[ { "page": 1, "items": [ { "page": 1, "type": "FIGURE", "location": { "l": -3.36, "t": 793.2, "r": 795.36, "b": 178.8 }, "text": "", "reading_order": 0 }, { "page": 1, "type": "TITLE", "location": { "l": 230.88, "t": 713.28, "r": 402.96, "b": 684.96 }, "text": "KENTUCKY STATE UNIVERSITY\nBOARD OF REGENTS", "reading_order": 1, "level": 1 }, { "page": 1, "type": "TEXT", "location": { "l": 227.76, "t": 675.12, "r": 406.56, "b": 659.52 }, "text": "Finance and Business Committee", "reading_order": 2 }, { "page": 1, "type": "TEXT", "location": { "l": 280.56, "t": 649.68, "r": 354.24, "b": 634.32 }, "text": "July 27, 2012", "reading_order": 3 }, { "page": 1, "type": "TEXT", "location": { "l": 222, "t": 625.44, "r": 411.6, "b": 570.72 }, "text": "Regent ___，Chairperson\nRegent Ron Banks\nRegent David Guarnieri\nRegent Chuck Whitehead", "reading_order": 4 } ] }, { "page": 2, "items": [ { "page": 2, "type": "TITLE", "location": { "l": 207.6, "t": 713.04, "r": 429.84, "b": 620.4 }, "text": "KENTUCKY STATE UNIVERSITY\nBOARD OF REGENTS\nJuly 27, 2012\nFINANCE AND BUSINESS MEETING INDEX", "reading_order": 0, "level": 1 }, { "page": 2, "type": "TEXT", "location": { "l": 133.68, "t": 598.56, "r": 361.44, "b": 584.16 }, "text": "B1 Minutes of June 4, 2012 meeting", "reading_order": 1 }, { "page": 2, "type": "TEXT", "location": { "l": 134.4, "t": 573.12, "r": 336, "b": 559.2 }, "text": "B2 Executive Summary Report", "reading_order": 2 }, { "page": 2, "type": "TEXT", "location": { "l": 134.16, "t": 547.92, "r": 343.68, "b": 534.24 }, "text": "B3 Fiscal 2012 Budget vs Actual", "reading_order": 3 }, { "page": 2, "type": "TEXT", "location": { "l": 134.16, "t": 522.72, "r": 368.64, "b": 508.32 }, "text": "B4 Fiscal 2012 Financials (unaudited)", "reading_order": 4 }, { "page": 2, "type": "TEXT", "location": { "l": 134.16, "t": 497.52, "r": 368.4, "b": 483.36 }, "text": "B5 Human Resource Services Report", "reading_order": 5 } ] }, { "page": 3, "items": [ { "page": 3, "type": "TITLE", "location": { "l": 207.84, "t": 712.8, "r": 425.04, "b": 620.64 }, "text": "KENTUCKY STATE UNIVERSITY\nRegular Meeting of the\nFinance and Business Committee\nBoard of Regents\n10 am, July 27, 2012\nBoard Room, Academic Service Building\nFrankfort, Kentucky", "reading_order": 0, "level": 1 }, { "page": 3, "type": "TEXT", "location": { "l": 230.16, "t": 611.28, "r": 403.68, "b": 595.92 }, "text": "Regent ___, Presiding", "reading_order": 1 }, { "page": 3, "type": "TITLE", "location": { "l": 291.36, "t": 585.84, "r": 343.44, "b": 572.4 }, "text": "AGENDA", "reading_order": 2, "level": 3 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 101.28, "t": 549.84, "r": 201.6, "b": 534.72 }, "text": "Call to Order", "marker": "1.", "list_id": "L1", "level": 0, "reading_order": 3 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 101.76, "t": 525.12, "r": 180.96, "b": 509.04 }, "text": "Roll Call", "marker": "II.", "list_id": "L1", "level": 0, "reading_order": 4 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 101.76, "t": 499.68, "r": 227.28, "b": 483.36 }, "text": "Opening Remarks", "marker": "III.", "list_id": "L1", "level": 0, "reading_order": 5 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 101.52, "t": 474.24, "r": 301.92, "b": 458.4 }, "text": "Approval of June 4, 2012 Minutes", "marker": "IV.", "list_id": "L1", "level": 0, "reading_order": 6 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 363.84, "t": 547.92, "r": 427.92, "b": 532.32 }, "text": "Chairperson", "list_id": "L1", "level": 0, "reading_order": 7 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 363.6, "t": 522.96, "r": 462.72, "b": 507.36 }, "text": "Mrs. Lillian Graham", "list_id": "L1", "level": 0, "reading_order": 8 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 363.84, "t": 497.28, "r": 427.92, "b": 482.16 }, "text": "Chairperson", "list_id": "L1", "level": 0, "reading_order": 9 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 363.84, "t": 472.32, "r": 427.92, "b": 457.44 }, "text": "Chairperson", "list_id": "L1", "level": 0, "reading_order": 10 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 101.28, "t": 436.56, "r": 271.92, "b": 420.72 }, "text": "Executive Summary Report", "marker": "V.", "list_id": "L1", "level": 0, "reading_order": 11 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 102, "t": 410.88, "r": 199.44, "b": 396.24 }, "text": "Action Items", "marker": "VI.", "list_id": "L1", "level": 0, "reading_order": 12 }, { "page": 3, "type": "TEXT", "location": { "l": 363.6, "t": 434.4, "r": 460.08, "b": 419.52 }, "text": "Mrs. Alice Johnson", "reading_order": 13 }, { "page": 3, "type": "TEXT", "location": { "l": 133.92, "t": 384.96, "r": 182.16, "b": 371.04 }, "text": "- None", "reading_order": 14 }, { "page": 3, "type": "TEXT", "location": { "l": 102, "t": 360.48, "r": 231.6, "b": 345.36 }, "text": "VII. Informational Items", "reading_order": 15 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 133.68, "t": 334.32, "r": 265.44, "b": 320.88 }, "text": "2012 Budget vs Actual", "marker": "-", "list_id": "L2", "level": 0, "reading_order": 16 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 133.92, "t": 321.12, "r": 342.24, "b": 307.2 }, "text": "2012 Financial Statements (unaudited)", "marker": "-", "list_id": "L2", "level": 0, "reading_order": 17 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 133.92, "t": 308.64, "r": 327.6, "b": 294 }, "text": "Human Resources Services Report", "marker": "-", "list_id": "L2", "level": 0, "reading_order": 18 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 101.04, "t": 285.36, "r": 192.24, "b": 269.52 }, "text": "Discussion", "marker": "VIII.", "list_id": "L2", "level": 0, "reading_order": 19 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 101.04, "t": 284.4, "r": 427.68, "b": 268.56 }, "text": "The quick brown fox jumps over the lazy dog.", "list_id": "L2", "level": 0, "reading_order": 20 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 363.84, "t": 282.72, "r": 427.2, "b": 267.6 }, "text": "Chairperson", "list_id": "L2", "level": 0, "reading_order": 21 }, { "page": 3, "type": "LIST_ITEM", "location": { "l": 101.28, "t": 259.68, "r": 177.36, "b": 244.56 }, "text": "Adjourn", "marker": "XI.", "list_id": "L2", "level": 0, "reading_order": 22 }, { "page": 3, "type": "TEXT", "location": { "l": 364.08, "t": 257.52, "r": 427.44, "b": 242.88 }, "text": "Chairperson", "reading_order": 23 } ] }, { "page": 4, "items": [ { "page": 4, "type": "TEXT", "location": { "l": 231.6, "t": 699.12, "r": 402.72, "b": 659.28 }, "text": "KENTUCKY STATE UNIVERSITY BOARD OF REGENTS AGENDA ITEM BACKGROUND", "reading_order": 0 }, { "page": 4, "type": "TEXT", "location": { "l": 514.8, "t": 708.96, "r": 529.92, "b": 697.2 }, "text": "B1", "reading_order": 1 }, { "page": 4, "type": "TEXT", "location": { "l": 97.44, "t": 637.44, "r": 535.44, "b": 609.24 }, "text": "To: Board of Regents Finance and Business Committee Date: July 27, 2012", "reading_order": 2 }, { "page": 4, "type": "TEXT", "location": { "l": 97.44, "t": 609.24, "r": 535.44, "b": 581.04 }, "text": "From: Alice B. Johnson Vice President for Finance and Business Affairs", "reading_order": 3 }, { "page": 4, "type": "TEXT", "location": { "l": 97.44, "t": 581.04, "r": 535.44, "b": 552.84 }, "text": "Subject: Finance and Business Committee Meeting Minutes June 4, 2012", "reading_order": 4 }, { "page": 4, "type": "TEXT", "location": { "l": 97.44, "t": 552.84, "r": 535.44, "b": 524.64 }, "text": "Reason for Consideration: Action Item Enclosures: Yes", "reading_order": 5 }, { "page": 4, "type": "TEXT", "location": { "l": 110.64, "t": 514.08, "r": 175.44, "b": 499.68 }, "text": "Background:", "reading_order": 6 }, { "page": 4, "type": "TEXT", "location": { "l": 134.64, "t": 475.68, "r": 428.64, "b": 459.6 }, "text": "The minutes of the June 4, 2012 meeting must be approved.", "reading_order": 7 }, { "page": 4, "type": "TEXT", "location": { "l": 110.16, "t": 362.16, "r": 202.56, "b": 348 }, "text": "Recommendation:", "reading_order": 8 }, { "page": 4, "type": "TEXT", "location": { "l": 133.68, "t": 336.72, "r": 407.04, "b": 321.36 }, "text": "Approval of the minutes of the meeting on June 4, 2012", "reading_order": 9 }, { "page": 4, "type": "TABLE", "location": { "l": 100.08, "t": 223.68, "r": 532.56, "b": 155.76 }, "text": "
Initiator:Alice B. Johnson\nVice President for Finance and Business Affairs
Board Action Date:July 27, 2012
Effective Date:July 27, 2012
