[ { "page": 1, "items": [ { "page": 1, "type": "TITLE", "location": { "l": 72.96, "t": 723.36, "r": 541.2, "b": 620.64 }, "text": "BOARD OF REGENTS\nfor\nKENTUCKY STATE UNIVERSITY", "reading_order": 0, "level": 1 }, { "page": 1, "type": "FIGURE", "location": { "l": 143.28, "t": 591.12, "r": 469.44, "b": 282.24 }, "text": "", "reading_order": 1 }, { "page": 1, "type": "TEXT", "location": { "l": 200.4, "t": 326.16, "r": 402, "b": 280.08 }, "text": "ONWARD — UPWARD", "reading_order": 2 }, { "page": 1, "type": "TEXT", "location": { "l": 93.6, "t": 235.68, "r": 577.44, "b": 74.16 }, "text": "Special Called Meeting of the Board of Regents\nThursday, May 11, 2021\n1:00 p.m.\n2nd Floor Julian M. Carroll\nAcademic Service Building\nFrankfort, Kentucky 40601", "reading_order": 3 } ] }, { "page": 2, "items": [ { "page": 2, "type": "TITLE", "location": { "l": 169.2, "t": 721.68, "r": 441.6, "b": 674.88 }, "text": "KENTUCKY STATE UNIVERSITY\nMISSION STATEMENT", "reading_order": 0, "level": 1 }, { "page": 2, "type": "TEXT", "location": { "l": 69.6, "t": 654, "r": 542.16, "b": 595.44 }, "text": "Kentucky State University is a public, comprehensive, historically black land-grant university committed to advancing the Commonwealth of Kentucky, enhancing society, and impacting individuals by providing quality teaching with a foundation in liberal studies, scholarly research, and public service to enable productive lives within the diverse global economy.", "reading_order": 1 }, { "page": 2, "type": "TITLE", "location": { "l": 169.68, "t": 522.96, "r": 441.12, "b": 475.68 }, "text": "KENTUCKY STATE UNIVERSITY\nVISION STATEMENT", "reading_order": 2, "level": 2 }, { "page": 2, "type": "TEXT", "location": { "l": 69.36, "t": 455.28, "r": 541.92, "b": 368.88 }, "text": "Kentucky State University prepares today's students as global citizens, lifelong learners and problem solvers. To accomplish this, Kentucky State University must challenge itself and its students to be the best. It must recognize its strengths, expand and excel. Notwithstanding, it must also welcome change and quality improvement. By doing so, KSU will gain widespread recognition as one of the region's strongest universities. As a university of distinction, Kentucky State University will create an environment where:", "reading_order": 3 }, { "page": 2, "type": "TEXT", "location": { "l": 81.12, "t": 352.32, "r": 181.68, "b": 340.08 }, "text": "Students are first.", "reading_order": 4 }, { "page": 2, "type": "TEXT", "location": { "l": 81.12, "t": 336.48, "r": 319.44, "b": 323.52 }, "text": "☑ Diversity is valued, understood and respected.", "reading_order": 5 }, { "page": 2, "type": "TEXT", "location": { "l": 81.84, "t": 320.4, "r": 540.72, "b": 307.68 }, "text": "Diverse, motivated and talented students, staff and faculty are actively recruited and retained.", "reading_order": 6 }, { "page": 2, "type": "TEXT", "location": { "l": 80.88, "t": 303.84, "r": 534, "b": 277.44 }, "text": "An intellectual environment conducive to leadership in teaching, research and community service is encouraged and supported.", "reading_order": 7 }, { "page": 2, "type": "TEXT", "location": { "l": 81.6, "t": 274.56, "r": 430.56, "b": 260.88 }, "text": "● Effective teaching is promoted both inside and outside the classroom.", "reading_order": 8 }, { "page": 2, "type": "TEXT", "location": { "l": 81.6, "t": 258, "r": 407.76, "b": 245.28 }, "text": "Students are taught how to obtain, evaluate and use information.", "reading_order": 9 }, { "page": 2, "type": "TEXT", "location": { "l": 81.6, "t": 241.92, "r": 193.92, "b": 228.96 }, "text": "Learning is lifelong.", "reading_order": 10 }, { "page": 2, "type": "TEXT", "location": { "l": 81.6, "t": 226.08, "r": 460.08, "b": 213.6 }, "text": "Effective and efficient fiscal management by the administration is the norm.", "reading_order": 11 }, { "page": 2, "type": "TEXT", "location": { "l": 82.08, "t": 210, "r": 304.08, "b": 197.04 }, "text": "● Collegiality is the norm, not the exception.", "reading_order": 12 }, { "page": 2, "type": "TEXT", "location": { "l": 81.84, "t": 193.92, "r": 245.52, "b": 180.96 }, "text": "Each person is a change agent.", "reading_order": 13 }, { "page": 2, "type": "TEXT", "location": { "l": 82.08, "t": 177.84, "r": 222.96, "b": 165.6 }, "text": "Excellence starts with me.", "reading_order": 14 } ] }, { "page": 3, "items": [ { "page": 3, "type": "TITLE", "location": { "l": 168.72, "t": 722.4, "r": 441.84, "b": 675.6 }, "text": "KENTUCKY STATE UNIVERSITY\nCORE VALUES", "reading_order": 0, "level": 1 }, { "page": 3, "type": "TEXT", "location": { "l": 68.88, "t": 654.48, "r": 541.92, "b": 609.84 }, "text": "Through the core values, we- the faculty, staff, administration and students of Kentucky State University – communicate to all our stakeholders and constituents the way in which we choose to do business. The following values that we hold are essential to achieving the University's mission:", "reading_order": 1 }, { "page": 3, "type": "TITLE", "location": { "l": 69.36, "t": 596.16, "r": 245.76, "b": 580.32 }, "text": "Student Centered Philosophy", "reading_order": 2, "level": 3 }, { "page": 3, "type": "TEXT", "location": { "l": 68.4, "t": 577.92, "r": 541.92, "b": 491.52 }, "text": "In everything we do, our students come first. We strive to create an environment that values the unique backgrounds, perspectives and talents of all our students and provide them with the academic, leadership and social tools to help them grow as responsible, knowledgeable and creative global citizens. We encourage attitudes and behaviors that lead to a desire to learn, a commitment to goals and respect for the dignity of others. Ultimately, we encourage attitudes and behaviors that build success.", "reading_order": 3 }, { "page": 3, "type": "TITLE", "location": { "l": 69.12, "t": 477.12, "r": 227.76, "b": 462.72 }, "text": "Excellence and Innovation", "reading_order": 4, "level": 3 }, { "page": 3, "type": "TEXT", "location": { "l": 68.16, "t": 459.6, "r": 541.92, "b": 342.96 }, "text": "We believe in student's potential to learn and to connect what they learn inside and outside the classroom to solving problems for productive changes. We strive to offer excellent academic programs; to encourage exploration and discovery through providing outstanding instruction, technology and facilities; and to ignite a curiosity toward the world and a passion for lifelong learning. We seek to reward the pursuit and achievement of excellence and innovation in an environment where freedom of thought and expression are valued. We want all members of our campus community to leave a mark through their creativity, curiosity, discovery, exploration and ingenuity.", "reading_order": 5 }, { "page": 3, "type": "TITLE", "location": { "l": 69.6, "t": 328.32, "r": 169.68, "b": 313.92 }, "text": "Ethical Conduct", "reading_order": 6, "level": 3 }, { "page": 3, "type": "TEXT", "location": { "l": 68.4, "t": 310.56, "r": 542.64, "b": 222.96 }, "text": "We encourage the sharing of information in an open and responsible manner while maintaining the highest ethical and moral standards. The standards are reflected in our commitment to accountability and to personal responsibility for our choices and actions. We encourage respect for the dignity, diversity and right of individuals. We welcome all students who commit themselves to learning, knowing that students and faculty with diverse perspective enhance our classroom experience.", "reading_order": 7 }, { "page": 3, "type": "TITLE", "location": { "l": 69.12, "t": 209.52, "r": 196.32, "b": 194.16 }, "text": "Social Responsibility", "reading_order": 8, "level": 3 }, { "page": 3, "type": "TEXT", "location": { "l": 68.4, "t": 191.76, "r": 542.4, "b": 90.72 }, "text": "We share responsibility for each other and are committed to providing opportunities for the participation in the economic, political and cultural life of our local, state, regional, national and global communities. We are sensitive to our surrounding community; therefore, we recognize the value of integrating classroom learning with the community experience. Our commitment is to provide leadership and to establish partnerships for addressing community and workforce needs and to make a positive difference in the city of Frankfort, the Commonwealth of Kentucky and the world.", "reading_order": 9 } ] }, { "page": 4, "items": [ { "page": 4, "type": "TITLE", "location": { "l": 169.44, "t": 722.88, "r": 443.52, "b": 673.2 }, "text": "KENTUCKY STATE UNIVERSITY\nCOUNCIL OFFICERS", "reading_order": 0, "level": 2 }, { "page": 4, "type": "TEXT", "location": { "l": 219.84, "t": 654.96, "r": 395.52, "b": 620.16 }, "text": "Dr. M. Christopher Brown II\nEighteenth President", "reading_order": 1 }, { "page": 4, "type": "TEXT", "location": { "l": 148.8, "t": 606, "r": 465.84, "b": 571.68 }, "text": "Dr. Lucian Yates III\nInterim Provost and Vice President for Academic Affairs", "reading_order": 2 }, { "page": 4, "type": "TEXT", "location": { "l": 128.64, "t": 558.24, "r": 486.72, "b": 524.16 }, "text": "Mr. Douglas R. Allen II\nExecutive Vice President for Finance and Administration / CFO", "reading_order": 3 }, { "page": 4, "type": "TEXT", "location": { "l": 123.6, "t": 510, "r": 490.8, "b": 475.68 }, "text": "Ms. Clara Ross Stamps\nSenior Vice President for Brand Identity and University Relations", "reading_order": 4 }, { "page": 4, "type": "TEXT", "location": { "l": 230.88, "t": 461.52, "r": 385.44, "b": 428.4 }, "text": "Vacant\nInstitutional Advancement", "reading_order": 5 }, { "page": 4, "type": "TEXT", "location": { "l": 125.52, "t": 413.76, "r": 489.12, "b": 379.44 }, "text": "Dr. Pernella R. Deams\nInterim Vice President for Student Engagement and Campus Life", "reading_order": 6 }, { "page": 4, "type": "TEXT", "location": { "l": 191.28, "t": 366, "r": 423.84, "b": 332.16 }, "text": "Ms. Lisa Lang\nGeneral Counsel, and Records Custodian", "reading_order": 7 }, { "page": 4, "type": "TEXT", "location": { "l": 236.64, "t": 316.56, "r": 378.24, "b": 280.8 }, "text": "Dr. Tymon M. Graham\nChief of Staff", "reading_order": 8 } ] }, { "page": 5, "items": [ { "page": 5, "type": "TITLE", "location": { "l": 169.2, "t": 722.4, "r": 441.6, "b": 675.12 }, "text": "KENTUCKY STATE UNIVERSITY BOARD MEMBERS", "reading_order": 0, "level": 1 }, { "page": 5, "type": "TEXT", "location": { "l": 212.88, "t": 650.4, "r": 397.92, "b": 586.56 }, "text": "Mr. Ron Banks (2023)\nMs. Mindy Barfield, Esq. (2021)\nDr. Carolyn Burns (2025)", "reading_order": 1 }, { "page": 5, "type": "TEXT", "location": { "l": 191.52, "t": 581.04, "r": 420.24, "b": 387.84 }, "text": "Dr. Elaine Farris (2026), Chairperson Ms. Chandee Felder (2022), Staff Regent Mr. Paul C. Harnice, Esq. (2022) Mr. Dalton Jantzen, MS (2022) Mr. Kirk Miller (2021), Student Regent Dr. Joe Moffett (2022), Faculty Regent Dr. Syamala H.K. Reddy (2021) Mr. Roger Reynolds (2024)", "reading_order": 2 }, { "page": 5, "type": "TITLE", "location": { "l": 145.92, "t": 316.8, "r": 464.64, "b": 267.84 }, "text": "KENTUCKY STATE UNIVERSITY\nELECTED BOARD OFFICERS", "reading_order": 3, "level": 1 }, { "page": 5, "type": "TEXT", "location": { "l": 202.56, "t": 248.88, "r": 423.6, "b": 156.96 }, "text": "Dr. Elaine Farris, Chairperson\nMr. Dalton Jantzen, Vice Chairperson\nDr. M. Christopher Brown II, Secretary\nMr. Douglas R. Allen II, Treasurer", "reading_order": 4 } ] }, { "page": 6, "items": [ { "page": 6, "type": "TITLE", "location": { "l": 169.44, "t": 722.4, "r": 441.84, "b": 674.64 }, "text": "KENTUCKY STATE UNIVERSITY BOARD COMMITTEES", "reading_order": 0, "level": 1 }, { "page": 6, "type": "TEXT", "location": { "l": 69.36, "t": 654.24, "r": 240.48, "b": 534.48 }, "text": "ACADEMIC AFFAIRS\nRegent Dalton Jantzen, Chair\nRegent Mindy Barfield\nRegent Elaine Farris\nRegent Kirk Miller\nRegent Joe Moffett\nRegent Roger Reynolds", "reading_order": 1 }, { "page": 