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 395.551, 507.84, 413.1794 ], "text": "1,298,400", "html_text": "1,298,400", "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": [ 90.96, 377.9226, 507.84, 395.551 ], "cells": [ { "location": [ 90.96, 377.9226, 195.18, 395.551 ], "text": "Fringe Benefits", "html_text": "Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 377.9226, 299.4, 395.551 ], "text": "417,081", "html_text": "417,081", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 377.9226, 403.62, 395.551 ], "text": "349,100", "html_text": "349,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 377.9226, 507.84, 395.551 ], "text": "481,700", "html_text": "481,700", "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": 14, "location": [ 90.96, 360.2942, 507.84, 377.9226 ], "cells": [ { "location": [ 90.96, 360.2942, 195.18, 377.9226 ], "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": [ 195.18, 360.2942, 299.4, 377.9226 ], "text": "1,638,259", "html_text": "1,638,259", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 360.2942, 403.62, 377.9226 ], "text": "1,836,000", "html_text": "1,836,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 360.2942, 507.84, 377.9226 ], "text": "1,836,000", "html_text": "1,836,000", "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": 15, "location": [ 90.96, 342.6658, 507.84, 360.2942 ], "cells": [ { "location": [ 90.96, 342.6658, 195.18, 360.2942 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 342.6658, 299.4, 360.2942 ], "text": "3,606,640", "html_text": "3,606,640", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 342.6658, 403.62, 360.2942 ], "text": "3,483,500", "html_text": "3,483,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 342.6658, 507.84, 360.2942 ], "text": "3,616,100", "html_text": "3,616,100", "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": 16, "location": [ 90.96, 325.0374, 507.84, 342.6658 ], "cells": [ { "location": [ 90.96, 325.0374, 195.18, 342.6658 ], "text": "INSTITUTIONAL ADVANCEMENT", "html_text": "INSTITUTIONAL ADVANCEMENT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 325.0374, 299.4, 342.6658 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 325.0374, 403.62, 342.6658 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 325.0374, 507.84, 342.6658 ], "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": [ 90.96, 307.409, 507.84, 325.0374 ], "cells": [ { "location": [ 90.96, 307.409, 195.18, 325.0374 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 307.409, 299.4, 325.0374 ], "text": "760,976", "html_text": "760,976", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 307.409, 403.62, 325.0374 ], "text": "213,400", "html_text": "213,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 307.409, 507.84, 325.0374 ], "text": "213,400", "html_text": "213,400", "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": 18, "location": [ 90.96, 289.7806, 507.84, 307.409 ], "cells": [ { "location": [ 90.96, 289.7806, 195.18, 307.409 ], "text": "Fringe Benefits", "html_text": "Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 289.7806, 299.4, 307.409 ], "text": "297,851", "html_text": "297,851", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 289.7806, 403.62, 307.409 ], "text": "74,700", "html_text": "74,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 289.7806, 507.84, 307.409 ], "text": "103,000", "html_text": "103,000", "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": 19, "location": [ 90.96, 272.1523, 507.84, 289.7806 ], "cells": [ { "location": [ 90.96, 272.1523, 195.18, 289.7806 ], "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": [ 195.18, 272.1523, 299.4, 289.7806 ], "text": "131,000", "html_text": "131,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 272.1523, 403.62, 289.7806 ], "text": "52,800", "html_text": "52,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 272.1523, 507.84, 289.7806 ], "text": "52,800", "html_text": "52,800", "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": [ 90.96, 254.5239, 507.84, 272.1523 ], "cells": [ { "location": [ 90.96, 254.5239, 195.18, 272.1523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 254.5239, 299.4, 272.1523 ], "text": "1,189,827", "html_text": "1,189,827", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 254.5239, 403.62, 272.1523 ], "text": "340,900", "html_text": "340,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 254.5239, 507.84, 272.1523 ], "text": "369,200", "html_text": "369,200", "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": 21, "location": [ 90.96, 236.8955, 507.84, 254.5239 ], "cells": [ { "location": [ 90.96, 236.8955, 195.18, 254.5239 ], "text": "BRAND IDENTITY", "html_text": "BRAND IDENTITY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 236.8955, 299.4, 254.5239 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 236.8955, 403.62, 254.5239 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 236.8955, 507.84, 254.5239 ], "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": [ 90.96, 219.2671, 507.84, 236.8955 ], "cells": [ { "location": [ 90.96, 219.2671, 195.18, 236.8955 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 219.2671, 299.4, 236.8955 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 219.2671, 403.62, 236.8955 ], "text": "395,400", "html_text": "395,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 219.2671, 507.84, 236.8955 ], "text": "395,400", "html_text": "395,400", "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": 23, "location": [ 90.96, 201.6387, 507.84, 219.2671 ], "cells": [ { "location": [ 90.96, 201.6387, 195.18, 219.2671 ], "text": "Fringe Benefits", "html_text": "Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 201.6387, 299.4, 219.2671 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 201.6387, 403.62, 219.2671 ], "text": "134,400", "html_text": "134,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 201.6387, 507.84, 219.2671 ], "text": "185,500", "html_text": "185,500", "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": 24, "location": [ 90.96, 184.0103, 507.84, 201.6387 ], "cells": [ { "location": [ 90.96, 184.0103, 195.18, 201.6387 ], "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": [ 195.18, 184.0103, 299.4, 201.6387 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 184.0103, 403.62, 201.6387 ], "text": "210,300", "html_text": "210,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 184.0103, 507.84, 201.6387 ], "text": "210,300", "html_text": "210,300", "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": 25, "location": [ 90.96, 166.3819, 507.84, 184.0103 ], "cells": [ { "location": [ 90.96, 166.3819, 195.18, 184.0103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 166.3819, 299.4, 184.0103 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 166.3819, 403.62, 184.0103 ], "text": "740,100", "html_text": "740,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 166.3819, 507.84, 184.0103 ], "text": "791,200", "html_text": "791,200", "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": 26, "location": [ 90.96, 148.7535, 507.84, 166.3819 ], "cells": [ { "location": [ 90.96, 148.7535, 195.18, 166.3819 ], "text": "INFORMATION TECHNOLOGY", "html_text": "INFORMATION TECHNOLOGY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 148.7535, 299.4, 166.3819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 148.7535, 403.62, 166.3819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 148.7535, 507.84, 166.3819 ], "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": [ 90.96, 131.1252, 507.84, 148.7535 ], "cells": [ { "location": [ 90.96, 131.1252, 195.18, 148.7535 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 131.1252, 299.4, 148.7535 ], "text": "665,973", "html_text": "665,973", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 131.1252, 403.62, 148.7535 ], "text": "557,400", "html_text": "557,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 131.1252, 507.84, 148.7535 ], "text": "557,400", "html_text": "557,400", "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": 28, "location": [ 90.96, 113.4968, 507.84, 131.1252 ], "cells": [ { "location": [ 90.96, 113.4968, 195.18, 131.1252 ], "text": "Fringe Benefits", "html_text": "Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 113.4968, 299.4, 131.1252 ], "text": "260,662", "html_text": "260,662", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 113.4968, 403.62, 131.1252 ], "text": "218,200", "html_text": "218,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 113.4968, 507.84, 131.1252 ], "text": "301,100", "html_text": "301,100", "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": 29, "location": [ 90.96, 95.8684, 