", "rows": [ { "row_index": 0, "location": [ 100.08, 201.04, 532.56, 223.68 ], "cells": [ { "location": [ 100.08, 201.04, 316.32, 223.68 ], "text": "Initiator:", "html_text": "Initiator:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 316.32, 201.04, 532.56, 223.68 ], "text": "Alice B. Johnson\nVice President for Finance and Business Affairs", "html_text": "Alice B. Johnson\nVice President for Finance and Business Affairs", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 100.08, 178.4, 532.56, 201.04 ], "cells": [ { "location": [ 100.08, 178.4, 316.32, 201.04 ], "text": "Board Action Date:", "html_text": "Board Action Date:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 316.32, 178.4, 532.56, 201.04 ], "text": "July 27, 2012", "html_text": "July 27, 2012", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 100.08, 155.76, 532.56, 178.4 ], "cells": [ { "location": [ 100.08, 155.76, 316.32, 178.4 ], "text": "Effective Date:", "html_text": "Effective Date:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 316.32, 155.76, 532.56, 178.4 ], "text": "July 27, 2012", "html_text": "July 27, 2012", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 3, "n_cols": 2, "ref": "#/tables/1", "reading_order": 10 } ] }, { "page": 5, "items": [ { "page": 5, "type": "TITLE", "location": { "l": 102, "t": 625.44, "r": 154.56, "b": 610.8 }, "text": "MINUTES", "reading_order": 0, "level": 3 }, { "page": 5, "type": "TITLE", "location": { "l": 165.12, "t": 711.84, "r": 469.44, "b": 634.32 }, "text": "Kentucky State University\nFinance and Business and Audit Committee Joint Meeting\nBoard of Regents\nFinance and Business Committee – Audit Committee\n11:30a.m., June 4, 2012\nFrankfort, Kentucky", "reading_order": 1, "level": 1 }, { "page": 5, "type": "TITLE", "location": { "l": 100.8, "t": 587.52, "r": 204.96, "b": 572.16 }, "text": "I. Call to Order", "reading_order": 2, "level": 3 }, { "page": 5, "type": "TEXT", "location": { "l": 133.92, "t": 561.12, "r": 510.24, "b": 545.28 }, "text": "Regent Whitehead called the meeting to order at 11:31 a.m. on June 4, 2012.", "reading_order": 3 }, { "page": 5, "type": "TITLE", "location": { "l": 101.28, "t": 537.12, "r": 181.92, "b": 522.24 }, "text": "II. Roll Call", "reading_order": 4, "level": 3 }, { "page": 5, "type": "TEXT", "location": { "l": 134.4, "t": 510.48, "r": 487.44, "b": 495.12 }, "text": "Regent Whitehead asked for the roll call, which was recorded as follows:", "reading_order": 5 }, { "page": 5, "type": "TEXT", "location": { "l": 134.4, "t": 485.28, "r": 292.32, "b": 471.84 }, "text": "Regent David Guarnieri, absent", "reading_order": 6 }, { "page": 5, "type": "TEXT", "location": { "l": 134.88, "t": 471.84, "r": 305.52, "b": 458.88 }, "text": "Regent Chuck Whitehead, present", "reading_order": 7 }, { "page": 5, "type": "TEXT", "location": { "l": 134.88, "t": 459.36, "r": 272.88, "b": 446.16 }, "text": "Regent Ron Banks, present", "reading_order": 8 }, { "page": 5, "type": "TEXT", "location": { "l": 134.88, "t": 446.64, "r": 285.12, "b": 434.16 }, "text": "Regent Mindy Barfield, absent", "reading_order": 9 }, { "page": 5, "type": "TEXT", "location": { "l": 134.88, "t": 434.4, "r": 292.56, "b": 420.72 }, "text": "Regent Karen Bearden, present", "reading_order": 10 }, { "page": 5, "type": "TEXT", "location": { "l": 134.88, "t": 421.44, "r": 293.04, "b": 408.48 }, "text": "Regent Syamala Reddy, absent", "reading_order": 11 }, { "page": 5, "type": "TEXT", "location": { "l": 134.88, "t": 408.96, "r": 291.12, "b": 396 }, "text": "Regent Phyllis Williams, absent", "reading_order": 12 }, { "page": 5, "type": "TEXT", "location": { "l": 134.64, "t": 396.48, "r": 299.04, "b": 382.32 }, "text": "Regent Lavaughn Henry, present", "reading_order": 13 }, { "page": 5, "type": "TEXT", "location": { "l": 134.16, "t": 383.04, "r": 246.72, "b": 370.32 }, "text": "Mrs. Johnson, present", "reading_order": 14 }, { "page": 5, "type": "TEXT", "location": { "l": 133.44, "t": 359.04, "r": 254.64, "b": 345.36 }, "text": "A quorum was declared.", "reading_order": 15 }, { "page": 5, "type": "TITLE", "location": { "l": 100.8, "t": 334.56, "r": 242.64, "b": 320.16 }, "text": "III. Approval of Minutes", "reading_order": 16, "level": 3 }, { "page": 5, "type": "TEXT", "location": { "l": 132.48, "t": 308.64, "r": 531.12, "b": 255.36 }, "text": "Action: Motion to approve the minutes from the April 27, 2012 Finance and Business Committee and Audit Committee meeting was made by Regent Whitehead. The minutes were approved as presented. Regent Whitehead recognized Mrs. Johnson to carry the discussion forward.", "reading_order": 17 }, { "page": 5, "type": "TITLE", "location": { "l": 100.32, "t": 246.24, "r": 259.68, "b": 231.36 }, "text": "IV. Vice President's Report", "reading_order": 18, "level": 3 }, { "page": 5, "type": "TEXT", "location": { "l": 133.92, "t": 220.56, "r": 264.48, "b": 205.92 }, "text": "Fiscal 2013 Financial Plan", "reading_order": 19 }, { "page": 5, "type": "TEXT", "location": { "l": 132.72, "t": 194.64, "r": 529.92, "b": 141.6 }, "text": "Vice President Johnson gave an overview of the FY2013 Financial Plan. She stated that due to a deficit that had to be addressed, the Financial Plan was reexamined. She also stated that a lot of scrutiny was applied to several items in the budget in order to present to the Board a balanced budget.", "reading_order": 20 } ] }, { "page": 6, "items": [ { "page": 6, "type": "TEXT", "location": { "l": 134.4, "t": 714.48, "r": 177.6, "b": 674.88 }, "text": "Action:", "reading_order": 0 }, { "page": 6, "type": "TEXT", "location": { "l": 177.36, "t": 713.28, "r": 528.96, "b": 670.56 }, "text": "Motion to approve the Fiscal 2013 Financial Plan as submitted was made by Regent Henry and seconded by Regent Whitehead. The motion passed.", "reading_order": 1 }, { "page": 6, "type": "TITLE", "location": { "l": 101.04, "t": 663.6, "r": 207.6, "b": 647.04 }, "text": "V. Adjournment", "reading_order": 2, "level": 3 }, { "page": 6, "type": "TEXT", "location": { "l": 133.68, "t": 636.96, "r": 530.16, "b": 607.92 }, "text": "Motion for adjournment of the Finance and Business and Audit Committee meeting was made by Regent Whitehead. The meeting adjourned at 11:45am.", "reading_order": 3 }, { "page": 6, "type": "TEXT", "location": { "l": 134.4, "t": 599.76, "r": 401.76, "b": 582.72 }, "text": "Submitted by:", "reading_order": 4 }, { "page": 6, "type": "TEXT", "location": { "l": 330.24, "t": 598.56, "r": 399.6, "b": 582.48 }, "text": "Approved by:", "reading_order": 5 }, { "page": 6, "type": "TEXT", "location": { "l": 133.2, "t": 536.4, "r": 289.68, "b": 482.4 }, "text": "Alice B. Johnson\nVice President for Finance and Business\nKentucky State University", "reading_order": 6 }, { "page": 6, "type": "TEXT", "location": { "l": 463.2, "t": 534, "r": 498.48, "b": 520.32 }, "text": "Chair", "reading_order": 7 }, { "page": 6, "type": "TEXT", "location": { "l": 329.76, "t": 525.6, "r": 499.2, "b": 481.68 }, "text": "Finance and Business Committee\nBoard of Regents\nKentucky State University", "reading_order": 8 } ] }, { "page": 7, "items": [ { "page": 7, "type": "TITLE", "location": { "l": 231.36, "t": 687.36, "r": 402.24, "b": 647.76 }, "text": "KENTUCKY STATE UNIVERSITY BOARD OF REGENTS AGENDA ITEM BACKGROUND", "reading_order": 0, "level": 2 }, { "page": 7, "type": "TEXT", "location": { "l": 514.56, "t": 709.68, "r": 530.88, "b": 698.4 }, "text": "B2", "reading_order": 1 }, { "page": 7, "type": "TEXT", "location": { "l": 102.24, "t": 624.96, "r": 529.68, "b": 598.8 }, "text": "To: Board of Regents Finance and Business Committee Date: July 27, 2012", "reading_order": 2 }, { "page": 7, "type": "TEXT", "location": { "l": 102.24, "t": 598.8, "r": 529.68, "b": 572.64 }, "text": "From: Alice B. Johnson Vice President for Finance and Business Affairs", "reading_order": 3 }, { "page": 7, "type": "TEXT", "location": { "l": 102.24, "t": 572.64, "r": 529.68, "b": 546.48 }, "text": "Subject: Executive Summary", "reading_order": 4 }, { "page": 7, "type": "TEXT", "location": { "l": 102.24, "t": 546.48, "r": 529.68, "b": 520.32 }, "text": "Reason for Consideration: Informational Item Enclosures: Yes", "reading_order": 5 }, { "page": 7, "type": "TEXT", "location": { "l": 128.64, "t": 497.04, "r": 193.2, "b": 482.16 }, "text": "Background:", "reading_order": 6 }, { "page": 7, "type": "TEXT", "location": { "l": 128.16, "t": 357.36, "r": 219.6, "b": 343.44 }, "text": "Recommendation:", "reading_order": 7 }, { "page": 7, "type": "TABLE", "location": { "l": 101.52, "t": 180.72, "r": 528.96, "b": 114 }, "text": "
Initiator:Alice B. Johnson\nVice President for Finance and Business Affairs
Board Action Date:July 27, 2012
Effective Date:July 27, 2012
", "rows": [ { "row_index": 0, "location": [ 101.52, 158.48, 528.96, 180.72 ], "cells": [ { "location": [ 101.52, 158.48, 315.24, 180.72 ], "text": "Initiator:", "html_text": "Initiator:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 315.24, 158.48, 528.96, 180.72 ], "text": "Alice B. Johnson\nVice President for Finance and Business Affairs", "html_text": "Alice B. Johnson\nVice President for Finance and Business Affairs", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 101.52, 136.24, 528.96, 158.48 ], "cells": [ { "location": [ 101.52, 136.24, 315.24, 158.48 ], "text": "Board Action Date:", "html_text": "Board Action Date:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 315.24, 136.24, 528.96, 158.48 ], "text": "July 27, 2012", "html_text": "July 27, 2012", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 101.52, 114, 528.96, 136.24 ], "cells": [ { "location": [ 101.52, 114, 315.24, 136.24 ], "text": "Effective Date:", "html_text": "Effective Date:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 315.24, 114, 528.96, 136.24 ], "text": "July 27, 2012", "html_text": "July 27, 2012", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 3, "n_cols": 2, "ref": "#/tables/1", "reading_order": 8 } ] }, { "page": 8, "items": [ { "page": 8, "type": "FIGURE", "location": { "l": -3.36, "t": 793.2, "r": 795.36, "b": 178.8 }, "text": "", "reading_order": 0 }, { "page": 8, "type": "TEXT", "location": { "l": 229.92, "t": 622.56, "r": 402.96, "b": 594.24 }, "text": "KENTUCKY STATE UNIVERSITY\nBOARD OF REGENTS", "reading_order": 1 }, { "page": 8, "type": "TEXT", "location": { "l": 279.6, "t": 533.28, "r": 353.28, "b": 517.44 }, "text": "Report to the", "reading_order": 2 }, { "page": 8, "type": "TEXT", "location": { "l": 225.84, "t": 508.56, "r": 406.08, "b": 492.24 }, "text": "Finance and Business Committee", "reading_order": 3 }, { "page": 8, "type": "TEXT", "location": { "l": 188.16, "t": 419.76, "r": 