6, "type": "TITLE", "location": { "l": 70.08, "t": 518.64, "r": 192.72, "b": 503.52 }, "text": "BRAND IDENTITY", "reading_order": 2, "level": 3 }, { "page": 6, "type": "TEXT", "location": { "l": 69.36, "t": 513.12, "r": 273.84, "b": 382.32 }, "text": "AND UNIVERSITY RELATIONS\nRegent Roger Reynolds, Chair\nRegent Ron Banks\nRegent Carolyn Burns\nRegent Elaine Farris\nRegent Dalton Jantzen\nRegent Joe Moffett\nGOVERNANCE\nRegent Paul Harnice, Chair\nRegent Mindy Barfield\nRegent Elaine Farris\nRegent Chandee Felder\nRegent Syamala Reddy\nRegent Roger Reynolds", "reading_order": 3 }, { "page": 6, "type": "TITLE", "location": { "l": 69.84, "t": 365.52, "r": 291.36, "b": 350.4 }, "text": "INSTITUTIONAL ADVANCEMENT", "reading_order": 4, "level": 3 }, { "page": 6, "type": "TEXT", "location": { "l": 69.6, "t": 348.48, "r": 215.04, "b": 245.52 }, "text": "Regent Ron Banks, Chair\nRegent Elaine Farris\nRegent Chandee Felder\nRegent Paul Harnice\nRegent Syamala Reddy\nRegent Roger Reynolds", "reading_order": 5 }, { "page": 6, "type": "TEXT", "location": { "l": 68.4, "t": 227.52, "r": 242.64, "b": 92.64 }, "text": "FINANCE AND ADMINISTRATION\nRegent Mindy Barfield, Chair\nRegent Carolyn Burns\nRegent Elaine Farris\nRegent Paul Harnice\nRegent Dalton Jantzen\nRegent Roger Reynolds", "reading_order": 6 }, { "page": 6, "type": "TEXT", "location": { "l": 320.4, "t": 653.28, "r": 487.92, "b": 517.44 }, "text": "STUDENT ENGAGEMENT\nAND CAMPUS LIFE\nRegent Elaine Farris, Chair\nRegent Ron Banks\nRegent Chandee Felder\nRegent Paul Harnice\nRegent Dalton Jantzen\nRegent Kirk Miller", "reading_order": 7 }, { "page": 6, "type": "TEXT", "location": { "l": 320.64, "t": 500.64, "r": 480.24, "b": 380.64 }, "text": "GOVERNANCE\nRegent Paul Harnice, Chair\nRegent Mindy Barfield\nRegent Elaine Farris\nRegent Chandee Felder\nRegent Syamala Reddy\nRegent Roger Reynolds", "reading_order": 8 }, { "page": 6, "type": "TEXT", "location": { "l": 320.16, "t": 287.52, "r": 484.8, "b": 138.24 }, "text": "EXECUTIVE AND AUDIT COMMITTEE\nRegent Elaine Farris, Chair\nRegent Ron Banks\nRegent Mindy Barfield\nRegent Paul Harnice\nRegent Dalton Jantzen\nRegent Roger Reynolds", "reading_order": 9 } ] }, { "page": 7, "items": [ { "page": 7, "type": "TITLE", "location": { "l": 127.2, "t": 720.96, "r": 473.76, "b": 705.6 }, "text": "KENTUCKY STATE UNIVERSITY BOARD OF REGENTS", "reading_order": 0, "level": 1 }, { "page": 7, "type": "TEXT", "location": { "l": 153.84, "t": 693.84, "r": 446.64, "b": 677.04 }, "text": "Special Called Meeting of the Board of Regents", "reading_order": 1 }, { "page": 7, "type": "TEXT", "location": { "l": 207.36, "t": 669.12, "r": 414.48, "b": 653.28 }, "text": "Tuesday, May 11, 2021, 9:00 a.m.", "reading_order": 2 }, { "page": 7, "type": "TEXT", "location": { "l": 148.08, "t": 642.96, "r": 472.32, "b": 626.64 }, "text": "Meeting Will be Conducted by Teleconference***", "reading_order": 3 }, { "page": 7, "type": "TEXT", "location": { "l": 84, "t": 615.84, "r": 534.48, "b": 572.64 }, "text": "Zoom Link: https://kysu.zoom.us/s/99878149932\nWebinar ID: 99878149932\nPhone One-Tap: +13017158592,,99878149932# or +13126266799,,99878149932#", "links": [ { "uri": "tel:+13126266799,,99878149932", "dest": null, "action_type": "/URI", "bbox": [ 367.39, 573.43, 529.1599, 587.0599 ] }, { "uri": "tel:+13017158592,,99878149932", "dest": null, "action_type": "/URI", "bbox": [ 186.74, 573.43, 347, 587.0599 ] } ], "reading_order": 4 }, { "page": 7, "type": "TITLE", "location": { "l": 269.76, "t": 543.36, "r": 331.44, "b": 529.2 }, "text": "AGENDA", "reading_order": 5, "level": 3 }, { "page": 7, "type": "TITLE", "location": { "l": 70.32, "t": 503.04, "r": 330.72, "b": 486.24 }, "text": "*Swearing in of New & Returning Regents", "reading_order": 6, "level": 3 }, { "page": 7, "type": "LIST_ITEM", "location": { "l": 76.56, "t": 461.76, "r": 187.92, "b": 446.4 }, "text": "Call to Order", "marker": "1.", "list_id": "L1", "level": 0, "reading_order": 7 }, { "page": 7, "type": "LIST_ITEM", "location": { "l": 356.16, "t": 462, "r": 486.96, "b": 431.52 }, "text": "Regent Elaine Farris,\nChair, Board of Regents", "list_id": "L1", "level": 0, "reading_order": 8 }, { "page": 7, "type": "LIST_ITEM", "location": { "l": 76.56, "t": 407.76, "r": 160.56, "b": 391.92 }, "text": "Roll Call", "marker": "2.", "list_id": "L1", "level": 0, "reading_order": 9 }, { "page": 7, "type": "LIST_ITEM", "location": { "l": 356.16, "t": 407.52, "r": 514.32, "b": 377.52 }, "text": "Dr. M. Christopher Brown II,\nBoard Secretary", "list_id": "L1", "level": 0, "reading_order": 10 }, { "page": 7, "type": "LIST_ITEM", "location": { "l": 74.88, "t": 353.04, "r": 252.48, "b": 336.24 }, "text": "Adoption of the Agenda", "marker": "3.", "list_id": "L1", "level": 0, "reading_order": 11 }, { "page": 7, "type": "LIST_ITEM", "location": { "l": 356.64, "t": 353.04, "r": 469.2, "b": 336.96 }, "text": "Regent Elaine Farris", "list_id": "L1", "level": 0, "reading_order": 12 }, { "page": 7, "type": "LIST_ITEM", "location": { "l": 79.584, "t": 311.1739, "r": 195.5213, "b": 297.5392 }, "text": "Action Item(s)", "marker": "4.", "list_id": "L1", "level": 0, "items": [ { "page": 7, "type": "LIST_ITEM", "location": { "l": 105.98, "t": 297.4939, "r": 372.8798, "b": 270.1791 }, "text": "Approval of Resolution Authorizing a Facilities Lease with CRM Companies", "marker": "A.", "list_id": "L1", "level": 1, "reading_order": 0 } ], "reading_order": 13 }, { "page": 7, "type": "LIST_ITEM", "location": { "l": 79.584, "t": 243.0139, "r": 242.7773, "b": 229.3792 }, "text": "Informational Item(s)", "marker": "5.", "list_id": "L1", "level": 0, "items": [ { "page": 7, "type": "LIST_ITEM", "location": { "l": 105.98, "t": 229.3339, "r": 459.9578, "b": 215.6992 }, "text": "Review of the FY2022 Budget Allocation Plan and Assumptions", "marker": "A.", "list_id": "L1", "level": 1, "reading_order": 0 } ], "reading_order": 14 }, { "page": 7, "type": "LIST_ITEM", "location": { "l": 76.56, "t": 189.6, "r": 192, "b": 173.04 }, "text": "Adjournment", "marker": "6.", "list_id": "L1", "level": 0, "reading_order": 15 }, { "page": 7, "type": "TEXT", "location": { "l": 355.92, "t": 189.12, "r": 468.96, "b": 173.04 }, "text": "Regent Elaine Farris", "reading_order": 16 }, { "page": 7, "type": "TEXT", "location": { "l": 172.8, "t": 132.24, "r": 447.36, "b": 61.92 }, "text": "Kentucky State University Board of Regents\n2021 Quarterly Meeting Dates\nJune 3-4, 2021\nSeptember 2-3, 2021\nDecember 2-3, 2021", "reading_order": 17 } ] }, { "page": 8, "items": [ { "page": 8, "type": "TITLE", "location": { "l": 206.4, "t": 735.36, "r": 573.6, "b": 688.32 }, "text": "KENTUCKY STATE UNIVERSITY BOARD OF REGENTS", "reading_order": 0, "level": 1 }, { "page": 8, "type": "TEXT", "location": { "l": 69.12, "t": 625.44, "r": 250.56, "b": 609.6 }, "text": "DATE: May 11, 2021", "reading_order": 1 }, { "page": 8, "type": "TEXT", "location": { "l": 69.36, "t": 603.12, "r": 540.96, "b": 572.64 }, "text": "SUBJECT: Approval of Resolution Authorizing a Facilities Lease with CRM Companies", "reading_order": 2 }, { "page": 8, "type": "TEXT", "location": { "l": 68.88, "t": 565.92, "r": 375.6, "b": 549.84 }, "text": "FROM: FINANCE AND ADMINISTRATION", "reading_order": 3 }, { "page": 8, "type": "TEXT", "location": { "l": 70.8, "t": 543.36, "r": 542.16, "b": 526.32 }, "text": "ACTION ITEM: YES", "reading_order": 4 }, { "page": 8, "type": "TITLE", "location": { "l": 69.6, "t": 480.96, "r": 162.24, "b": 466.32 }, "text": "BACKGROUND:", "reading_order": 5, "level": 3 }, { "page": 8, "type": "TEXT", "location": { "l": 68.4, "t": 453.84, "r": 541.92, "b": 396 }, "text": "Initial conversations on construction of a new residence hall for Kentucky State University began in 2017 when the University had to seek alternative housing due to insufficient residential bed availability. At that time, the University began discussion on where to locate and how to best place a dormitory for its undergraduate students.", "reading_order": 6 }, { "page": 8, "type": "TEXT", "location": { "l": 68.16, "t": 385.68, "r": 542.4, "b": 273.84 }, "text": "With the Covid-19 pandemic, the need to address the housing issue reached acute status. AY 2020-2021 the campus used fewer than 600 occupied beds on campus 127 beds in COVID-19 overflow housing (not including quarantine). The construction of a 400+ bed student housing facility, and a state-of-the-art dining hall will service all students. The new student residence will directly alleviate the pressure points that the University is currently facing as we lack sufficient on campus housing options and are outsourcing students to off campus housing facilities, which is costly as well as negatively impacts retention.", "reading_order": 7 }, { "page": 8, "type": "TEXT", "location": { "l": 68.64, "t": 262.8, "r": 541.92, "b": 233.28 }, "text": "The Student Resident Hall project is estimated for completion no later than summer 2023.", "reading_order": 8 }, { "page": 8, "type": "TEXT", "location": { "l": 68.64, "t": 221.76, "r": 542.16, "b": 164.64 }, "text": "The University issued an RFP in 2019 and CRM Companies, located in Lexington, KY was chosen in a competitive bid. The subsequent Public Private Partnership agreement enabled CRM to develop, design and construct the new residence hall, hereafter known as the Kentucky State Residence Hall contract.", "reading_order": 9 }, { "page": 8, "type": "TEXT", "location": { "l": 68.4, "t": 153.6, "r": 543.12, "b": 82.56 }, "text": "The residence hall construction project was initially presented to Board on March 7, 2019 as an action item to approve the selection of CRM as the successful bidder and as the public-private partnership provider. At the December 2019 meeting of the Board of Regents, CRM presented construction options for the residence hall. The University entered into the development agreement for the design of the 400+ bed residence hall on", "reading_order": 10 } ] }, { "page": 9, "items": [ { "page": 9, "type": "TITLE", "location": { "l": 206.16, "t": 734.88, "r": 573.6, "b": 689.04 }, "text": "KENTUCKY STATE UNIVERSITY BOARD OF REGENTS", "reading_order": 0, "level": 1 }, { "page": 9, "type": "TEXT", "location": { "l": 68.4, "t": 638.64, "r": 542.16, "b": 581.52 }, "text": "April 1, 2020. In November 2020, the Board reviewed the new residence hall construction proposal and project description. At that time, CRM’s Craig Turner fielded questions along with members of his team. In December 2020, the Board voted to accept the development contracts to construct a new residence hall.", "reading_order": 1 }, { "page": 9, "type": "TEXT", "location": { "l": 68.16, "t": 570, "r": 542.16, "b": 431.76 }, "text": "In April 2021, KySU executive leadership received legislative approval to advance the project at the Capital Projects and Bond Oversight Committee. They approved the public private partnership delivery method for the Kentucky State University capital project, “Construction of New Residence Hall.” This action was taken pursuant to KRS §§ 45.763 and 45A.077. This included the Commonwealth of Kentucky’s Capital Projects and Bond Oversight Committee unanimous approval of the public-private partnership delivery method for the Kentucky State University capital project. Thus, the construction of the new residence hall was authorized in the 2020 Executive Branch Budget Bill, House Bill 352 and subsequently through HB 192 of the 2021 Regular Session of the Kentucky General Assembly.", "reading_order": 2 }, { "page": 9, "type": "TEXT", "location": { "l": 68.4, "t": 420.72, "r": 542.16, "b": 308.64 }, "text": "The purpose of this Staff Note is to provide the background necessary for the Board of Regents to approve “The Resolution authorizing a facilities lease between Kentucky State University and KSU Campus Housing, LLC and related actions” which will authorize the facilities lease. The University endorsed the CRM proposal that permits CRM development