507.84, 113.4968 ], "cells": [ { "location": [ 90.96, 95.8684, 195.18, 113.4968 ], "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": [ 195.18, 95.8684, 299.4, 113.4968 ], "text": "500,400", "html_text": "500,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 95.8684, 403.62, 113.4968 ], "text": "820,800", "html_text": "820,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 95.8684, 507.84, 113.4968 ], "text": "820,800", "html_text": "820,800", "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": 30, "location": [ 90.96, 78.24, 507.84, 95.8684 ], "cells": [ { "location": [ 90.96, 78.24, 195.18, 95.8684 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.18, 78.24, 299.4, 95.8684 ], "text": "1,427,035", "html_text": "1,427,035", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.4, 78.24, 403.62, 95.8684 ], "text": "1,596,400", "html_text": "1,596,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 403.62, 78.24, 507.84, 95.8684 ], "text": "1,679,300", "html_text": "1,679,300", "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": 31, "n_cols": 4, "ref": "#/tables/0", "reading_order": 0 }, { "page": 2, "type": "TEXT", "location": { "l": 474.48, "t": 722.4, "r": 502.8, "b": 710.64 }, "text": "Page 2", "reading_order": 1 } ] }, { "page": 3, "items": [ { "page": 3, "type": "TEXT", "location": { "l": 470.64, "t": 721.92, "r": 498.96, "b": 710.16 }, "text": "Page 3", "reading_order": 0 }, { "page": 3, "type": "TABLE", "location": { "l": 88.56, "t": 625.44, "r": 506.4, "b": 205.2 }, "text": "
FY 2017-18 Approved BudgetFY 2018-19 Proposed BudgetFY 2019-20 Proposed Budget
FACILITIES
Personnel1,361,5421,139,6001,139,600
Fringe Benefits532,899446,000615,500
Operating Expenses3,121,0003,578,5003,700,200
5,015,4415,164,1005,455,300
AUXILIARIES
Personnel70,000100,000125,000
Fringe Benefits35,00050,00069,000
Operating Expenses3,674,5004,350,0004,806,000
3,779,5004,500,0005,000,000
UNIVERSITY GENERAL
Personnel90,60076,10076,100
Fringe Benefits34,40028,80039,800
Operating Expenses197,700182,400182,400
322,700287,300298,300
$1,886 Initiative900,000-
Performance Salary Pool-1,300,000
Contingency-350,000350,000
TOTAL EXPENDITURES47,415,60046,984,00049,424,100
", "rows": [ { "row_index": 0, "location": [ 88.56, 604.428, 506.4, 625.44 ], "cells": [ { "location": [ 88.56, 604.428, 193.02, 625.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 193.02, 604.428, 297.48, 625.44 ], "text": "FY 2017-18 Approved Budget", "html_text": "FY 2017-18 Approved Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 604.428, 401.94, 625.44 ], "text": "FY 2018-19 Proposed Budget", "html_text": "FY 2018-19 Proposed Budget", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 604.428, 506.4, 625.44 ], "text": "FY 2019-20 Proposed Budget", "html_text": "FY 2019-20 Proposed Budget", "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": [ 88.56, 583.416, 506.4, 604.428 ], "cells": [ { "location": [ 88.56, 583.416, 193.02, 604.428 ], "text": "FACILITIES", "html_text": "FACILITIES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 193.02, 583.416, 297.48, 604.428 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 583.416, 401.94, 604.428 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 583.416, 506.4, 604.428 ], "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": [ 88.56, 562.404, 506.4, 583.416 ], "cells": [ { "location": [ 88.56, 562.404, 193.02, 583.416 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 193.02, 562.404, 297.48, 583.416 ], "text": "1,361,542", "html_text": "1,361,542", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 562.404, 401.94, 583.416 ], "text": "1,139,600", "html_text": "1,139,600", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 562.404, 506.4, 583.416 ], "text": "1,139,600", "html_text": "1,139,600", "links": [], "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": [ 88.56, 541.392, 506.4, 562.404 ], "cells": [ { "location": [ 88.56, 541.392, 193.02, 562.404 ], "text": "Fringe Benefits", "html_text": "Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 193.02, 541.392, 297.48, 562.404 ], "text": "532,899", "html_text": "532,899", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 541.392, 401.94, 562.404 ], "text": "446,000", "html_text": "446,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 541.392, 506.4, 562.404 ], "text": "615,500", "html_text": "615,500", "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": [ 88.56, 520.38, 506.4, 541.392 ], "cells": [ { "location": [ 88.56, 520.38, 193.02, 541.392 ], "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": [ 193.02, 520.38, 297.48, 541.392 ], "text": "3,121,000", "html_text": "3,121,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 520.38, 401.94, 541.392 ], "text": "3,578,500", "html_text": "3,578,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 520.38, 506.4, 541.392 ], "text": "3,700,200", "html_text": "3,700,200", "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": 5, "location": [ 88.56, 499.368, 506.4, 520.38 ], "cells": [ { "location": [ 88.56, 499.368, 193.02, 520.38 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 193.02, 499.368, 297.48, 520.38 ], "text": "5,015,441", "html_text": "5,015,441", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 499.368, 401.94, 520.38 ], "text": "5,164,100", "html_text": "5,164,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 499.368, 506.4, 520.38 ], "text": "5,455,300", "html_text": "5,455,300", "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": 6, "location": [ 88.56, 478.356, 506.4, 499.368 ], "cells": [ { "location": [ 88.56, 478.356, 193.02, 499.368 ], "text": "AUXILIARIES", "html_text": "AUXILIARIES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 193.02, 478.356, 297.48, 499.368 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 478.356, 401.94, 499.368 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 478.356, 506.4, 499.368 ], "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": [ 88.56, 457.344, 506.4, 478.356 ], "cells": [ { "location": [ 88.56, 457.344, 193.02, 478.356 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 193.02, 457.344, 297.48, 478.356 ], "text": "70,000", "html_text": "70,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 457.344, 401.94, 478.356 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 457.344, 506.4, 478.356 ], "text": "125,000", "html_text": "125,000", "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": 8, "location": [ 88.56, 436.332, 506.4, 457.344 ], "cells": [ { "location": [ 88.56, 436.332, 193.02, 457.344 ], "text": "Fringe Benefits", "html_text": "Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 193.02, 436.332, 297.48, 457.344 ], "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": [ 297.48, 436.332, 401.94, 457.344 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 436.332, 506.4, 457.344 ], "text": "69,000", "html_text": "69,000", "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": 9, "location": [ 88.56, 415.32, 506.4, 436.332 ], "cells": [ { "location": [ 88.56, 415.32, 193.02, 436.332 ], "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": [ 193.02, 415.32, 297.48, 436.332 ], "text": "3,674,500", "html_text": "3,674,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 415.32, 401.94, 436.332 ], "text": "4,350,000", "html_text": "4,350,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 415.32, 506.4, 436.332 ], "text": "4,806,000", "html_text": "4,806,000", "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": [ 88.56, 394.308, 506.4, 415.32 ], "cells": [ { "location": [ 88.56, 394.308, 193.02, 415.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 193.02, 394.308, 297.48, 415.32 ], "text": "3,779,500", "html_text": "3,779,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 394.308, 401.94, 415.32 ], "text": "4,500,000", "html_text": "4,500,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 394.308, 506.4, 415.32 ], "text": "5,000,000", "html_text": "5,000,000", "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": 11, "location": [ 88.56, 373.296, 506.4, 394.308 ], "cells": [ { "location": [ 88.56, 373.296, 193.02, 394.308 ], "text": "UNIVERSITY GENERAL", "html_text": "UNIVERSITY GENERAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 193.02, 373.296, 297.48, 394.308 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 373.296, 401.94, 394.308 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 373.296, 506.4, 394.308 ], "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": [ 88.56, 352.284, 506.4, 373.296 ], "cells": [ { "location": [ 88.56, 352.284, 193.02, 373.296 ], "text": "Personnel", "html_text": "Personnel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 