443.76, "b": 391.2 }, "text": "Alice B. Johnson\nVice President for Finance and Business Affairs", "reading_order": 4 }, { "page": 8, "type": "TEXT", "location": { "l": 279.36, "t": 381.84, "r": 353.28, "b": 366.48 }, "text": "July 27, 2012", "reading_order": 5 } ] }, { "page": 9, "items": [ { "page": 9, "type": "TITLE", "location": { "l": 204.96, "t": 712.56, "r": 427.68, "b": 670.32 }, "text": "Kentucky State University\nFinance and Business Committee Meeting\nJuly 27, 2012", "reading_order": 0, "level": 1 }, { "page": 9, "type": "TITLE", "location": { "l": 101.52, "t": 646.56, "r": 195.84, "b": 633.12 }, "text": "Fiscal 2012 Audit", "reading_order": 1, "level": 3 }, { "page": 9, "type": "TEXT", "location": { "l": 132.96, "t": 633.12, "r": 531.12, "b": 592.56 }, "text": "Fiscal 2012 audit activities began in May with planning and preliminary scheduling with Dean Dorton Allen & Ford. An update will be provided at the meeting.", "reading_order": 2 }, { "page": 9, "type": "TITLE", "location": { "l": 101.52, "t": 583.44, "r": 257.52, "b": 569.52 }, "text": "Fiscal 2012 Budget vs Actual", "reading_order": 3, "level": 3 }, { "page": 9, "type": "TEXT", "location": { "l": 133.44, "t": 569.76, "r": 530.88, "b": 529.92 }, "text": "For fiscal 2012, planned budget results were achieved meeting targeted spending goals. Please refer to item B3 for a description of preliminary, unaudited results.", "reading_order": 4 }, { "page": 9, "type": "TEXT", "location": { "l": 133.2, "t": 520.32, "r": 502.56, "b": 503.28 }, "text": "KSU is projected to end fiscal year operations with a $2.4 spending surplus.", "reading_order": 5 }, { "page": 9, "type": "TITLE", "location": { "l": 101.28, "t": 494.88, "r": 338.88, "b": 480.48 }, "text": "Fiscal 2012 Financial Statements (unaudited)", "reading_order": 6, "level": 3 }, { "page": 9, "type": "TEXT", "location": { "l": 132.72, "t": 481.44, "r": 531.12, "b": 441.36 }, "text": "For fiscal 2012, unaudited financials are presented in item B4 indicating a reduction in net assets of $2.5 million. This reduction reflects unaudited changes in net assets after accruals have been recorded.", "reading_order": 7 }, { "page": 9, "type": "TEXT", "location": { "l": 133.2, "t": 431.52, "r": 531.6, "b": 378.24 }, "text": "As stated previously, this planned reduction was anticipated and budgeted results were achieved. Future revenue increases coupled with cost reductions for fiscal 2013 are planned to replace to restore budgeted spending imbalances in the current biennium.", "reading_order": 8 }, { "page": 9, "type": "TITLE", "location": { "l": 101.76, "t": 368.88, "r": 195.84, "b": 354.96 }, "text": "Staffing Changes", "reading_order": 9, "level": 3 }, { "page": 9, "type": "TEXT", "location": { "l": 133.68, "t": 355.2, "r": 530.88, "b": 328.56 }, "text": "The following professional staff changes have occurred in the Division of Finance and Business", "reading_order": 10 }, { "page": 9, "type": "TEXT", "location": { "l": 166.56, "t": 318, "r": 500.4, "b": 289.68 }, "text": "Resignation: Director of Budget Planning and Policy, Claudine Gee, April 27, 2012", "reading_order": 11 }, { "page": 9, "type": "TEXT", "location": { "l": 167.04, "t": 280.32, "r": 494.16, "b": 263.52 }, "text": "Resignation: Director of Accounting, Douglas Allen, June 11, 2012", "reading_order": 12 }, { "page": 9, "type": "TEXT", "location": { "l": 166.8, "t": 255.12, "r": 496.56, "b": 227.04 }, "text": "Hiring: Data Operations/Compliance Specialist, Delandual Conwell, June 1, 2012", "reading_order": 13 } ] }, { "page": 10, "items": [ { "page": 10, "type": "TITLE", "location": { "l": 231.36, "t": 688.08, "r": 401.28, "b": 648.72 }, "text": "KENTUCKY STATE UNIVERSITY BOARD OF REGENTS AGENDA ITEM BACKGROUND", "reading_order": 0, "level": 2 }, { "page": 10, "type": "TEXT", "location": { "l": 513.84, "t": 710.88, "r": 530.16, "b": 699.36 }, "text": "B3", "reading_order": 1 }, { "page": 10, "type": "TEXT", "location": { "l": 110.16, "t": 625.44, "r": 521.28, "b": 599.4 }, "text": "To: Board of Regents Finance and Business Committee Date: July 27, 2012", "reading_order": 2 }, { "page": 10, "type": "TEXT", "location": { "l": 110.16, "t": 599.4, "r": 521.28, "b": 573.36 }, "text": "From: Alice B. Johnson Vice President for Finance and Business Affairs", "reading_order": 3 }, { "page": 10, "type": "TEXT", "location": { "l": 110.16, "t": 573.36, "r": 521.28, "b": 547.32 }, "text": "Subject: Budget vs. Actual June 2012", "reading_order": 4 }, { "page": 10, "type": "TEXT", "location": { "l": 110.16, "t": 547.32, "r": 521.28, "b": 521.28 }, "text": "Reason for Consideration: Informational Item Enclosures: Yes", "reading_order": 5 }, { "page": 10, "type": "TEXT", "location": { "l": 124.32, "t": 496.32, "r": 529.92, "b": 455.76 }, "text": "Background: Revenues and expenses are presented for the Educational and General Fund (E&G), Auxiliary Fund, Land Grant and Action Agenda Funds. Budget vs. Actual does not include restricted grants and contracts.", "reading_order": 6 }, { "page": 10, "type": "TEXT", "location": { "l": 124.56, "t": 445.44, "r": 529.92, "b": 418.32 }, "text": "The summary of operations presented below is to assist in understanding the results reflected in the budget vs. actual report as of June 2012.", "reading_order": 7 }, { "page": 10, "type": "TEXT", "location": { "l": 123.84, "t": 408, "r": 531.36, "b": 368.4 }, "text": "The state appropriates funds for Land Grant as required by the U.S. Department of Agriculture. Land Grant, Action Agenda and Auxiliary Funds are not available to the University for discretionary spending.", "reading_order": 8 }, { "page": 10, "type": "TITLE", "location": { "l": 100.8, "t": 358.32, "r": 150.24, "b": 345.84 }, "text": "Revenue", "reading_order": 9, "level": 4 }, { "page": 10, "type": "LIST_ITEM", "location": { "l": 115.2, "t": 344.16, "r": 531.12, "b": 278.16 }, "text": "State appropriations are received in installments of 30% (July), 25% (October), 25% (January) and 20% (April) of each year. At June 2012, $24.66 million of appropriations have been received. In FY11, $486,800 represents FY12 appropriations advanced in FY11 as required by the state. Institutions were required to spend FY12 tuition and fee revenue to offset the advance in FY11.", "marker": "-", "list_id": "L3", "level": 0, "reading_order": 10 }, { "page": 10, "type": "LIST_ITEM", "location": { "l": 115.92, "t": 267.6, "r": 530.88, "b": 202.8 }, "text": "Student Tuition and Fees has been posted for Fall 2011 and Spring 2012 enrollment. Auxiliary revenues represent housing and board for resident students enrolled for Fall 2011 and Spring 2012. Student tuition and fees revenue amounts may decrease for the Spring 2012 semester due to student withdrawals after they have enrolled and year-end adjustments.", "marker": "-", "list_id": "L3", "level": 0, "reading_order": 11 }, { "page": 10, "type": "LIST_ITEM", "location": { "l": 116.16, "t": 190.8, "r": 530.64, "b": 126.72 }, "text": "Other revenue includes athletic income, indirect cost recovery, facility rentals, interest income, state funding for Regional Stewardship and a budgeted fund balance offset. As of June 2012, $431,978 has been received for Regional Stewardship. Budget variance primarily reflects the effect of the budgeted fund balance spend in FY12.", "list_id": "L3", "level": 0, "reading_order": 12 } ] }, { "page": 11, "items": [ { "page": 11, "type": "TITLE", "location": { "l": 102.24, "t": 715.2, "r": 151.44, "b": 702.48 }, "text": "Expense", "reading_order": 0, "level": 4 }, { "page": 11, "type": "LIST_ITEM", "location": { "l": 118.08, "t": 700.8, "r": 530.88, "b": 674.88 }, "text": "Salaries and benefits expenses are at 93.04% of budget. This variance is considered normal.", "list_id": "L4", "level": 0, "reading_order": 1 }, { "page": 11, "type": "LIST_ITEM", "location": { "l": 117.6, "t": 662.64, "r": 531.84, "b": 609.6 }, "text": "Supplies, Travel, Communications and Services were expended at a level appropriate for the percent of fiscal year expired. These expenses are incurred more heavily during the academic year. Services include utilities and other services used for fall semester preparation. This variance is considered normal.", "marker": "•", "list_id": "L4", "level": 0, "reading_order": 2 }, { "page": 11, "type": "LIST_ITEM", "location": { "l": 117.12, "t": 598.8, "r": 531.36, "b": 534.96 }, "text": "Interdepartmental Costs may reflect reductions in expenses which are due to timing in recording journal entries. Fixed Costs include maintenance agreements that require payment in full at the beginning of the service agreement; therefore, these expenses are not incurred evenly over the fiscal year. This variance is considered normal.", "marker": "-", "list_id": "L4", "level": 0, "reading_order": 3 }, { "page": 11, "type": "LIST_ITEM", "location": { "l": 117.6, "t": 522.72, "r": 531.12, "b": 481.92 }, "text": "Student Aid should be recorded consistent with Tuition and Fees. Student Aid is typically recorded as students complete the registration process and aid awarded is accepted and posted to student accounts. This variance is considered normal.", "marker": "-", "list_id": "L4", "level": 0, "reading_order": 4 }, { "page": 11, "type": "LIST_ITEM", "location": { "l": 117.36, "t": 471.36, "r": 531.12, "b": 432.24 }, "text": "Transfers include debt service obligations and internal reallocations. Transfers are typically recorded at the beginning of the fiscal year. This variance is considered normal.", "marker": "•", "list_id": "L4", "level": 0, "reading_order": 5 }, { "page": 11, "type": "TITLE", "location": { "l": 126, "t": 257.28, "r": 218.16, "b": 243.6 }, "text": "Recommendation:", "reading_order": 6, "level": 3 }, { "page": 11, "type": "TABLE", "location": { "l": 105.12, "t": 194.64, "r": 525.36, "b": 127.68 }, "text": "