to finance the project using an appropriate financing plan that would include certificates of participation in a facilities lease to be executed between the University and the developer for the project. The project will be conducted over an 18 month period.", "reading_order": 3 }, { "page": 9, "type": "TEXT", "location": { "l": 68.4, "t": 297.6, "r": 543.12, "b": 158.64 }, "text": "The resolution enables the University to execute documents necessary for the development and financing of the project, known as the bond intercept. As was explained at the December 2020 Board meeting, the funding for the project is based on a financing model the developer negotiated using scheduled repayments at a lower interest rate than a conventional bond and one that provides credit enhancement to the lessee (Kentucky State University). The intercept serves as a debt service reserve fund and should the institution default on repayment, the state, as the bond holder, would make the payment through a reduction in Kentucky State University's state appropriation. The Board of Regents approved the action item resulting in adoption of the CRM financing plan and endorsing the bond intercept.", "reading_order": 4 }, { "page": 9, "type": "TITLE", "location": { "l": 69.12, "t": 147.6, "r": 301.2, "b": 133.44 }, "text": "SUMMARY OF PROGRAMS/ACTIVITIES:", "reading_order": 5, "level": 3 }, { "page": 9, "type": "TEXT", "location": { "l": 68.4, "t": 126, "r": 542.64, "b": 80.64 }, "text": "In order to move forward with the Public Private Partnership, the Board of Regents is requested to approve the document entitled, “A Resolution authorizing a facilities lease between Kentucky State University and KSU Campus Housing LLC and Related Actions.”", "reading_order": 6 } ] }, { "page": 10, "items": [ { "page": 10, "type": "TITLE", "location": { "l": 206.16, "t": 734.64, "r": 573.6, "b": 689.04 }, "text": "KENTUCKY STATE UNIVERSITY BOARD OF REGENTS", "reading_order": 0, "level": 1 }, { "page": 10, "type": "TEXT", "location": { "l": 68.4, "t": 629.52, "r": 542.4, "b": 570 }, "text": "The aforementioned document, when approved, authorizes the University to execute the documents necessary to enact the financing plan, previously approved, and prepared by the developer, CRM, and reviewed by Johnson Bowman Branco, LLP and Kentucky State University Counsel.", "reading_order": 1 }, { "page": 10, "type": "TEXT", "location": { "l": 68.4, "t": 562.08, "r": 542.16, "b": 458.64 }, "text": "In addition to the Resolution document itself, the packet which the University has authorization to execute is composed of supplemental and required project documents that will allow the University to complete the construction project. The Resolution grants the University authority to execute the construction, stated as follows: “… to execute and deliver all necessary and appropriate documents, certificates, and closing papers and to take any and all necessary actions required incident to authorization, sale, issuance, and administration of the [project].”", "reading_order": 2 }, { "page": 10, "type": "TEXT", "location": { "l": 68.64, "t": 451.2, "r": 542.88, "b": 347.52 }, "text": "As noted above, the Resolution, with appropriate attachments, have been created distributed, and will be appropriately filed upon completion of the Board action in accordance with KRS 164A. 565. These documents will be filed with the Kentucky Finance and Administration Cabinet, which encompasses the Division of Real Properties and the State Risk and Insurance Services, the Office of the Kentucky State University Board of Regents, Johnson Bowman Banco, LLP, CRM Companies, and the Office of General Counsel at Kentucky State University.", "reading_order": 3 }, { "page": 10, "type": "TITLE", "location": { "l": 69.84, "t": 336.48, "r": 299.28, "b": 322.56 }, "text": "ALIGNMENT WITH STRATEGIC GOALS:", "reading_order": 4, "level": 3 }, { "page": 10, "type": "TEXT", "location": { "l": 68.64, "t": 313.92, "r": 505.2, "b": 284.64 }, "text": "Goal 1: Enhance Student Enrollment, Improve Student Life and Engagement, and Improve Student Advising and Career Development.", "reading_order": 5 }, { "page": 10, "type": "TEXT", "location": { "l": 68.88, "t": 278.16, "r": 498.96, "b": 249.84 }, "text": "Goal 2: Achieve Academic Excellence Across all Programs and Colleges, Increase Student Advising and Career Development.", "reading_order": 6 }, { "page": 10, "type": "TEXT", "location": { "l": 69.12, "t": 243.12, "r": 493.68, "b": 227.76 }, "text": "Goal 3: Increase the University's Financial Strength and Operational Efficiency.", "reading_order": 7 }, { "page": 10, "type": "TEXT", "location": { "l": 69.12, "t": 221.52, "r": 541.68, "b": 178.8 }, "text": "PROGRAM IMPLICATIONS: The new student housing facility will be a tool to retain and to recruit tool students for the University and allow the University to offer a brand new and upgraded facility to University Students.", "reading_order": 8 }, { "page": 10, "type": "TEXT", "location": { "l": 68.64, "t": 172.56, "r": 543.12, "b": 75.84 }, "text": "FISCAL IMPLICATIONS: CRM Development Company will maintain and operate the building and grounds for the life of the lease via a special purpose LLC named KSU Campus Housing LLC. The project will be financed through the issuance of tax-exempt Certificates of Participation with a term of 35 years supported by an inter-agency agreement with the Finance and Administration Cabinet. The University has the authorization needed to execute all project documents to complete the actions leading to the construction of the new residence hall.", "reading_order": 9 } ] }, { "page": 11, "items": [ { "page": 11, "type": "FIGURE", "location": { "l": -12.75, "t": 808.5, "r": 624.75, "b": -16.5 }, "text": "", "reading_order": 0 }, { "page": 11, "type": "TITLE", "location": { "l": 206.16, "t": 734.64, "r": 573.6, "b": 689.04 }, "text": "KENTUCKY STATE UNIVERSITY BOARD OF REGENTS", "reading_order": 1, "level": 1 }, { "page": 11, "type": "TEXT", "location": { "l": 70.08, "t": 633.84, "r": 540.96, "b": 605.52 }, "text": "RECOMMENDATION: Approve Resolution Authorizing Facilities Lease and Related Activities", "reading_order": 2 }, { "page": 11, "type": "TEXT", "location": { "l": 69.84, "t": 576.48, "r": 196.32, "b": 562.56 }, "text": "ATTACHMENTS: YES", "reading_order": 3 } ] }, { "page": 12, "items": [ { "page": 12, "type": "TITLE", "location": { "l": 206.4, "t": 705.84, "r": 573.6, "b": 659.28 }, "text": "KENTUCKY STATE UNIVERSITY BOARD OF REGENTS", "reading_order": 0, "level": 1 }, { "page": 12, "type": "TABLE", "location": { "l": 66.48, "t": 609.6, "r": 543.6, "b": 476.4 }, "text": "
DATE:May 11, 2021
SUBJECT:Review of the FY2022 Budget Allocation Plan and Assumptions
FROM:FINANCE AND ADMINISTRATION
ACTION ITEM:NO
", "rows": [ { "row_index": 0, "location": [ 66.48, 576.3, 543.6, 609.6 ], "cells": [ { "location": [ 66.48, 576.3, 305.04, 609.6 ], "text": "DATE:", "html_text": "DATE:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 576.3, 543.6, 609.6 ], "text": "May 11, 2021", "html_text": "May 11, 2021", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 66.48, 543, 543.6, 576.3 ], "cells": [ { "location": [ 66.48, 543, 305.04, 576.3 ], "text": "SUBJECT:", "html_text": "SUBJECT:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 543, 543.6, 576.3 ], "text": "Review of the FY2022 Budget Allocation Plan and Assumptions", "html_text": "Review of the FY2022 Budget Allocation Plan and Assumptions", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 66.48, 509.7, 543.6, 543 ], "cells": [ { "location": [ 66.48, 509.7, 305.04, 543 ], "text": "FROM:", "html_text": "FROM:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 509.7, 543.6, 543 ], "text": "FINANCE AND ADMINISTRATION", "html_text": "FINANCE AND ADMINISTRATION", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 66.48, 476.4, 543.6, 509.7 ], "cells": [ { "location": [ 66.48, 476.4, 305.04, 509.7 ], "text": "ACTION ITEM:", "html_text": "ACTION ITEM:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 476.4, 543.6, 509.7 ], "text": "NO", "html_text": "NO", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 4, "n_cols": 2, "ref": "#/tables/0", "reading_order": 1 }, { "page": 12, "type": "TEXT", "location": { "l": 68.4, "t": 467.52, "r": 538.08, "b": 382.8 }, "text": "BACKGROUND: KRS 164.350 directs the Kentucky State University Board of Regents, upon recommendation of the President, to adopt an allocation process for distributing funds appropriated to Kentucky State University by the General Assembly. KRS 164.350 also directs the Board of Regents to assure that the budget planning and implementation processes are consistent with the adopted strategic agenda, the biennial budget, and the mission of Kentucky State University.", "reading_order": 2 }, { "page": 12, "type": "TEXT", "location": { "l": 68.64, "t": 365.76, "r": 525.36, "b": 308.64 }, "text": "SUMMARY OF PROGRAMS/ACTIVITIES: Discussion of the potential FY2022 campus operations budget to ensure sustainable institutional operations and ongoing viability. The presentation will focus on revenue projections and expenditure assumptions.", "reading_order": 3 }, { "page": 12, "type": "TITLE", "location": { "l": 70.08, "t": 297.36, "r": 299.28, "b": 283.68 }, "text": "ALIGNMENT WITH STRATEGIC GOALS:", "reading_order": 4, "level": 3 }, { "page": 12, "type": "TEXT", "location": { "l": 69.12, "t": 283.44, "r": 501.84, "b": 254.4 }, "text": "Goal 1: Enhance Student Enrollment, Improve Student Life and Engagement, and Improve Student Advising and Career Development.", "reading_order": 5 }, { "page": 12, "type": "TEXT", "location": { "l": 69.12, "t": 248.16, "r": 490.56, "b": 232.56 }, "text": "Goal 3: Increase the University's Financial Strength and Operational Efficiency.", "reading_order": 6 }, { "page": 12, "type": "TEXT", "location": { "l": 70.08, "t": 227.28, "r": 255.36, "b": 211.92 }, "text": "PROGRAM IMPLICATIONS: N/A", "reading_order": 7 }, { "page": 12, "type": "TEXT", "location": { "l": 69.12, "t": 205.44, "r": 487.92, "b": 175.44 }, "text": "FISCAL IMPLICATIONS: The proposed budget aligns ongoing revenues with recurring expenses.", "reading_order": 8 }, { "page": 12, "type": "TEXT", "location": { "l": 69.84, "t": 164.64, "r": 223.68, "b": 149.04 }, "text": "RECOMMENDATION: N/A", "reading_order": 9 }, { "page": 12, "type": "TEXT", "location": { "l": 69.84, "t": 143.04, "r": 193.92, "b": 128.16 }, "text": "ATTACHMENTS: YES", "reading_order": 10 } ] }, { "page": 13, "items": [ { "page": 13, "type": "TEXT", "location": { "l": 168.96, "t": 782.4, "r": 469.92, "b": 761.28 }, "text": "FY2022 BUDGET SCENARIOS", "reading_order": 0 }, { "page": 13, "type": "TABLE", "location": { "l": 1.2, "t": 756.48, "r": 612, "b": 16.8 }, "text": "
AMENDED FY20 BUDGETAPPROVED FY2021 BUDGETPROPOSED FY22 BUDGET SCENARIOS
1200 FTE Students1200 FTE Students (Pandemic 2.0)1550 FTE Students (X-Factor)1875 FTE Students (Statistical)
SOURCE OF REVENUE FUNDS
State Appropriation$25,259,100$24,115,086$27,186,100$27,186,100$27,186,100
Tuition and Mandatory Fees$17,000,000$13,598,000$13,598,000$15,666,000$18,986,000
Non-mandatory (Optional) Fees$500,000$400,000$400,000$675,000$675,000
Employee Parking$35,000$28,000$30,000$30,000$30,000
Interest Income$175,000$10,586$10,586$10,586
Indirect Cost Recovery$500,000$400,000$400,000$400,000$400,000
Auxiliary Enterprises$5,205,000$2,082,000$2,082,000$6,021,000$6,021,000
TOTAL REVENUE$48,674,100$40,623,086$43,706,686$49,988,686$53,308,686
EXPENDITURES BY UNIT
ACADEMIC AFFAIRS
Personnel$7,955,800$8,121,647$9,326,707$9,326,707$9,326,707
Fringe Benefits$2,830,335$2,030,412$2,145,143$2,145,143$2,145,143
Operating Expenses$7,434,620$7,480,372$9,063,360$9,063,360$9,063,360
$18,220,755$17,632,431$20,535,210$20,535,210$20,535,210
AUXILIARY SERVICES
Personnel$132,759$116,200$142,048$142,048$142,048
Fringe Benefits$47,793$34,860$45,455$45,455$45,455