193.02, 352.284, 297.48, 373.296 ], "text": "90,600", "html_text": "90,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 352.284, 401.94, 373.296 ], "text": "76,100", "html_text": "76,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 352.284, 506.4, 373.296 ], "text": "76,100", "html_text": "76,100", "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": 13, "location": [ 88.56, 331.272, 506.4, 352.284 ], "cells": [ { "location": [ 88.56, 331.272, 193.02, 352.284 ], "text": "Fringe Benefits", "html_text": "Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 193.02, 331.272, 297.48, 352.284 ], "text": "34,400", "html_text": "34,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 331.272, 401.94, 352.284 ], "text": "28,800", "html_text": "28,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 331.272, 506.4, 352.284 ], "text": "39,800", "html_text": "39,800", "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": 14, "location": [ 88.56, 310.26, 506.4, 331.272 ], "cells": [ { "location": [ 88.56, 310.26, 193.02, 331.272 ], "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": [ 193.02, 310.26, 297.48, 331.272 ], "text": "197,700", "html_text": "197,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 310.26, 401.94, 331.272 ], "text": "182,400", "html_text": "182,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 310.26, 506.4, 331.272 ], "text": "182,400", "html_text": "182,400", "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": 15, "location": [ 88.56, 289.248, 506.4, 310.26 ], "cells": [ { "location": [ 88.56, 289.248, 193.02, 310.26 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 193.02, 289.248, 297.48, 310.26 ], "text": "322,700", "html_text": "322,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 289.248, 401.94, 310.26 ], "text": "287,300", "html_text": "287,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 289.248, 506.4, 310.26 ], "text": "298,300", "html_text": "298,300", "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": 16, "location": [ 88.56, 268.236, 506.4, 289.248 ], "cells": [ { "location": [ 88.56, 268.236, 193.02, 289.248 ], "text": "$1,886 Initiative", "html_text": "$1,886 Initiative", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 193.02, 268.236, 297.48, 289.248 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 268.236, 401.94, 289.248 ], "text": "900,000", "html_text": "900,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 268.236, 506.4, 289.248 ], "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": 17, "location": [ 88.56, 247.224, 506.4, 268.236 ], "cells": [ { "location": [ 88.56, 247.224, 193.02, 268.236 ], "text": "Performance Salary Pool", "html_text": "Performance Salary Pool", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 193.02, 247.224, 297.48, 268.236 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 247.224, 401.94, 268.236 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 247.224, 506.4, 268.236 ], "text": "1,300,000", "html_text": "1,300,000", "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": [ 88.56, 226.212, 506.4, 247.224 ], "cells": [ { "location": [ 88.56, 226.212, 193.02, 247.224 ], "text": "Contingency", "html_text": "Contingency", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 193.02, 226.212, 297.48, 247.224 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 226.212, 401.94, 247.224 ], "text": "350,000", "html_text": "350,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 226.212, 506.4, 247.224 ], "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": 19, "location": [ 88.56, 205.2, 506.4, 226.212 ], "cells": [ { "location": [ 88.56, 205.2, 193.02, 226.212 ], "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": [ 193.02, 205.2, 297.48, 226.212 ], "text": "47,415,600", "html_text": "47,415,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.48, 205.2, 401.94, 226.212 ], "text": "46,984,000", "html_text": "46,984,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.94, 205.2, 506.4, 226.212 ], "text": "49,424,100", "html_text": "49,424,100", "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": 20, "n_cols": 4, "ref": "#/tables/0", "reading_order": 1 } ] }, { "page": 4, "items": [ { "page": 4, "type": "TITLE", "location": { "l": 131.52, "t": 700.08, "r": 463.92, "b": 685.92 }, "text": "KENTUCKY STATE UNIVERSITY BUDGET