Initiator:Tao-fen Bi\nBudget Analyst, Budget Policy & Planning
Board Action Date:July 27, 2012
Effective Date:July 27, 2012
", "rows": [ { "row_index": 0, "location": [ 105.12, 172.32, 525.36, 194.64 ], "cells": [ { "location": [ 105.12, 172.32, 315.24, 194.64 ], "text": "Initiator:", "html_text": "Initiator:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 172.32, 525.36, 194.64 ], "text": "Tao-fen Bi\nBudget Analyst, Budget Policy & Planning", "html_text": "Tao-fen Bi\nBudget Analyst, Budget Policy & Planning", "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": [ 105.12, 150, 525.36, 172.32 ], "cells": [ { "location": [ 105.12, 150, 315.24, 172.32 ], "text": "Board Action Date:", "html_text": "Board Action Date:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 150, 525.36, 172.32 ], "text": "July 27, 2012", "html_text": "July 27, 2012", "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": [ 105.12, 127.68, 525.36, 150 ], "cells": [ { "location": [ 105.12, 127.68, 315.24, 150 ], "text": "Effective Date:", "html_text": "Effective Date:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 127.68, 525.36, 150 ], "text": "July 27, 2012", "html_text": "July 27, 2012", "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": 3, "n_cols": 2, "ref": "#/tables/0", "reading_order": 7 } ] }, { "page": 12, "items": [ { "page": 12, "type": "TABLE", "location": { "l": 164.64, "t": 687.6, "r": 458.88, "b": 57.84 }, "text": "
Approved BudgetRevised BudgetYTD Actual ActivityYTD Actual % of Revised Budget% ExpiredVarianceYTD ACTUAL BY FUND GROUP
Education & GeneralAuxiliaryLand Grant & Action Agenda
Revenues
State Appropriations25,146,80025,146,80024,660,00198.06%100.00%-1.94%18,389,06906,270,932
Student Tuition & Fees22,213,28722,213,28723,585,338106.18%100.00%6.18%23,585,33800
Auxiliaries6,516,1206,516,1206,850,087105.13%100.00%5.13%06,850,0870
Other4,778,7004,778,7001,359,73928.45%100.00%-71.55%1,359,73900
Revenues Total58,654,90758,654,90756,455,16596.25%100.00%-3.75%43,334,1466,850,0876,270,932
Expenditures
Salaries/Wages/Benefits31,334,96832,752,58530,471,89793.04%100.00%-6.96%26,473,8321,183,9662,814,099
Supplies & Other3,119,0573,039,4401,759,87757.90%100.00%-42.10%1,067,420325,639366,818
Travel1,627,0691,524,7721,211,99479.49%100.00%-20.51%1,082,183654129,157
Communications603,134494,734495,174100.09%100.00%0.09%460,57718,43516,162
Services9,491,1998,696,5167,598,68387.38%100.00%-12.62%3,825,1763,490,930282,577
Interdepartmental409,914262,468(26,996)-10.29%100.00%-110.29%95,078(183,117)61,043
Fixed Costs3,428,0884,623,1813,621,45978.33%100.00%-21.67%3,223,535185,535212,389
Student Aid4,693,9944,523,8485,105,701112.86%100.00%12.86%4,785,877319,8240
Capital1,314,371147,1841,343,430912.75%100.00%812.75%341,321361,782640,327
Expenditures Total56,021,79456,064,72851,581,21892.00%100.00%-8.00%41,354,9995,703,6484,522,572
Surplus (Deficit) before Transfers2,633,1132,590,1794,873,9471,979,1471,146,4401,748,360
Mand & Nonmandatory Transfers2,633,1132,590,1792,428,40890.08%100.00%-9.92%1,549,469859,31219,627
Surplus (Deficit)002,445,538429,678287,1271,728,733
", "rows": [ { "row_index": 0, "location": [ 164.64, 630.3491, 458.88, 687.6 ], "cells": [ { "location": [ 164.64, 630.3491, 194.064, 687.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 2, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 630.3491, 223.488, 687.6 ], "text": "Approved Budget", "html_text": "Approved Budget", "links": [], "cell_header_index": 1, "rowspan": 2, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 630.3491, 252.912, 687.6 ], "text": "Revised Budget", "html_text": "Revised Budget", "links": [], "cell_header_index": 2, "rowspan": 2, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 630.3491, 282.336, 687.6 ], "text": "YTD Actual Activity", "html_text": "YTD Actual Activity", "links": [], "cell_header_index": 3, "rowspan": 2, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 630.3491, 311.76, 687.6 ], "text": "YTD Actual % of Revised Budget", "html_text": "YTD Actual % of Revised Budget", "links": [], "cell_header_index": 4, "rowspan": 2, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 630.3491, 341.184, 687.6 ], "text": "% Expired", "html_text": "% Expired", "links": [], "cell_header_index": 5, "rowspan": 2, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 630.3491, 370.608, 687.6 ], "text": "Variance", "html_text": "Variance", "links": [], "cell_header_index": 6, "rowspan": 2, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 658.9745, 458.88, 687.6 ], "text": "YTD ACTUAL BY FUND GROUP", "html_text": "YTD ACTUAL BY FUND GROUP", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 3, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 370.608, 630.3491, 458.88, 658.9745 ], "cells": [ { "location": [ 370.608, 630.3491, 400.032, 658.9745 ], "text": "Education & General", "html_text": "Education & General", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 630.3491, 429.456, 658.9745 ], "text": "Auxiliary", "html_text": "Auxiliary", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 630.3491, 458.88, 658.9745 ], "text": "Land Grant & Action Agenda", "html_text": "Land Grant & Action Agenda", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 164.64, 601.7236, 458.88, 630.3491 ], "cells": [ { "location": [ 164.64, 601.7236, 194.064, 630.3491 ], "text": "Revenues", "html_text": "Revenues", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 601.7236, 223.488, 630.3491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 601.7236, 252.912, 630.3491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 601.7236, 282.336, 630.3491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 601.7236, 311.76, 630.3491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 601.7236, 341.184, 630.3491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 601.7236, 370.608, 630.3491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 601.7236, 400.032, 630.3491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 601.7236, 429.456, 630.3491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 601.7236, 458.88, 630.3491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 164.64, 573.0982, 458.88, 601.7236 ], "cells": [ { "location": [ 164.64, 573.0982, 194.064, 601.7236 ], "text": "State Appropriations", "html_text": "State Appropriations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 573.0982, 223.488, 601.7236 ], "text": "25,146,800", "html_text": "25,146,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 573.0982, 252.912, 601.7236 ], "text": "25,146,800", "html_text": "25,146,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 573.0982, 282.336, 601.7236 ], "text": "24,660,001", "html_text": "24,660,001", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 573.0982, 311.76, 601.7236 ], "text": "98.06%", "html_text": "98.06%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 573.0982, 341.184, 601.7236 ], "text": "100.00%", "html_text": "100.00%", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 573.0982, 370.608, 601.7236 ], "text": "-1.94%", "html_text": "-1.94%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 573.0982, 400.032, 601.7236 ], "text": "18,389,069", "html_text": "18,389,069", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 573.0982, 429.456, 601.7236 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 573.0982, 458.88, 601.7236 ], "text": "6,270,932", "html_text": "6,270,932", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 164.64, 544.4727, 458.88, 573.0982 ], "cells": [ { "location": [ 164.64, 544.4727, 194.064, 573.0982 ], "text": "Student Tuition & Fees", "html_text": "Student Tuition & Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 544.4727, 223.488, 573.0982 ], "text": "22,213,287", "html_text": "22,213,287", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 544.4727, 252.912, 573.0982 ], "text": "22,213,287", "html_text": "22,213,287", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 544.4727, 282.336, 573.0982 ], "text": "23,585,338", "html_text": "23,585,338", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 544.4727, 311.76, 573.0982 ], "text": "106.18%", "html_text": "106.18%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 544.4727, 341.184, 573.0982 ], "text": "100.00%", "html_text": "100.00%", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 544.4727, 370.608, 573.0982 ], "text": "6.18%", "html_text": "6.18%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 544.4727, 400.032, 573.0982 ], "text": "23,585,338", "html_text": "23,585,338", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 544.4727, 429.456, 573.0982 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 544.4727, 458.88, 573.0982 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 164.64, 515.8473, 458.88, 544.4727 ], "cells": [ { "location": [ 164.64, 515.8473, 194.064, 544.4727 ], "text": "Auxiliaries", "html_text": "Auxiliaries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 515.8473, 223.488, 544.4727 ], "text": "6,516,120", "html_text": "6,516,120", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 515.8473, 252.912, 544.4727 ], "text": "6,516,120", "html_text": "6,516,120", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 515.8473, 282.336, 544.4727 ], "text": "6,850,087", "html_text": "6,850,087", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 515.8473, 311.76, 544.4727 ], "text": "105.13%", "html_text": "105.13%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 515.8473, 341.184, 544.4727 ], "text": "100.00%", "html_text": "100.00%", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 515.8473, 370.608, 544.4727 ], "text": "5.13%", "html_text": "5.13%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 515.8473, 400.032, 544.4727 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 515.8473, 429.456, 544.4727 ], "text": "6,850,087", "html_text": "6,850,087", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 515.8473, 458.88, 544.4727 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 164.64, 487.2218, 458.88, 515.8473 ], "cells": [ { "location": [ 164.64, 487.2218, 194.064, 515.8473 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 487.2218, 223.488, 515.8473 ], "text": "4,778,700", "html_text": "4,778,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 487.2218, 252.912, 515.8473 ], "text": "4,778,700", "html_text": "4,778,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 487.2218, 282.336, 515.8473 ], "text": "1,359,739", "html_text": "1,359,739", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 487.2218, 311.76, 515.8473 ], "text": "28.45%", "html_text": "28.45%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 487.2218, 341.184, 515.8473 ], "text": "100.00%", "html_text": "100.00%", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 487.2218, 370.608, 515.8473 ], "text": "-71.55%", "html_text": "-71.55%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 487.2218, 400.032, 515.8473 ], "text": "1,359,739", "html_text": "1,359,739", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 487.2218, 429.456, 515.8473 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 487.2218, 458.88, 515.8473 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 164.64, 458.5964, 458.88, 487.2218 ], "cells": [ { "location": [ 164.64, 458.5964, 194.064, 487.2218 ], "text": "Revenues Total", "html_text": "Revenues Total", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 458.5964, 223.488, 487.2218 ], "text": "58,654,907", "html_text": "58,654,907", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 458.5964, 252.912, 487.2218 ], "text": "58,654,907", "html_text": "58,654,907", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 458.5964, 282.336, 487.2218 ], "text": "56,455,165", "html_text": "56,455,165", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 458.5964, 311.76, 487.2218 ], "text": "96.25%", "html_text": "96.25%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 458.5964, 341.184, 487.2218 ], "text": "100.00%", "html_text": "100.00%", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 458.5964, 370.608, 487.2218 ], "text": "-3.75%", "html_text": "-3.75%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 458.5964, 400.032, 487.2218 ], "text": "43,334,146", "html_text": "43,334,146", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 458.5964, 429.456, 487.2218 ], "text": "6,850,087", "html_text": "6,850,087", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 458.5964, 458.88, 487.2218 ], "text": "6,270,932", "html_text": "6,270,932", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 164.64, 429.9709, 458.88, 458.5964 ], "cells": [ { "location": [ 164.64, 429.9709, 194.064, 458.5964 ], "text": "Expenditures", "html_text": "Expenditures", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 429.9709, 223.488, 458.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 429.9709, 252.912, 458.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 429.9709, 282.336, 458.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 429.9709, 311.76, 458.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 429.9709, 341.184, 458.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 429.9709, 370.608, 458.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 429.9709, 400.032, 458.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 429.9709, 429.456, 458.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 429.9709, 458.88, 458.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 164.64, 401.3455, 458.88, 429.9709 ], "cells": [ { "location": [ 164.64, 401.3455, 194.064, 429.9709 ], "text": "Salaries/Wages/Benefits", "html_text": "Salaries/Wages/Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 401.3455, 223.488, 429.9709 ], "text": "31,334,968", "html_text": "31,334,968", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 401.3455, 252.912, 429.9709 ], "text": "32,752,585", "html_text": "32,752,585", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 401.3455, 282.336, 429.9709 ], "text": "30,471,897", "html_text": "30,471,897", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 401.3455, 311.76, 429.9709 ], "text": "93.04%", "html_text": "93.04%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 401.3455, 341.184, 429.9709 ], "text": "100.00%", "html_text": "100.00%", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 401.3455, 370.608, 429.9709 ], "text": "-6.96%", "html_text": "-6.96%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 401.3455, 400.032, 429.9709 ], "text": "26,473,832", "html_text": "26,473,832", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 401.3455, 429.456, 429.9709 ], "text": "1,183,966", "html_text": "1,183,966", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 401.3455, 458.88, 429.9709 ], "text": "2,814,099", "html_text": "2,814,099", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 164.64, 372.72, 458.88, 401.3455 ], "cells": [ { "location": [ 164.64, 372.72, 194.064, 401.3455 ], "text": "Supplies & Other", "html_text": "Supplies & Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 372.72, 223.488, 401.3455 ], "text": "3,119,057", "html_text": "3,119,057", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 372.72, 252.912, 401.3455 ], "text": "3,039,440", "html_text": "3,039,440", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 372.72, 282.336, 401.3455 ], "text": "1,759,877", "html_text": "1,759,877", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 372.72, 311.76, 401.3455 ], "text": "57.90%", "html_text": "57.90%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 372.72, 341.184, 401.3455 ], "text": "100.00%", "html_text": "100.00%", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 372.72, 370.608, 401.3455 ], "text": "-42.10%", "html_text": "-42.10%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 372.72, 400.032, 401.3455 ], "text": "1,067,420", "html_text": "1,067,420", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 372.72, 429.456, 401.3455 ], "text": "325,639", "html_text": "325,639", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 372.72, 458.88, 401.3455 ], "text": "366,818", "html_text": "366,818", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 164.64, 344.0945, 458.88, 372.72 ], "cells": [ { "location": [ 164.64, 344.0945, 194.064, 372.72 ], "text": "Travel", "html_text": "Travel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 344.0945, 223.488, 372.72 ], "text": "1,627,069", "html_text": "1,627,069", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 344.0945, 252.912, 372.72 ], "text": "1,524,772", "html_text": "1,524,772", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 344.0945, 282.336, 372.72 ], "text": "1,211,994", "html_text": "1,211,994", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 344.0945, 311.76, 372.72 ], "text": "79.49%", "html_text": "79.49%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 344.0945, 341.184, 372.72 ], "text": "100.00%", "html_text": "100.00%", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 344.0945, 370.608, 372.72 ], "text": "-20.51%", "html_text": "-20.51%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 344.0945, 400.032, 372.72 ], "text": "1,082,183", "html_text": "1,082,183", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 344.0945, 429.456, 372.72 ], "text": "654", "html_text": "654", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 344.0945, 458.88, 372.72 ], "text": "129,157", "html_text": "129,157", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 164.64, 315.4691, 458.88, 344.0945 ], "cells": [ { "location": [ 164.64, 315.4691, 194.064, 344.0945 ], "text": "Communications", "html_text": "Communications", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 315.4691, 223.488, 344.0945 ], "text": "603,134", "html_text": "603,134", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 315.4691, 252.912, 344.0945 ], "text": "494,734", "html_text": "494,734", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 315.4691, 282.336, 344.0945 ], "text": "495,174", "html_text": "495,174", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 315.4691, 311.76, 344.0945 ], "text": "100.09%", "html_text": "100.09%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 315.4691, 341.184, 344.0945 ], "text": "100.00%", "html_text": "100.00%", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 315.4691, 370.608, 344.0945 ], "text": "0.09%", "html_text": "0.09%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 315.4691, 400.032, 344.0945 ], "text": "460,577", "html_text": "460,577", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 315.4691, 429.456, 344.0945 ], "text": "18,435", "html_text": "18,435", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 315.4691, 458.88, 344.0945 ], "text": "16,162", "html_text": "16,162", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 