Operating Expenses$4,708,530$2,223,807$3,908,160$3,908,160$3,908,160
$4,889,082$2,374,867$4,095,663$4,095,663$4,095,663
BOARD OF REGENTS
Personnel$165,000$375,992$399,280$399,280$399,280
Fringe Benefits$59,400$93,998$91,834$91,834$91,834
Operating Expenses$60,000$118,364$19,710$19,710$19,710
$284,400$588,354$510,824$510,824$510,824
BRAND IDENTITYAND UNIVERSITY RELATIONS
Personnel$631,500$715,892$707,280$707,280$707,280
Fringe Benefits$227,340$214,768$162,674$162,674$162,674
Operating Expenses$250,500$182,236$296,260$296,260$296,260
$1,109,340$1,112,896$1,166,214$1,166,214$1,166,214
CAMPUS ALTHLETICS
Personnel$1,489,000$1,181,242$1,367,002$1,367,002$1,367,002
Fringe Benefits$536,040$354,373$314,411$314,411$314,411
Operating Expenses$720,500$332,252$445,262$445,262$445,262
$2,745,540$1,867,867$2,126,675$2,126,675$2,126,675
FACILITIES AND INFRASTRUCTURE
Personnel$1,903,759$1,241,659$1,434,411$1,434,411$1,434,411
Fringe Benefits$685,353$682,912$860,646$860,646$860,646
Operating Expenses$3,216,862$3,043,871$2,494,379$2,494,379$2,494,379
$5,805,974$4,968,442$4,789,436$4,789,436$4,789,436
FINANCE AND ADMINISTRATION
Personnel$3,290,881$2,392,763$1,997,319$1,997,319$1,997,319
Fringe Benefits$1,184,717$717,829$739,008$739,008$739,008
Operating Expenses$6,527,200$6,012,148$7,584,192$7,584,192$7,584,192
$11,002,798$9,122,739$10,320,519$10,320,519$10,320,519
GENERAL COUNSEL
Personnel-$$311,281$307,915$307,915$307,915
Fringe Benefits-< /td > < td >77,820$76,979$76,979$76,979
Operating Expenses-$$46,380 of $503,451$201,125$201,125$201,125
-$$503,451$586,019$586,019$586,019
", "rows": [ { "row_index": 0, "location": [ 1.2, 742.2554, 612, 756.48 ], "cells": [ { "location": [ 1.2, 742.2554, 103, 756.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 742.2554, 204.8, 756.48 ], "text": "AMENDED FY20 BUDGET", "html_text": "AMENDED FY20 BUDGET", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 742.2554, 306.6, 756.48 ], "text": "APPROVED FY2021 BUDGET", "html_text": "APPROVED FY2021 BUDGET", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 742.2554, 612, 756.48 ], "text": "PROPOSED FY22 BUDGET SCENARIOS", "html_text": "PROPOSED FY22 BUDGET SCENARIOS", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 3, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 1.2, 728.0308, 612, 742.2554 ], "cells": [ { "location": [ 1.2, 728.0308, 103, 742.2554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 728.0308, 204.8, 742.2554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 728.0308, 306.6, 742.2554 ], "text": "1200 FTE Students", "html_text": "1200 FTE Students", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 728.0308, 408.4, 742.2554 ], "text": "1200 FTE Students (Pandemic 2.0)", "html_text": "1200 FTE Students (Pandemic 2.0)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 728.0308, 510.2, 742.2554 ], "text": "1550 FTE Students (X-Factor)", "html_text": "1550 FTE Students (X-Factor)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 728.0308, 612, 742.2554 ], "text": "1875 FTE Students (Statistical)", "html_text": "1875 FTE Students (Statistical)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 1.2, 713.8062, 612, 728.0308 ], "cells": [ { "location": [ 1.2, 713.8062, 103, 728.0308 ], "text": "SOURCE OF REVENUE FUNDS", "html_text": "SOURCE OF REVENUE FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 713.8062, 204.8, 728.0308 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 713.8062, 306.6, 728.0308 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 713.8062, 408.4, 728.0308 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 713.8062, 510.2, 728.0308 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 713.8062, 612, 728.0308 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 1.2, 699.5815, 612, 713.8062 ], "cells": [ { "location": [ 1.2, 699.5815, 103, 713.8062 ], "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": [ 103, 699.5815, 204.8, 713.8062 ], "text": "$25,259,100", "html_text": "$25,259,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 699.5815, 306.6, 713.8062 ], "text": "$24,115,086", "html_text": "$24,115,086", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 699.5815, 408.4, 713.8062 ], "text": "$27,186,100", "html_text": "$27,186,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 699.5815, 510.2, 713.8062 ], "text": "$27,186,100", "html_text": "$27,186,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 699.5815, 612, 713.8062 ], "text": "$27,186,100", "html_text": "$27,186,100", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 1.2, 685.3569, 612, 699.5815 ], "cells": [ { "location": [ 1.2, 685.3569, 103, 699.5815 ], "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": [ 103, 685.3569, 204.8, 699.5815 ], "text": "$17,000,000", "html_text": "$17,000,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 685.3569, 306.6, 699.5815 ], "text": "$13,598,000", "html_text": "$13,598,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 685.3569, 408.4, 699.5815 ], "text": "$13,598,000", "html_text": "$13,598,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 685.3569, 510.2, 699.5815 ], "text": "$15,666,000", "html_text": "$15,666,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 685.3569, 612, 699.5815 ], "text": "$18,986,000", "html_text": "$18,986,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 1.2, 671.1323, 612, 685.3569 ], "cells": [ { "location": [ 1.2, 671.1323, 103, 685.3569 ], "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": [ 103, 671.1323, 204.8, 685.3569 ], "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": [ 204.8, 671.1323, 306.6, 685.3569 ], "text": "$400,000", "html_text": "$400,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 671.1323, 408.4, 685.3569 ], "text": "$400,000", "html_text": "$400,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 671.1323, 510.2, 685.3569 ], "text": "$675,000", "html_text": "$675,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 671.1323, 612, 685.3569 ], "text": "$675,000", "html_text": "$675,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 1.2, 656.9077, 612, 671.1323 ], "cells": [ { "location": [ 1.2, 656.9077, 103, 671.1323 ], "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": [ 103, 656.9077, 204.8, 671.1323 ], "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": [ 204.8, 656.9077, 306.6, 671.1323 ], "text": "$28,000", "html_text": "$28,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 656.9077, 408.4, 671.1323 ], "text": "$30,000", "html_text": "$30,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 656.9077, 510.2, 671.1323 ], "text": "$30,000", "html_text": "$30,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 656.9077, 612, 671.1323 ], "text": "$30,000", "html_text": "$30,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 1.2, 642.6831, 612, 656.9077 ], "cells": [ { "location": [ 1.2, 642.6831, 103, 656.9077 ], "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": [ 103, 642.6831, 204.8, 656.9077 ], "text": "$175,000", "html_text": "$175,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 642.6831, 306.6, 656.9077 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 642.6831, 408.4, 656.9077 ], "text": "$10,586", "html_text": "$10,586", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 642.6831, 510.2, 656.9077 ], "text": "$10,586", "html_text": "$10,586", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 642.6831, 612, 656.9077 ], "text": "$10,586", "html_text": "$10,586", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 1.2, 628.4585, 612, 642.6831 ], "cells": [ { "location": [ 1.2, 628.4585, 103, 642.6831 ], "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": [ 103, 628.4585, 204.8, 642.6831 ], "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": [ 204.8, 628.4585, 306.6, 642.6831 ], "text": "$400,000", "html_text": "$400,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 628.4585, 408.4, 642.6831 ], "text": "$400,000", "html_text": "$400,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 628.4585, 510.2, 642.6831 ], "text": "$400,000", "html_text": "$400,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 628.4585, 612, 642.6831 ], "text": "$400,000", "html_text": "$400,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 1.2, 614.2338, 612, 628.4585 ], "cells": [ { "location": [ 1.2, 614.2338, 103, 628.4585 ], "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": [ 103, 614.2338, 204.8, 628.4585 ], "text": "$5,205,000", "html_text": "$5,205,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 614.2338, 306.6, 628.4585 ], "text": "$2,082,000", "html_text": "$2,082,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 614.2338, 408.4, 628.4585 ], "text": "$2,082,000", "html_text": "$2,082,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 614.2338, 510.2, 628.4585 ], "text": "$6,021,000", "html_text": "$6,021,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 614.2338, 612, 628.4585 ], "text": "$6,021,000", "html_text": "$6,021,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 1.2, 600.0092, 612, 614.2338 ], "cells": [ { "location": [ 1.2, 600.0092, 103, 614.2338 ], "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": [ 103, 600.0092, 204.8, 614.2338 ], "text": "$48,674,100", "html_text": "$48,674,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 600.0092, 306.6, 614.2338 ], "text": "$40,623,086", "html_text": "$40,623,086", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 600.0092, 408.4, 614.2338 ], "text": "$43,706,686", "html_text": "$43,706,686", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 600.0092, 510.2, 614.2338 ], "text": "$49,988,686", "html_text": "$49,988,686", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 600.0092, 612, 614.2338 ], "text": "$53,308,686", "html_text": "$53,308,686", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 1.2, 585.7846, 612, 600.0092 ], "cells": [ { "location": [ 1.2, 585.7846, 103, 600.0092 ], "text": "EXPENDITURES BY UNIT", "html_text": "EXPENDITURES BY UNIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 585.7846, 204.8, 600.0092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 585.7846, 306.6, 600.0092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 585.7846, 408.4, 600.0092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 585.7846, 510.2, 600.0092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 585.7846, 612, 600.0092 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 1.2, 571.56, 612, 585.7846 ], "cells": [ { "location": [ 1.2, 571.56, 103, 585.7846 ], "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": [ 103, 571.56, 204.8, 585.7846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 571.56, 306.6, 585.7846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 571.56, 408.4, 585.7846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 571.56, 510.2, 585.7846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 571.56, 612, 585.7846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 1.2, 557.3354, 612, 571.56 ], "cells": [ { "location": [ 1.2, 557.3354, 103, 571.56 ], "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": [ 103, 557.3354, 204.8, 571.56 ], "text": "$7,955,800", "html_text": "$7,955,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 557.3354, 306.6, 571.56 ], "text": "$8,121,647", "html_text": "$8,121,647", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 557.3354, 408.4, 571.56 ], "text": "$9,326,707", "html_text": "$9,326,707", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 557.3354, 510.2, 571.56 ], "text": "$9,326,707", "html_text": "$9,326,707", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 557.3354, 612, 571.56 ], "text": "$9,326,707", "html_text": "$9,326,707", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 1.2, 543.1108, 612, 557.3354 ], "cells": [ { "location": [ 1.2, 543.1108, 103, 557.3354 ], "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": [ 