RESOLUTION", "reading_order": 0, "level": 1 }, { "page": 4, "type": "TEXT", "location": { "l": 77.28, "t": 675.12, "r": 516.72, "b": 608.64 }, "text": "BE IT RESOLVED, that upon due consideration and upon recommendation of the Kentucky State University President, the following operating budget authorizations totaling $46,984,000 are approved for the fiscal year beginning July 1, 2018, and ending June 30, 2019, and totaling $49,424,100 are approved for the fiscal year beginning July 1, 2019, and ending June 30, 2020.", "reading_order": 1 }, { "page": 4, "type": "TEXT", "location": { "l": 77.52, "t": 598.8, "r": 516.96, "b": 544.32 }, "text": "In the event revenues estimated should not be realized, the President shall take appropriate action to reduce budget authorizations to amounts sufficient to ensure that expenditures do not exceed available revenues. The President shall report to the Board of Regents in advance any major deviations from the approved operating budget.", "reading_order": 2 }, { "page": 4, "type": "TEXT", "location": { "l": 78, "t": 535.2, "r": 516.96, "b": 481.44 }, "text": "In the event actual annual revenues exceed estimated revenues, the President may authorize an increase in the unrestricted current funds expenditure budget up to 5.0 percent of the Board's authorized expenditure level. Increases greater than 5.0 percent of the authorized expenditure budget must have prior approval of the Board.", "reading_order": 3 }, { "page": 4, "type": "TEXT", "location": { "l": 78.72, "t": 471.84, "r": 517.68, "b": 418.32 }, "text": "The Kentucky State University Quarterly Financial Report shall contain sections that reflect the July 1 opening budget, amendments to the opening budget, and expenditures to date. This report shall provide the necessary detail for amending the budget as permitted by this resolution.", "reading_order": 4 }, { "page": 4, "type": "TEXT", "location": { "l": 79.2, "t": 407.76, "r": 517.68, "b": 291.12 }, "text": "Equipment and capital construction projects with scopes greater than the thresholds contained in KRS Chapter 45 shall be approved by the Board of Regents, the Council on Postsecondary Education, as required by the relevant statutes. All units and individuals within Kentucky State University incurring financial obligations of university funds resulting from this authorization shall observe and adhere to applicable laws, regulations, and policies of the Commonwealth of Kentucky and the Kentucky State University Board of Regents, which govern the expenditure and disbursement of funds. Heads of various budget units shall not authorize nor incur financial obligation in excess of the budget authorization for that budgetary unit.", "reading_order": 5 }, { "page": 4, "type": "TEXT", "location": { "l": 79.92, "t": 281.76, "r": 516.48, "b": 253.44 }, "text": "This budget and its provisions will be effective July 1, 2018, through June 30, 2020. ADOPTED, this 6th day of June 2018.", "reading_order": 6 }, { "page": 4, "type": "FIGURE", "location": { "l": 236.4, "t": 241.2, "r": 382.32, "b": 216.96 }, "text": "", "reading_order": 7 }, { "page": 4, "type": "TEXT", "location": { "l": 393.12, "t": 231.84, "r": 500.4, "b": 215.52 }, "text": "___", "reading_order": 8 }, { "page": 4, "type": "TEXT", "location": { "l": 215.04, "t": 216.48, "r": 333.84, "b": 203.52 }, "text": "Dr. Elaine Farris, Chair", "reading_order": 9 }, { "page": 4, "type": "TEXT", "location": { "l": 214.8, "t": 203.52, "r": 346.8, "b": 190.32 }, "text": "Kentucky State University\nBoard of Regents", "reading_order": 10 }, { "page": 4, "type": "TEXT", "location": { "l": 215.52, "t": 190.8, "r": 302.88, "b": 178.8 }, "text": "Board of Regents", "reading_order": 11 }, { "page": 4, "type": "FIGURE", "location": { "l": 216.96, "t": 180.96, "r": 446.4, "b": 142.08 }, "text": "", "reading_order": 12 }, { "page": 4, "type": "TEXT", "location": { "l": 215.04, "t": 142.8, "r": 442.56, "b": 128.16 }, "text": "Dr. M. Christopher Brown II, Board Secretary\nKentucky State University", "reading_order": 13 }, { "page": 4, "type": "TEXT", "location": { "l": 215.52, "t": 129.6, "r": 347.04, "b": 116.88 }, "text": "Kentucky State University", "reading_order": 14 }, { "page": 4, "type": "TEXT", "location": { "l": 215.28, "t": 117.36, "r": 303.12, "b": 103.92 }, "text": "Board of Regents", "reading_order": 15 } ] } ]