103, 543.1108, 204.8, 557.3354 ], "text": "$2,830,335", "html_text": "$2,830,335", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 543.1108, 306.6, 557.3354 ], "text": "$2,030,412", "html_text": "$2,030,412", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 543.1108, 408.4, 557.3354 ], "text": "$2,145,143", "html_text": "$2,145,143", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 543.1108, 510.2, 557.3354 ], "text": "$2,145,143", "html_text": "$2,145,143", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 543.1108, 612, 557.3354 ], "text": "$2,145,143", "html_text": "$2,145,143", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 1.2, 528.8862, 612, 543.1108 ], "cells": [ { "location": [ 1.2, 528.8862, 103, 543.1108 ], "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": [ 103, 528.8862, 204.8, 543.1108 ], "text": "$7,434,620", "html_text": "$7,434,620", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 528.8862, 306.6, 543.1108 ], "text": "$7,480,372", "html_text": "$7,480,372", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 528.8862, 408.4, 543.1108 ], "text": "$9,063,360", "html_text": "$9,063,360", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 528.8862, 510.2, 543.1108 ], "text": "$9,063,360", "html_text": "$9,063,360", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 528.8862, 612, 543.1108 ], "text": "$9,063,360", "html_text": "$9,063,360", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 1.2, 514.6615, 612, 528.8862 ], "cells": [ { "location": [ 1.2, 514.6615, 103, 528.8862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 514.6615, 204.8, 528.8862 ], "text": "$18,220,755", "html_text": "$18,220,755", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 514.6615, 306.6, 528.8862 ], "text": "$17,632,431", "html_text": "$17,632,431", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 514.6615, 408.4, 528.8862 ], "text": "$20,535,210", "html_text": "$20,535,210", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 514.6615, 510.2, 528.8862 ], "text": "$20,535,210", "html_text": "$20,535,210", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 514.6615, 612, 528.8862 ], "text": "$20,535,210", "html_text": "$20,535,210", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 1.2, 500.4369, 612, 514.6615 ], "cells": [ { "location": [ 1.2, 500.4369, 103, 514.6615 ], "text": "AUXILIARY SERVICES", "html_text": "AUXILIARY SERVICES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 500.4369, 204.8, 514.6615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 500.4369, 306.6, 514.6615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 500.4369, 408.4, 514.6615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 500.4369, 510.2, 514.6615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 500.4369, 612, 514.6615 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 1.2, 486.2123, 612, 500.4369 ], "cells": [ { "location": [ 1.2, 486.2123, 103, 500.4369 ], "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": [ 103, 486.2123, 204.8, 500.4369 ], "text": "$132,759", "html_text": "$132,759", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 486.2123, 306.6, 500.4369 ], "text": "$116,200", "html_text": "$116,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 486.2123, 408.4, 500.4369 ], "text": "$142,048", "html_text": "$142,048", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 486.2123, 510.2, 500.4369 ], "text": "$142,048", "html_text": "$142,048", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 486.2123, 612, 500.4369 ], "text": "$142,048", "html_text": "$142,048", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 1.2, 471.9877, 612, 486.2123 ], "cells": [ { "location": [ 1.2, 471.9877, 103, 486.2123 ], "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": [ 103, 471.9877, 204.8, 486.2123 ], "text": "$47,793", "html_text": "$47,793", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 471.9877, 306.6, 486.2123 ], "text": "$34,860", "html_text": "$34,860", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 471.9877, 408.4, 486.2123 ], "text": "$45,455", "html_text": "$45,455", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 471.9877, 510.2, 486.2123 ], "text": "$45,455", "html_text": "$45,455", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 471.9877, 612, 486.2123 ], "text": "$45,455", "html_text": "$45,455", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 1.2, 457.7631, 612, 471.9877 ], "cells": [ { "location": [ 1.2, 457.7631, 103, 471.9877 ], "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": [ 103, 457.7631, 204.8, 471.9877 ], "text": "$4,708,530", "html_text": "$4,708,530", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 457.7631, 306.6, 471.9877 ], "text": "$2,223,807", "html_text": "$2,223,807", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 457.7631, 408.4, 471.9877 ], "text": "$3,908,160", "html_text": "$3,908,160", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 457.7631, 510.2, 471.9877 ], "text": "$3,908,160", "html_text": "$3,908,160", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 457.7631, 612, 471.9877 ], "text": "$3,908,160", "html_text": "$3,908,160", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 1.2, 443.5385, 612, 457.7631 ], "cells": [ { "location": [ 1.2, 443.5385, 103, 457.7631 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 443.5385, 204.8, 457.7631 ], "text": "$4,889,082", "html_text": "$4,889,082", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 443.5385, 306.6, 457.7631 ], "text": "$2,374,867", "html_text": "$2,374,867", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 443.5385, 408.4, 457.7631 ], "text": "$4,095,663", "html_text": "$4,095,663", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 443.5385, 510.2, 457.7631 ], "text": "$4,095,663", "html_text": "$4,095,663", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 443.5385, 612, 457.7631 ], "text": "$4,095,663", "html_text": "$4,095,663", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 1.2, 429.3138, 612, 443.5385 ], "cells": [ { "location": [ 1.2, 429.3138, 103, 443.5385 ], "text": "BOARD OF REGENTS", "html_text": "BOARD OF REGENTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 429.3138, 204.8, 443.5385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 429.3138, 306.6, 443.5385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 429.3138, 408.4, 443.5385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 429.3138, 510.2, 443.5385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 429.3138, 612, 443.5385 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 1.2, 415.0892, 612, 429.3138 ], "cells": [ { "location": [ 1.2, 415.0892, 103, 429.3138 ], "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": [ 103, 415.0892, 204.8, 429.3138 ], "text": "$165,000", "html_text": "$165,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 415.0892, 306.6, 429.3138 ], "text": "$375,992", "html_text": "$375,992", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 415.0892, 408.4, 429.3138 ], "text": "$399,280", "html_text": "$399,280", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 415.0892, 510.2, 429.3138 ], "text": "$399,280", "html_text": "$399,280", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 415.0892, 612, 429.3138 ], "text": "$399,280", "html_text": "$399,280", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 1.2, 400.8646, 612, 415.0892 ], "cells": [ { "location": [ 1.2, 400.8646, 103, 415.0892 ], "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": [ 103, 400.8646, 204.8, 415.0892 ], "text": "$59,400", "html_text": "$59,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 400.8646, 306.6, 415.0892 ], "text": "$93,998", "html_text": "$93,998", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 400.8646, 408.4, 415.0892 ], "text": "$91,834", "html_text": "$91,834", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 400.8646, 510.2, 415.0892 ], "text": "$91,834", "html_text": "$91,834", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 400.8646, 612, 415.0892 ], "text": "$91,834", "html_text": "$91,834", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 1.2, 386.64, 612, 400.8646 ], "cells": [ { "location": [ 1.2, 386.64, 103, 400.8646 ], "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": [ 103, 386.64, 204.8, 400.8646 ], "text": "$60,000", "html_text": "$60,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 386.64, 306.6, 400.8646 ], "text": "$118,364", "html_text": "$118,364", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 386.64, 408.4, 400.8646 ], "text": "$19,710", "html_text": "$19,710", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 386.64, 510.2, 400.8646 ], "text": "$19,710", "html_text": "$19,710", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 386.64, 612, 400.8646 ], "text": "$19,710", "html_text": "$19,710", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 1.2, 372.4154, 612, 386.64 ], "cells": [ { "location": [ 1.2, 372.4154, 103, 386.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 372.4154, 204.8, 386.64 ], "text": "$284,400", "html_text": "$284,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 372.4154, 306.6, 386.64 ], "text": "$588,354", "html_text": "$588,354", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 372.4154, 408.4, 386.64 ], "text": "$510,824", "html_text": "$510,824", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 372.4154, 510.2, 386.64 ], "text": "$510,824", "html_text": "$510,824", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 372.4154, 612, 386.64 ], "text": "$510,824", "html_text": "$510,824", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 1.2, 358.1908, 612, 372.4154 ], "cells": [ { "location": [ 1.2, 358.1908, 103, 372.4154 ], "text": "BRAND IDENTITYAND UNIVERSITY RELATIONS", "html_text": "BRAND IDENTITYAND UNIVERSITY RELATIONS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 358.1908, 204.8, 372.4154 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 358.1908, 306.6, 372.4154 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 358.1908, 408.4, 372.4154 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 358.1908, 510.2, 372.4154 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 358.1908, 612, 372.4154 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 1.2, 343.9662, 612, 358.1908 ], "cells": [ { "location": [ 1.2, 343.9662, 103, 358.1908 ], "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": [ 103, 343.9662, 204.8, 358.1908 ], "text": "$631,500", "html_text": "$631,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 343.9662, 306.6, 358.1908 ], "text": "$715,892", "html_text": "$715,892", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 343.9662, 408.4, 358.1908 ], "text": "$707,280", "html_text": "$707,280", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 343.9662, 510.2, 358.1908 ], "text": "$707,280", "html_text": "$707,280", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 343.9662, 612, 358.1908 ], "text": "$707,280", "html_text": "$707,280", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 1.2, 329.7415, 612, 343.9662 ], "cells": [ { "location": [ 1.2, 329.7415, 103, 343.9662 ], "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": [ 103, 329.7415, 204.8, 343.9662 ], "text": "$227,340", "html_text": "$227,340", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 329.7415, 306.6, 343.9662 ], "text": "$214,768", "html_text": "$214,768", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 329.7415, 408.4, 343.9662 ], "text": "$162,674", "html_text": "$162,674", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 329.7415, 510.2, 343.9662 ], "text": "$162,674", "html_text": "$162,674", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 329.7415, 612, 343.9662 ], "text": "$162,674", "html_text": "$162,674", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 1.2, 315.5169, 612, 329.7415 ], "cells": [ { "location": [ 1.2, 315.5169, 103, 329.7415 ], "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": [ 103, 315.5169, 204.8, 329.7415 ], "text": "$250,500", "html_text": "$250,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 315.5169, 306.6, 329.7415 ], "text": "$182,236", "html_text": "$182,236", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 315.5169, 408.4, 329.7415 ], "text": "$296,260", "html_text": "$296,260", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 315.5169, 510.2, 329.7415 ], "text": "$296,260", "html_text": "$296,260", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 315.5169, 612, 329.7415 ], "text": "$296,260", "html_text": "$296,260", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 1.2, 301.2923, 612, 315.5169 ], "cells": [ { "location": [ 1.2, 301.2923, 103, 315.5169 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 301.2923, 204.8, 315.5169 ], "text": "$1,109,340", "html_text": "$1,109,340", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 301.2923, 306.6, 315.5169 ], "text": "$1,112,896", "html_text": "$1,112,896", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 301.2923, 408.4, 315.5169 ], "text": "$1,166,214", "html_text": "$1,166,214", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 301.2923, 510.2, 315.5169 ], "text": "$1,166,214", "html_text": "$1,166,214", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 301.2923, 612, 315.5169 ], "text": "$1,166,214", "html_text": "$1,166,214", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 1.2, 287.0677, 612, 301.2923 ], "cells": [ { "location": [ 1.2, 287.0677, 103, 301.2923 ], "text": "CAMPUS ALTHLETICS", "html_text": "CAMPUS ALTHLETICS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 287.0677, 204.8, 301.2923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 287.0677, 306.6, 301.2923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 287.0677, 408.4, 301.2923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 287.0677, 510.2, 301.2923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 287.0677, 612, 301.2923 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 1.2, 272.8431, 612, 287.0677 ], "cells": [ { "location": [ 1.2, 272.8431, 103, 287.0677 ], "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": [ 103, 272.8431, 204.8, 287.0677 ], "text": "$1,489,000", "html_text": "$1,489,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 272.8431, 306.6, 287.0677 ], "text": "$1,181,242", "html_text": "$1,181,242", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 272.8431, 408.4, 287.0677 ], "text": "$1,367,002", "html_text": "$1,367,002", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 272.8431, 510.2, 287.0677 ], "text": "$1,367,002", "html_text": "$1,367,002", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 272.8431, 612, 287.0677 ], "text": "$1,367,002", "html_text": "$1,367,002", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 1.2, 258.6185, 612, 272.8431 ], "cells": [ { "location": [ 1.2, 258.6185, 103, 272.8431 ], "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": [ 103, 258.6185, 204.8, 272.8431 ], "text": "$536,040", "html_text": "$536,040", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 258.6185, 306.6, 272.8431 ], "text": "$354,373", "html_text": "$354,373", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 258.6185, 408.4, 272.8431 ], "text": "$314,411", "html_text": "$314,411", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 258.6185, 510.2, 272.8431 ], "text": "$314,411", "html_text": "$314,411", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 258.6185, 612, 272.8431 ], "text": "$314,411", "html_text": "$314,411", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 1.2, 244.3938, 612, 258.6185 ], "cells": [ { "location": [ 1.2, 244.3938, 103, 258.6185 ], "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": [ 103, 244.3938, 204.8, 258.6185 ], "text": "$720,500", "html_text": "$720,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 244.3938, 306.6, 258.6185 ], "text": "$332,252", "html_text": "$332,252", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 244.3938, 408.4, 258.6185 ], "text": "$445,262", "html_text": "$445,262", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 244.3938, 510.2, 258.6185 ], "text": "$445,262", "html_text": "$445,262", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 244.3938, 612, 258.6185 ], "text": "$445,262", "html_text": "$445,262", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 1.2, 230.1692, 612, 244.3938 ], "cells": [ { "location": [ 1.2, 230.1692, 103, 244.3938 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 230.1692, 204.8, 244.3938 ], "text": "$2,745,540", "html_text": "$2,745,540", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 230.1692, 306.6, 244.3938 ], "text": "$1,867,867", "html_text": "$1,867,867", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 230.1692, 408.4, 244.3938 ], "text": "$2,126,675", "html_text": "$2,126,675", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 230.1692, 510.2, 244.3938 ], "text": "$2,126,675", "html_text": "$2,126,675", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 230.1692, 612, 244.3938 ], "text": "$2,126,675", "html_text": "$2,126,675", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 1.2, 215.9446, 612, 230.1692 ], "cells": [ { "location": [ 1.2, 215.9446, 103, 230.1692 ], "text": "FACILITIES AND INFRASTRUCTURE", "html_text": "FACILITIES AND INFRASTRUCTURE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 215.9446, 204.8, 230.1692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 215.9446, 306.6, 230.1692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 215.9446, 408.4, 230.1692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 215.9446, 510.2, 230.1692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 215.9446, 612, 230.1692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 1.2, 201.72, 612, 215.9446 ], "cells": [ { "location": [ 1.2, 201.72, 103, 215.9446 ], "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": [ 103, 201.72, 204.8, 215.9446 ], "text": "$1,903,759", "html_text": "$1,903,759", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 201.72, 306.6, 215.9446 ], "text": "$1,241,659", "html_text": "$1,241,659", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 201.72, 408.4, 215.9446 ], "text": "$1,434,411", "html_text": "$1,434,411", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 201.72, 510.2, 215.9446 ], "text": "$1,434,411", "html_text": "$1,434,411", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 201.72, 612, 215.9446 ], "text": "$1,434,411", "html_text": "$1,434,411", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 1.2, 187.4954, 612, 201.72 ], "cells": [ { "location": [ 1.2, 187.4954, 103, 201.72 ], "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": [ 103, 187.4954, 204.8, 201.72 ], "text": "$685,353", "html_text": "$685,353", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 187.4954, 306.6, 201.72 ], "text": "$682,912", "html_text": "$682,912", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 187.4954, 408.4, 201.72 ], "text": "$860,646", "html_text": "$860,646", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 187.4954, 510.2, 201.72 ], "text": "$860,646", "html_text": "$860,646", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 187.4954, 612, 201.72 ], "text": "$860,646", "html_text": "$860,646", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 1.2, 173.2708, 612, 187.4954 ], "cells": [ { "location": [ 1.2, 173.2708, 103, 187.4954 ], "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": [ 103, 173.2708, 204.8, 187.4954 ], "text": "$3,216,862", "html_text": "$3,216,862", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 173.2708, 306.6, 187.4954 ], "text": "$3,043,871", "html_text": "$3,043,871", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 173.2708, 408.4, 187.4954 ], "text": "$2,494,379", "html_text": "$2,494,379", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 173.2708, 510.2, 187.4954 ], "text": "$2,494,379", "html_text": "$2,494,379", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 173.2708, 612, 187.4954 ], "text": "$2,494,379", "html_text": "$2,494,379", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 1.2, 159.0462, 612, 173.2708 ], "cells": [ { "location": [ 1.2, 159.0462, 103, 173.2708 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 159.0462, 204.8, 173.2708 ], "text": "$5,805,974", "html_text": "$5,805,974", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 159.0462, 306.6, 173.2708 ], "text": "$4,968,442", "html_text": "$4,968,442", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 159.0462, 408.4, 173.2708 ], "text": "$4,789,436", "html_text": "$4,789,436", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 159.0462, 510.2, 173.2708 ], "text": "$4,789,436", "html_text": "$4,789,436", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 159.0462, 612, 173.2708 ], "text": "$4,789,436", "html_text": "$4,789,436", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 1.2, 144.8215, 612, 159.0462 ], "cells": [ { "location": [ 1.2, 144.8215, 103, 159.0462 ], "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": [ 103, 144.8215, 204.8, 159.0462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 144.8215, 306.6, 159.0462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 144.8215, 408.4, 159.0462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 144.8215, 510.2, 159.0462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 144.8215, 612, 159.0462 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 1.2, 130.5969, 612, 144.8215 ], "cells": [ { "location": [ 1.2, 130.5969, 103, 144.8215 ], "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": [ 103, 130.5969, 204.8, 144.8215 ], "text": "$3,290,881", "html_text": "$3,290,881", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 130.5969, 306.6, 144.8215 ], "text": "$2,392,763", "html_text": "$2,392,763", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 130.5969, 408.4, 144.8215 ], "text": "$1,997,319", "html_text": "$1,997,319", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 130.5969, 510.2, 144.8215 ], "text": "$1,997,319", "html_text": "$1,997,319", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 130.5969, 612, 144.8215 ], "text": "$1,997,319", "html_text": "$1,997,319", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 1.2, 116.3723, 612, 130.5969 ], "cells": [ { "location": [ 1.2, 116.3723, 103, 130.5969 ], "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": [ 103, 116.3723, 204.8, 130.5969 ], "text": "$1,184,717", "html_text": "$1,184,717", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 116.3723, 306.6, 130.5969 ], "text": "$717,829", "html_text": "$717,829", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 116.3723, 408.4, 130.5969 ], "text": "$739,008", "html_text": "$739,008", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 116.3723, 510.2, 130.5969 ], "text": "$739,008", "html_text": "$739,008", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 116.3723, 612, 130.5969 ], "text": "$739,008", "html_text": "$739,008", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 45, "location": [ 1.2, 102.1477, 612, 116.3723 ], "cells": [ { "location": [ 1.2, 102.1477, 103, 116.3723 ], "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": [ 103, 102.1477, 204.8, 116.3723 ], "text": "$6,527,200", "html_text": "$6,527,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 102.1477, 306.6, 116.3723 ], "text": "$6,012,148", "html_text": "$6,012,148", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 102.1477, 408.4, 116.3723 ], "text": "$7,584,192", "html_text": "$7,584,192", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 102.1477, 510.2, 116.3723 ], "text": "$7,584,192", "html_text": "$7,584,192", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 102.1477, 612, 116.3723 ], "text": "$7,584,192", "html_text": "$7,584,192", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 46, "location": [ 1.2, 87.9231, 612, 102.1477 ], "cells": [ { "location": [ 1.2, 87.9231, 103, 102.1477 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 87.9231, 204.8, 102.1477 ], "text": "$11,002,798", "html_text": "$11,002,798", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 87.9231, 306.6, 102.1477 ], "text": "$9,122,739", "html_text": "$9,122,739", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 87.9231, 408.4, 102.1477 ], "text": "$10,320,519", "html_text": "$10,320,519", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 87.9231, 510.2, 102.1477 ], "text": "$10,320,519", "html_text": "$10,320,519", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 87.9231, 612, 102.1477 ], "text": "$10,320,519", "html_text": "$10,320,519", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 47, "location": [ 1.2, 73.6985, 612, 87.9231 ], "cells": [ { "location": [ 1.2, 73.6985, 103, 87.9231 ], "text": "GENERAL COUNSEL", "html_text": "GENERAL COUNSEL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 73.6985, 204.8, 87.9231 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 73.6985, 306.6, 87.9231 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 73.6985, 408.4, 87.9231 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 73.6985, 510.2, 87.9231 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 73.6985, 612, 87.9231 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 48, "location": [ 1.2, 59.4738, 612, 73.6985 ], "cells": [ { "location": [ 1.2, 59.4738, 103, 73.6985 ], "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": [ 103, 59.4738, 204.8, 73.6985 ], "text": "-$", "html_text": "-$", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 59.4738, 306.6, 73.6985 ], "text": "$311,281", "html_text": "$311,281", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 59.4738, 408.4, 73.6985 ], "text": "$307,915", "html_text": "$307,915", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 59.4738, 510.2, 73.6985 ], "text": "$307,915", "html_text": "$307,915", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 59.4738, 612, 73.6985 ], "text": "$307,915", "html_text": "$307,915", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 49, "location": [ 1.2, 45.2492, 612, 59.4738 ], "cells": [ { "location": [ 1.2, 45.2492, 103, 59.4738 ], "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": [ 103, 45.2492, 204.8, 59.4738 ], "text": "-$", "html_text": "-$", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 45.2492, 306.6, 59.4738 ], "text": "$77,820", "html_text": "$77,820", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 45.2492, 408.4, 59.4738 ], "text": "$76,979", "html_text": "$76,979", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 45.2492, 510.2, 59.4738 ], "text": "$76,979", "html_text": "$76,979", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 45.2492, 612, 59.4738 ], "text": "$76,979", "html_text": "$76,979", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 50, "location": [ 1.2, 31.0246, 612, 45.2492 ], "cells": [ { "location": [ 1.2, 31.0246, 103, 45.2492 ], "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": [ 103, 31.0246, 204.8, 45.2492 ], "text": "-$", "html_text": "-$", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 31.0246, 306.6, 45.2492 ], "text": "$46,380 of $503,451", "html_text": "$46,380 of $503,451", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 31.0246, 408.4, 45.2492 ], "text": "$201,125", "html_text": "$201,125", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 31.0246, 510.2, 45.2492 ], "text": "$201,125", "html_text": "$201,125", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 31.0246, 612, 45.2492 ], "text": "$201,125", "html_text": "$201,125", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 51, "location": [ 1.2, 16.8, 612, 31.0246 ], "cells": [ { "location": [ 1.2, 16.8, 103, 31.0246 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 103, 16.8, 204.8, 31.0246 ], "text": "-$", "html_text": "-$", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 204.8, 16.8, 306.6, 31.0246 ], "text": "$503,451", "html_text": "$503,451", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.6, 16.8, 408.4, 31.0246 ], "text": "$586,019", "html_text": "$586,019", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.4, 16.8, 510.2, 31.0246 ], "text": "$586,019", "html_text": "$586,019", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.2, 16.8, 612, 31.0246 ], "text": "$586,019", "html_text": "$586,019", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 52, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 } ] }, { "page": 14, "items": [ { "page": 14, "type": "TABLE", "location": { "l": 4.08, "t": 770.4, "r": 610.32, "b": 357.36 }, "text": "
APPROVED FY2021 BUDGETAPPROVED FY2021 BUDGETPROPOSED FY22 BUDGET SCENARIOS
1200 FTE Students1200 FTE Students (Pandemic 2.0)1550 FTE Students (X-Factor)1875 FTE Students (Statistical)
OFFICE OF THE PRESIDENT
Personnel$1,190,870$70,177$414,398$414,398$414,398
Fringe Benefits$428,713$17,544$95,312$95,312$95,312
Operating Expenses$479,500$186,166$316,900$316,900$316,900
$2,099,083$273,888$826,610$826,610$826,610
STUDENT ENGAGEMENT AND CAMPUS LIFE
Personnel$1,604,212$476,015$1,459,153$1,459,153$1,459,153
Fringe Benefits$559,516$142,805$461,793$461,793$461,793
Operating Expenses$353,400$109,444$257,631$257,631$257,631
$2,517,128$728,264$2,178,577$2,178,577$2,178,577
STUDENT SUCCESS
Personnel-< /td > < td >959,419$1,314,644$1,314,644$1,314,644
Fringe Benefits-$$287,826$347,245$347,245$347,245
Operating Expenses-< /td > < td >202,643$216,050$216,050$216,050
-$$1,449,888$1,877,939$1,877,939$1,877,939
1.886% STAFF INITIATIVE
Personnel$650,000$650,000$650,000
Fringe Benefits$325,000$325,000$325,000
$975,000$975,000$975,000
TOTAL EXPENDITURES$48,674,100$40,623,086$49,988,686$49,988,686$49,988,686
NET POSITION- < /td > < td >(6,282,000)- < /td > < td >3,320,000
", "rows": [ { "row_index": 0, "location": [ 4.08, 752.4417, 610.32, 770.4 ], "cells": [ { "location": [ 4.08, 752.4417, 105.12, 770.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 105.12, 752.4417, 206.16, 770.4 ], "text": "APPROVED FY2021 BUDGET", "html_text": "APPROVED FY2021 BUDGET", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 752.4417, 307.2, 770.4 ], "text": "APPROVED FY2021 BUDGET", "html_text": "APPROVED FY2021 BUDGET", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 752.4417, 610.32, 770.4 ], "text": "PROPOSED FY22 BUDGET SCENARIOS", "html_text": "PROPOSED FY22 BUDGET SCENARIOS", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 3, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 4.08, 734.4835, 610.32, 752.4417 ], "cells": [ { "location": [ 4.08, 734.4835, 105.12, 752.4417 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 105.12, 734.4835, 206.16, 752.4417 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 734.4835, 307.2, 752.4417 ], "text": "1200 FTE Students", "html_text": "1200 FTE Students", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 734.4835, 408.24, 752.4417 ], "text": "1200 FTE Students (Pandemic 2.0)", "html_text": "1200 FTE Students (Pandemic 2.0)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 734.4835, 509.28, 752.4417 ], "text": "1550 FTE Students (X-Factor)", "html_text": "1550 FTE Students (X-Factor)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 734.4835, 610.32, 752.4417 ], "text": "1875 FTE Students (Statistical)", "html_text": "1875 FTE Students (Statistical)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 4.08, 716.5252, 610.32, 734.4835 ], "cells": [ { "location": [ 4.08, 716.5252, 105.12, 734.4835 ], "text": "OFFICE OF THE PRESIDENT", "html_text": "OFFICE OF THE PRESIDENT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 105.12, 716.5252, 206.16, 734.4835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 716.5252, 307.2, 734.4835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 716.5252, 408.24, 734.4835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 716.5252, 509.28, 734.4835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 716.5252, 610.32, 734.4835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 4.08, 698.567, 610.32, 716.5252 ], "cells": [ { "location": [ 4.08, 698.567, 105.12, 716.5252 ], "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": [ 105.12, 698.567, 206.16, 716.5252 ], "text": "$1,190,870", "html_text": "$1,190,870", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 698.567, 307.2, 716.5252 ], "text": "$70,177", "html_text": "$70,177", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 698.567, 408.24, 716.5252 ], "text": "$414,398", "html_text": "$414,398", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 698.567, 509.28, 716.5252 ], "text": "$414,398", "html_text": "$414,398", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 698.567, 610.32, 716.5252 ], "text": "$414,398", "html_text": "$414,398", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 4.08, 680.6087, 610.32, 698.567 ], "cells": [ { "location": [ 4.08, 680.6087, 105.12, 698.567 ], "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": [ 105.12, 680.6087, 206.16, 698.567 ], "text": "$428,713", "html_text": "$428,713", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 680.6087, 307.2, 698.567 ], "text": "$17,544", "html_text": "$17,544", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 680.6087, 408.24, 698.567 ], "text": "$95,312", "html_text": "$95,312", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 680.6087, 509.28, 698.567 ], "text": "$95,312", "html_text": "$95,312", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 680.6087, 610.32, 698.567 ], "text": "$95,312", "html_text": "$95,312", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 4.08, 662.6504, 610.32, 680.6087 ], "cells": [ { "location": [ 4.08, 662.6504, 105.12, 680.6087 ], "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": [ 105.12, 662.6504, 206.16, 680.6087 ], "text": "$479,500", "html_text": "$479,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 662.6504, 307.2, 680.6087 ], "text": "$186,166", "html_text": "$186,166", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 662.6504, 408.24, 680.6087 ], "text": "$316,900", "html_text": "$316,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 662.6504, 509.28, 680.6087 ], "text": "$316,900", "html_text": "$316,900", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 662.6504, 610.32, 680.6087 ], "text": "$316,900", "html_text": "$316,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 4.08, 644.6922, 610.32, 662.6504 ], "cells": [ { "location": [ 4.08, 644.6922, 105.12, 662.6504 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 105.12, 644.6922, 206.16, 662.6504 ], "text": "$2,099,083", "html_text": "$2,099,083", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 644.6922, 307.2, 662.6504 ], "text": "$273,888", "html_text": "$273,888", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 644.6922, 408.24, 662.6504 ], "text": "$826,610", "html_text": "$826,610", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 644.6922, 509.28, 662.6504 ], "text": "$826,610", "html_text": "$826,610", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 644.6922, 610.32, 662.6504 ], "text": "$826,610", "html_text": "$826,610", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 4.08, 626.7339, 610.32, 644.6922 ], "cells": [ { "location": [ 4.08, 626.7339, 105.12, 644.6922 ], "text": "STUDENT ENGAGEMENT AND CAMPUS LIFE", "html_text": "STUDENT ENGAGEMENT AND CAMPUS LIFE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 105.12, 626.7339, 206.16, 644.6922 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 626.7339, 307.2, 644.6922 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 626.7339, 408.24, 644.6922 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 626.7339, 509.28, 644.6922 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 626.7339, 610.32, 644.6922 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 4.08, 608.7757, 610.32, 626.7339 ], "cells": [ { "location": [ 4.08, 608.7757, 105.12, 626.7339 ], "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": [ 105.12, 608.7757, 206.16, 626.7339 ], "text": "$1,604,212", "html_text": "$1,604,212", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 608.7757, 307.2, 626.7339 ], "text": "$476,015", "html_text": "$476,015", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 608.7757, 408.24, 626.7339 ], "text": "$1,459,153", "html_text": "$1,459,153", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 608.7757, 509.28, 626.7339 ], "text": "$1,459,153", "html_text": "$1,459,153", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 608.7757, 610.32, 626.7339 ], "text": "$1,459,153", "html_text": "$1,459,153", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 4.08, 590.8174, 610.32, 608.7757 ], "cells": [ { "location": [ 4.08, 590.8174, 105.12, 608.7757 ], "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": [ 105.12, 590.8174, 206.16, 608.7757 ], "text": "$559,516", "html_text": "$559,516", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 590.8174, 307.2, 608.7757 ], "text": "$142,805", "html_text": "$142,805", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 590.8174, 408.24, 608.7757 ], "text": "$461,793", "html_text": "$461,793", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 590.8174, 509.28, 608.7757 ], "text": "$461,793", "html_text": "$461,793", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 590.8174, 610.32, 608.7757 ], "text": "$461,793", "html_text": "$461,793", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 4.08, 572.8591, 610.32, 590.8174 ], "cells": [ { "location": [ 4.08, 572.8591, 105.12, 590.8174 ], "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": [ 105.12, 572.8591, 206.16, 590.8174 ], "text": "$353,400", "html_text": "$353,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 572.8591, 307.2, 590.8174 ], "text": "$109,444", "html_text": "$109,444", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 572.8591, 408.24, 590.8174 ], "text": "$257,631", "html_text": "$257,631", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 572.8591, 509.28, 590.8174 ], "text": "$257,631", "html_text": "$257,631", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 572.8591, 610.32, 590.8174 ], "text": "$257,631", "html_text": "$257,631", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 4.08, 554.9009, 610.32, 572.8591 ], "cells": [ { "location": [ 4.08, 554.9009, 105.12, 572.8591 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 105.12, 554.9009, 206.16, 572.8591 ], "text": "$2,517,128", "html_text": "$2,517,128", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 554.9009, 307.2, 572.8591 ], "text": "$728,264", "html_text": "$728,264", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 554.9009, 408.24, 572.8591 ], "text": "$2,178,577", "html_text": "$2,178,577", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 554.9009, 509.28, 572.8591 ], "text": "$2,178,577", "html_text": "$2,178,577", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 554.9009, 610.32, 572.8591 ], "text": "$2,178,577", "html_text": "$2,178,577", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 4.08, 536.9426, 610.32, 554.9009 ], "cells": [ { "location": [ 4.08, 536.9426, 105.12, 554.9009 ], "text": "STUDENT SUCCESS", "html_text": "STUDENT SUCCESS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 105.12, 536.9426, 206.16, 554.9009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 536.9426, 307.2, 554.9009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 536.9426, 408.24, 554.9009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 536.9426, 509.28, 554.9009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 536.9426, 610.32, 554.9009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 4.08, 518.9843, 610.32, 536.9426 ], "cells": [ { "location": [ 4.08, 518.9843, 105.12, 536.9426 ], "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": [ 105.12, 518.9843, 206.16, 536.9426 ], "text": "-$", "html_text": "-$", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 518.9843, 307.2, 536.9426 ], "text": "$959,419", "html_text": "$959,419", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 518.9843, 408.24, 536.9426 ], "text": "$1,314,644", "html_text": "$1,314,644", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 518.9843, 509.28, 536.9426 ], "text": "$1,314,644", "html_text": "$1,314,644", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 518.9843, 610.32, 536.9426 ], "text": "$1,314,644", "html_text": "$1,314,644", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 4.08, 501.0261, 610.32, 518.9843 ], "cells": [ { "location": [ 4.08, 501.0261, 105.12, 518.9843 ], "text": "Fringe Benefits", "html_text": "Fringe Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 105.12, 501.0261, 206.16, 518.9843 ], "text": "-$", "html_text": "-$", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 501.0261, 307.2, 518.9843 ], "text": "$287,826", "html_text": "$287,826", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 501.0261, 408.24, 518.9843 ], "text": "$347,245", "html_text": "$347,245", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 501.0261, 509.28, 518.9843 ], "text": "$347,245", "html_text": "$347,245", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 501.0261, 610.32, 518.9843 ], "text": "$347,245", "html_text": "$347,245", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 4.08, 483.0678, 610.32, 501.0261 ], "cells": [ { "location": [ 4.08, 483.0678, 105.12, 501.0261 ], "text": "Operating Expenses", "html_text": "Operating Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 105.12, 483.0678, 206.16, 501.0261 ], "text": "-$", "html_text": "-$", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 483.0678, 307.2, 501.0261 ], "text": "$202,643", "html_text": "$202,643", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 483.0678, 408.24, 501.0261 ], "text": "$216,050", "html_text": "$216,050", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 483.0678, 509.28, 501.0261 ], "text": "$216,050", "html_text": "$216,050", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 483.0678, 610.32, 501.0261 ], "text": "$216,050", "html_text": "$216,050", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 4.08, 465.1096, 610.32, 483.0678 ], "cells": [ { "location": [ 4.08, 465.1096, 105.12, 483.0678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 105.12, 465.1096, 206.16, 483.0678 ], "text": "-$", "html_text": "-$", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 465.1096, 307.2, 483.0678 ], "text": "$1,449,888", "html_text": "$1,449,888", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 465.1096, 408.24, 483.0678 ], "text": "$1,877,939", "html_text": "$1,877,939", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 465.1096, 509.28, 483.0678 ], "text": "$1,877,939", "html_text": "$1,877,939", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 465.1096, 610.32, 483.0678 ], "text": "$1,877,939", "html_text": "$1,877,939", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 4.08, 447.1513, 610.32, 465.1096 ], "cells": [ { "location": [ 4.08, 447.1513, 105.12, 465.1096 ], "text": "1.886% STAFF INITIATIVE", "html_text": "1.886% STAFF INITIATIVE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 105.12, 447.1513, 206.16, 465.1096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 447.1513, 307.2, 465.1096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 447.1513, 408.24, 465.1096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 447.1513, 509.28, 465.1096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 447.1513, 610.32, 465.1096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 4.08, 429.193, 610.32, 447.1513 ], "cells": [ { "location": [ 4.08, 429.193, 105.12, 447.1513 ], "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": [ 105.12, 429.193, 206.16, 447.1513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 429.193, 307.2, 447.1513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 429.193, 408.24, 447.1513 ], "text": "$650,000", "html_text": "$650,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 429.193, 509.28, 447.1513 ], "text": "$650,000", "html_text": "$650,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 429.193, 610.32, 447.1513 ], "text": "$650,000", "html_text": "$650,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 4.08, 411.2348, 610.32, 429.193 ], "cells": [ { "location": [ 4.08, 411.2348, 105.12, 429.193 ], "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": [ 105.12, 411.2348, 206.16, 429.193 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 411.2348, 307.2, 429.193 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 411.2348, 408.24, 429.193 ], "text": "$325,000", "html_text": "$325,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 411.2348, 509.28, 429.193 ], "text": "$325,000", "html_text": "$325,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 411.2348, 610.32, 429.193 ], "text": "$325,000", "html_text": "$325,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 4.08, 393.2765, 610.32, 411.2348 ], "cells": [ { "location": [ 4.08, 393.2765, 105.12, 411.2348 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 105.12, 393.2765, 206.16, 411.2348 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 393.2765, 307.2, 411.2348 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 393.2765, 408.24, 411.2348 ], "text": "$975,000", "html_text": "$975,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 393.2765, 509.28, 411.2348 ], "text": "$975,000", "html_text": "$975,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 393.2765, 610.32, 411.2348 ], "text": "$975,000", "html_text": "$975,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 4.08, 375.3183, 610.32, 393.2765 ], "cells": [ { "location": [ 4.08, 375.3183, 105.12, 393.2765 ], "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": [ 105.12, 375.3183, 206.16, 393.2765 ], "text": "$48,674,100", "html_text": "$48,674,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 375.3183, 307.2, 393.2765 ], "text": "$40,623,086", "html_text": "$40,623,086", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 375.3183, 408.24, 393.2765 ], "text": "$49,988,686", "html_text": "$49,988,686", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 375.3183, 509.28, 393.2765 ], "text": "$49,988,686", "html_text": "$49,988,686", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 375.3183, 610.32, 393.2765 ], "text": "$49,988,686", "html_text": "$49,988,686", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 4.08, 357.36, 610.32, 375.3183 ], "cells": [ { "location": [ 4.08, 357.36, 105.12, 375.3183 ], "text": "NET POSITION", "html_text": "NET POSITION", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 105.12, 357.36, 206.16, 375.3183 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.16, 357.36, 307.2, 375.3183 ], "text": "$-", "html_text": "$-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 307.2, 357.36, 408.24, 375.3183 ], "text": "$(6,282,000)", "html_text": "$(6,282,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.24, 357.36, 509.28, 375.3183 ], "text": "$-", "html_text": "$-", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.28, 357.36, 610.32, 375.3183 ], "text": "$3,320,000", "html_text": "$3,320,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 23, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 }, { "page": 14, "type": "FIGURE", "location": { "l": 166.08, "t": 322.56, "r": 444.72, "b": 51.84 }, "text": "", "reading_order": 1 }, { "page": 14, "type": "TEXT", "location": { "l": 279.36, "t": 107.76, "r": 333.6, "b": 88.32 }, "text": "1886", "reading_order": 2 } ] } ]