164.64, 286.8436, 458.88, 315.4691 ], "cells": [ { "location": [ 164.64, 286.8436, 194.064, 315.4691 ], "text": "Services", "html_text": "Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 286.8436, 223.488, 315.4691 ], "text": "9,491,199", "html_text": "9,491,199", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 286.8436, 252.912, 315.4691 ], "text": "8,696,516", "html_text": "8,696,516", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 286.8436, 282.336, 315.4691 ], "text": "7,598,683", "html_text": "7,598,683", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 286.8436, 311.76, 315.4691 ], "text": "87.38%", "html_text": "87.38%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 286.8436, 341.184, 315.4691 ], "text": "100.00%", "html_text": "100.00%", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 286.8436, 370.608, 315.4691 ], "text": "-12.62%", "html_text": "-12.62%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 286.8436, 400.032, 315.4691 ], "text": "3,825,176", "html_text": "3,825,176", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 286.8436, 429.456, 315.4691 ], "text": "3,490,930", "html_text": "3,490,930", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 286.8436, 458.88, 315.4691 ], "text": "282,577", "html_text": "282,577", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 164.64, 258.2182, 458.88, 286.8436 ], "cells": [ { "location": [ 164.64, 258.2182, 194.064, 286.8436 ], "text": "Interdepartmental", "html_text": "Interdepartmental", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 258.2182, 223.488, 286.8436 ], "text": "409,914", "html_text": "409,914", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 258.2182, 252.912, 286.8436 ], "text": "262,468", "html_text": "262,468", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 258.2182, 282.336, 286.8436 ], "text": "(26,996)", "html_text": "(26,996)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 258.2182, 311.76, 286.8436 ], "text": "-10.29%", "html_text": "-10.29%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 258.2182, 341.184, 286.8436 ], "text": "100.00%", "html_text": "100.00%", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 258.2182, 370.608, 286.8436 ], "text": "-110.29%", "html_text": "-110.29%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 258.2182, 400.032, 286.8436 ], "text": "95,078", "html_text": "95,078", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 258.2182, 429.456, 286.8436 ], "text": "(183,117)", "html_text": "(183,117)", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 258.2182, 458.88, 286.8436 ], "text": "61,043", "html_text": "61,043", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 164.64, 229.5927, 458.88, 258.2182 ], "cells": [ { "location": [ 164.64, 229.5927, 194.064, 258.2182 ], "text": "Fixed Costs", "html_text": "Fixed Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 229.5927, 223.488, 258.2182 ], "text": "3,428,088", "html_text": "3,428,088", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 229.5927, 252.912, 258.2182 ], "text": "4,623,181", "html_text": "4,623,181", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 229.5927, 282.336, 258.2182 ], "text": "3,621,459", "html_text": "3,621,459", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 229.5927, 311.76, 258.2182 ], "text": "78.33%", "html_text": "78.33%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 229.5927, 341.184, 258.2182 ], "text": "100.00%", "html_text": "100.00%", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 229.5927, 370.608, 258.2182 ], "text": "-21.67%", "html_text": "-21.67%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 229.5927, 400.032, 258.2182 ], "text": "3,223,535", "html_text": "3,223,535", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 229.5927, 429.456, 258.2182 ], "text": "185,535", "html_text": "185,535", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 229.5927, 458.88, 258.2182 ], "text": "212,389", "html_text": "212,389", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 164.64, 200.9673, 458.88, 229.5927 ], "cells": [ { "location": [ 164.64, 200.9673, 194.064, 229.5927 ], "text": "Student Aid", "html_text": "Student Aid", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 200.9673, 223.488, 229.5927 ], "text": "4,693,994", "html_text": "4,693,994", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 200.9673, 252.912, 229.5927 ], "text": "4,523,848", "html_text": "4,523,848", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 200.9673, 282.336, 229.5927 ], "text": "5,105,701", "html_text": "5,105,701", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 200.9673, 311.76, 229.5927 ], "text": "112.86%", "html_text": "112.86%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 200.9673, 341.184, 229.5927 ], "text": "100.00%", "html_text": "100.00%", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 200.9673, 370.608, 229.5927 ], "text": "12.86%", "html_text": "12.86%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 200.9673, 400.032, 229.5927 ], "text": "4,785,877", "html_text": "4,785,877", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 200.9673, 429.456, 229.5927 ], "text": "319,824", "html_text": "319,824", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 200.9673, 458.88, 229.5927 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 164.64, 172.3418, 458.88, 200.9673 ], "cells": [ { "location": [ 164.64, 172.3418, 194.064, 200.9673 ], "text": "Capital", "html_text": "Capital", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 172.3418, 223.488, 200.9673 ], "text": "1,314,371", "html_text": "1,314,371", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 172.3418, 252.912, 200.9673 ], "text": "147,184", "html_text": "147,184", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 172.3418, 282.336, 200.9673 ], "text": "1,343,430", "html_text": "1,343,430", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 172.3418, 311.76, 200.9673 ], "text": "912.75%", "html_text": "912.75%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 172.3418, 341.184, 200.9673 ], "text": "100.00%", "html_text": "100.00%", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 172.3418, 370.608, 200.9673 ], "text": "812.75%", "html_text": "812.75%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 172.3418, 400.032, 200.9673 ], "text": "341,321", "html_text": "341,321", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 172.3418, 429.456, 200.9673 ], "text": "361,782", "html_text": "361,782", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 172.3418, 458.88, 200.9673 ], "text": "640,327", "html_text": "640,327", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 164.64, 143.7164, 458.88, 172.3418 ], "cells": [ { "location": [ 164.64, 143.7164, 194.064, 172.3418 ], "text": "Expenditures Total", "html_text": "Expenditures Total", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 143.7164, 223.488, 172.3418 ], "text": "56,021,794", "html_text": "56,021,794", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 143.7164, 252.912, 172.3418 ], "text": "56,064,728", "html_text": "56,064,728", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 143.7164, 282.336, 172.3418 ], "text": "51,581,218", "html_text": "51,581,218", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 143.7164, 311.76, 172.3418 ], "text": "92.00%", "html_text": "92.00%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 143.7164, 341.184, 172.3418 ], "text": "100.00%", "html_text": "100.00%", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 143.7164, 370.608, 172.3418 ], "text": "-8.00%", "html_text": "-8.00%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 143.7164, 400.032, 172.3418 ], "text": "41,354,999", "html_text": "41,354,999", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 143.7164, 429.456, 172.3418 ], "text": "5,703,648", "html_text": "5,703,648", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 143.7164, 458.88, 172.3418 ], "text": "4,522,572", "html_text": "4,522,572", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 164.64, 115.0909, 458.88, 143.7164 ], "cells": [ { "location": [ 164.64, 115.0909, 194.064, 143.7164 ], "text": "Surplus (Deficit) before Transfers", "html_text": "Surplus (Deficit) before Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 115.0909, 223.488, 143.7164 ], "text": "2,633,113", "html_text": "2,633,113", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 115.0909, 252.912, 143.7164 ], "text": "2,590,179", "html_text": "2,590,179", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 115.0909, 282.336, 143.7164 ], "text": "4,873,947", "html_text": "4,873,947", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 115.0909, 311.76, 143.7164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 115.0909, 341.184, 143.7164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 115.0909, 370.608, 143.7164 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 115.0909, 400.032, 143.7164 ], "text": "1,979,147", "html_text": "1,979,147", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 115.0909, 429.456, 143.7164 ], "text": "1,146,440", "html_text": "1,146,440", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 115.0909, 458.88, 143.7164 ], "text": "1,748,360", "html_text": "1,748,360", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 164.64, 86.4655, 458.88, 115.0909 ], "cells": [ { "location": [ 164.64, 86.4655, 194.064, 115.0909 ], "text": "Mand & Nonmandatory Transfers", "html_text": "Mand & Nonmandatory Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 86.4655, 223.488, 115.0909 ], "text": "2,633,113", "html_text": "2,633,113", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 86.4655, 252.912, 115.0909 ], "text": "2,590,179", "html_text": "2,590,179", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 86.4655, 282.336, 115.0909 ], "text": "2,428,408", "html_text": "2,428,408", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 86.4655, 311.76, 115.0909 ], "text": "90.08%", "html_text": "90.08%", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 86.4655, 341.184, 115.0909 ], "text": "100.00%", "html_text": "100.00%", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 86.4655, 370.608, 115.0909 ], "text": "-9.92%", "html_text": "-9.92%", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 86.4655, 400.032, 115.0909 ], "text": "1,549,469", "html_text": "1,549,469", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 86.4655, 429.456, 115.0909 ], "text": "859,312", "html_text": "859,312", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 86.4655, 458.88, 115.0909 ], "text": "19,627", "html_text": "19,627", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 164.64, 57.84, 458.88, 86.4655 ], "cells": [ { "location": [ 164.64, 57.84, 194.064, 86.4655 ], "text": "Surplus (Deficit)", "html_text": "Surplus (Deficit)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.064, 57.84, 223.488, 86.4655 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.488, 57.84, 252.912, 86.4655 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 252.912, 57.84, 282.336, 86.4655 ], "text": "2,445,538", "html_text": "2,445,538", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 282.336, 57.84, 311.76, 86.4655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 311.76, 57.84, 341.184, 86.4655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.184, 57.84, 370.608, 86.4655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 370.608, 57.84, 400.032, 86.4655 ], "text": "429,678", "html_text": "429,678", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.032, 57.84, 429.456, 86.4655 ], "text": "287,127", "html_text": "287,127", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.456, 57.84, 458.88, 86.4655 ], "text": "1,728,733", "html_text": "1,728,733", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 22, "n_cols": 10, "ref": "#/tables/0", "reading_order": 0 }, { "page": 12, "type": "TEXT", "location": { "l": 483.6, "t": 683.76, "r": 506.64, "b": 560.64 }, "text": "Budget vs. Actual\nMonth Ending June 30, 2012", "reading_order": 1 } ] }, { "page": 13, "items": [ { "page": 13, "type": "TEXT", "location": { "l": 128.16, "t": 690.96, "r": 286.56, "b": 666.96 }, "text": "E & G Budget vs. Operating Projection Through June 30, 2012", "reading_order": 0 }, { "page": 13, "type": "TABLE", "location": { "l": 123.84, "t": 655.92, "r": 530.16, "b": 175.44 }, "text": "
Original BudgetRevised BudgetJune 2012 YTD Activity Projection
Revenues
State Appropriations25,146,80025,146,80024,660,001
Student Tuition & Fees22,213,28722,213,28723,585,338
Auxiliaries6,516,1206,516,1206,850,087
Other4,778,7004,778,7001,359,739
Projected Revenues Total58,654,90758,654,90756,455,165
Expenditures
Salaries/Wages & Benefits31,334,96832,752,58530,471,897
Supplies & Other3,119,0573,039,4401,759,877
Travel1,627,0691,524,7721,211,994
Communications603,134494,734495,174
Services9,491,1998,696,5167,598,683
Interdepartmental409,914262,468(26,996)
Fixed Costs3,428,0884,623,1813,621,459
Student Aid4,693,9944,523,8485,105,701
Capital1,314,371147,1841,343,430
Projected Expenditures Total56,021,79456,064,72851,581,219
Surplus (Deficit) before Transfers2,633,1132,590,1794,873,947
Mandatory transfers2,633,1132,590,1792,428,408
Projected Surplus (Deficit)002,445,538
Noncash Expenses &Accruals
Depreciation(4,393,703)
Bad Debt Expense(400,000)
Accrued Liabilities - Compensated Abs(200,000)
Accrued Liabilities - Payable to Vendors(100,000)
Projected Change in Net Assets(2,648,165)
Budgeted Fund Balance Spending FY12
FY12 Advance Appropriation in FY11486,800
FY11 E&G and Plant Fund Balance2,200,000
Total Fund Balance Spend2,686,800
Budget vs. Actual Projection38,635
", "rows": [ { "row_index": 0, "location": [ 123.84, 640.905, 530.16, 655.92 ], "cells": [ { "location": [ 123.84, 640.905, 225.42, 655.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 640.905, 327, 655.92 ], "text": "Original Budget", "html_text": "Original Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 640.905, 428.58, 655.92 ], "text": "Revised Budget", "html_text": "Revised Budget", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 640.905, 530.16, 655.92 ], "text": "June 2012 YTD Activity Projection", "html_text": "June 2012 YTD Activity Projection", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 123.84, 625.89, 530.16, 640.905 ], "cells": [ { "location": [ 123.84, 625.89, 225.42, 640.905 ], "text": "Revenues", "html_text": "Revenues", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 625.89, 327, 640.905 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 625.89, 428.58, 640.905 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 625.89, 530.16, 640.905 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 123.84, 610.875, 530.16, 625.89 ], "cells": [ { "location": [ 123.84, 610.875, 225.42, 625.89 ], "text": "State Appropriations", "html_text": "State Appropriations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 610.875, 327, 625.89 ], "text": "25,146,800", "html_text": "25,146,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 610.875, 428.58, 625.89 ], "text": "25,146,800", "html_text": "25,146,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 610.875, 530.16, 625.89 ], "text": "24,660,001", "html_text": "24,660,001", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 123.84, 595.86, 530.16, 610.875 ], "cells": [ { "location": [ 123.84, 595.86, 225.42, 610.875 ], "text": "Student Tuition & Fees", "html_text": "Student Tuition & Fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 595.86, 327, 610.875 ], "text": "22,213,287", "html_text": "22,213,287", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 595.86, 428.58, 610.875 ], "text": "22,213,287", "html_text": "22,213,287", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 595.86, 530.16, 610.875 ], "text": "23,585,338", "html_text": "23,585,338", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 123.84, 580.845, 530.16, 595.86 ], "cells": [ { "location": [ 123.84, 580.845, 225.42, 595.86 ], "text": "Auxiliaries", "html_text": "Auxiliaries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 580.845, 327, 595.86 ], "text": "6,516,120", "html_text": "6,516,120", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 580.845, 428.58, 595.86 ], "text": "6,516,120", "html_text": "6,516,120", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 580.845, 530.16, 595.86 ], "text": "6,850,087", "html_text": "6,850,087", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 123.84, 565.83, 530.16, 580.845 ], "cells": [ { "location": [ 123.84, 565.83, 225.42, 580.845 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 565.83, 327, 580.845 ], "text": "4,778,700", "html_text": "4,778,700", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 565.83, 428.58, 580.845 ], "text": "4,778,700", "html_text": "4,778,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 565.83, 530.16, 580.845 ], "text": "1,359,739", "html_text": "1,359,739", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 123.84, 550.815, 530.16, 565.83 ], "cells": [ { "location": [ 123.84, 550.815, 225.42, 565.83 ], "text": "Projected Revenues Total", "html_text": "Projected Revenues Total", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 550.815, 327, 565.83 ], "text": "58,654,907", "html_text": "58,654,907", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 550.815, 428.58, 565.83 ], "text": "58,654,907", "html_text": "58,654,907", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 550.815, 530.16, 565.83 ], "text": "56,455,165", "html_text": "56,455,165", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 123.84, 535.8, 530.16, 550.815 ], "cells": [ { "location": [ 123.84, 535.8, 225.42, 550.815 ], "text": "Expenditures", "html_text": "Expenditures", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 535.8, 327, 550.815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 535.8, 428.58, 550.815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 535.8, 530.16, 550.815 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 123.84, 520.785, 530.16, 535.8 ], "cells": [ { "location": [ 123.84, 520.785, 225.42, 535.8 ], "text": "Salaries/Wages & Benefits", "html_text": "Salaries/Wages & Benefits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 520.785, 327, 535.8 ], "text": "31,334,968", "html_text": "31,334,968", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 520.785, 428.58, 535.8 ], "text": "32,752,585", "html_text": "32,752,585", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 520.785, 530.16, 535.8 ], "text": "30,471,897", "html_text": "30,471,897", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 123.84, 505.77, 530.16, 520.785 ], "cells": [ { "location": [ 123.84, 505.77, 225.42, 520.785 ], "text": "Supplies & Other", "html_text": "Supplies & Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 505.77, 327, 520.785 ], "text": "3,119,057", "html_text": "3,119,057", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 505.77, 428.58, 520.785 ], "text": "3,039,440", "html_text": "3,039,440", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 505.77, 530.16, 520.785 ], "text": "1,759,877", "html_text": "1,759,877", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 123.84, 490.755, 530.16, 505.77 ], "cells": [ { "location": [ 123.84, 490.755, 225.42, 505.77 ], "text": "Travel", "html_text": "Travel", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 490.755, 327, 505.77 ], "text": "1,627,069", "html_text": "1,627,069", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 490.755, 428.58, 505.77 ], "text": "1,524,772", "html_text": "1,524,772", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 490.755, 530.16, 505.77 ], "text": "1,211,994", "html_text": "1,211,994", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 123.84, 475.74, 530.16, 490.755 ], "cells": [ { "location": [ 123.84, 475.74, 225.42, 490.755 ], "text": "Communications", "html_text": "Communications", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 475.74, 327, 490.755 ], "text": "603,134", "html_text": "603,134", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 475.74, 428.58, 490.755 ], "text": "494,734", "html_text": "494,734", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 475.74, 530.16, 490.755 ], "text": "495,174", "html_text": "495,174", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 123.84, 460.725, 530.16, 475.74 ], "cells": [ { "location": [ 123.84, 460.725, 225.42, 475.74 ], "text": "Services", "html_text": "Services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 460.725, 327, 475.74 ], "text": "9,491,199", "html_text": "9,491,199", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 460.725, 428.58, 475.74 ], "text": "8,696,516", "html_text": "8,696,516", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 460.725, 530.16, 475.74 ], "text": "7,598,683", "html_text": "7,598,683", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 123.84, 445.71, 530.16, 460.725 ], "cells": [ { "location": [ 123.84, 445.71, 225.42, 460.725 ], "text": "Interdepartmental", "html_text": "Interdepartmental", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 445.71, 327, 460.725 ], "text": "409,914", "html_text": "409,914", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 445.71, 428.58, 460.725 ], "text": "262,468", "html_text": "262,468", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 445.71, 530.16, 460.725 ], "text": "(26,996)", "html_text": "(26,996)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 123.84, 430.695, 530.16, 445.71 ], "cells": [ { "location": [ 123.84, 430.695, 225.42, 445.71 ], "text": "Fixed Costs", "html_text": "Fixed Costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 430.695, 327, 445.71 ], "text": "3,428,088", "html_text": "3,428,088", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 430.695, 428.58, 445.71 ], "text": "4,623,181", "html_text": "4,623,181", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 430.695, 530.16, 445.71 ], "text": "3,621,459", "html_text": "3,621,459", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 123.84, 415.68, 530.16, 430.695 ], "cells": [ { "location": [ 123.84, 415.68, 225.42, 430.695 ], "text": "Student Aid", "html_text": "Student Aid", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 415.68, 327, 430.695 ], "text": "4,693,994", "html_text": "4,693,994", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 415.68, 428.58, 430.695 ], "text": "4,523,848", "html_text": "4,523,848", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 415.68, 530.16, 430.695 ], "text": "5,105,701", "html_text": "5,105,701", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 123.84, 400.665, 530.16, 415.68 ], "cells": [ { "location": [ 123.84, 400.665, 225.42, 415.68 ], "text": "Capital", "html_text": "Capital", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 400.665, 327, 415.68 ], "text": "1,314,371", "html_text": "1,314,371", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 400.665, 428.58, 415.68 ], "text": "147,184", "html_text": "147,184", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 400.665, 530.16, 415.68 ], "text": "1,343,430", "html_text": "1,343,430", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 123.84, 385.65, 530.16, 400.665 ], "cells": [ { "location": [ 123.84, 385.65, 225.42, 400.665 ], "text": "Projected Expenditures Total", "html_text": "Projected Expenditures Total", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 385.65, 327, 400.665 ], "text": "56,021,794", "html_text": "56,021,794", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 385.65, 428.58, 400.665 ], "text": "56,064,728", "html_text": "56,064,728", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 385.65, 530.16, 400.665 ], "text": "51,581,219", "html_text": "51,581,219", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 123.84, 370.635, 530.16, 385.65 ], "cells": [ { "location": [ 123.84, 370.635, 225.42, 385.65 ], "text": "Surplus (Deficit) before Transfers", "html_text": "Surplus (Deficit) before Transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 370.635, 327, 385.65 ], "text": "2,633,113", "html_text": "2,633,113", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 370.635, 428.58, 385.65 ], "text": "2,590,179", "html_text": "2,590,179", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 370.635, 530.16, 385.65 ], "text": "4,873,947", "html_text": "4,873,947", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 123.84, 355.62, 530.16, 370.635 ], "cells": [ { "location": [ 123.84, 355.62, 225.42, 370.635 ], "text": "Mandatory transfers", "html_text": "Mandatory transfers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 355.62, 327, 370.635 ], "text": "2,633,113", "html_text": "2,633,113", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 355.62, 428.58, 370.635 ], "text": "2,590,179", "html_text": "2,590,179", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 355.62, 530.16, 370.635 ], "text": "2,428,408", "html_text": "2,428,408", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 123.84, 340.605, 530.16, 355.62 ], "cells": [ { "location": [ 123.84, 340.605, 225.42, 355.62 ], "text": "Projected Surplus (Deficit)", "html_text": "Projected Surplus (Deficit)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 340.605, 327, 355.62 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 340.605, 428.58, 355.62 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 340.605, 530.16, 355.62 ], "text": "2,445,538", "html_text": "2,445,538", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 123.84, 325.59, 530.16, 340.605 ], "cells": [ { "location": [ 123.84, 325.59, 225.42, 340.605 ], "text": "Noncash Expenses &Accruals", "html_text": "Noncash Expenses &Accruals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 325.59, 327, 340.605 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 325.59, 428.58, 340.605 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 325.59, 530.16, 340.605 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 123.84, 310.575, 530.16, 325.59 ], "cells": [ { "location": [ 123.84, 310.575, 225.42, 325.59 ], "text": "Depreciation", "html_text": "Depreciation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 310.575, 327, 325.59 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 310.575, 428.58, 325.59 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 310.575, 530.16, 325.59 ], "text": "(4,393,703)", "html_text": "(4,393,703)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 123.84, 295.56, 530.16, 310.575 ], "cells": [ { "location": [ 123.84, 295.56, 225.42, 310.575 ], "text": "Bad Debt Expense", "html_text": "Bad Debt Expense", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 295.56, 327, 310.575 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 295.56, 428.58, 310.575 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 295.56, 530.16, 310.575 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 123.84, 280.545, 530.16, 295.56 ], "cells": [ { "location": [ 123.84, 280.545, 225.42, 295.56 ], "text": "Accrued Liabilities - Compensated Abs", "html_text": "Accrued Liabilities - Compensated Abs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 280.545, 327, 295.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 280.545, 428.58, 295.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 280.545, 530.16, 295.56 ], "text": "(200,000)", "html_text": "(200,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 123.84, 265.53, 530.16, 280.545 ], "cells": [ { "location": [ 123.84, 265.53, 225.42, 280.545 ], "text": "Accrued Liabilities - Payable to Vendors", "html_text": "Accrued Liabilities - Payable to Vendors", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 265.53, 327, 280.545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 265.53, 428.58, 280.545 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 265.53, 530.16, 280.545 ], "text": "(100,000)", "html_text": "(100,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 123.84, 250.515, 530.16, 265.53 ], "cells": [ { "location": [ 123.84, 250.515, 225.42, 265.53 ], "text": "Projected Change in Net Assets", "html_text": "Projected Change in Net Assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 250.515, 327, 265.53 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 250.515, 428.58, 265.53 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 250.515, 530.16, 265.53 ], "text": "(2,648,165)", "html_text": "(2,648,165)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 123.84, 235.5, 530.16, 250.515 ], "cells": [ { "location": [ 123.84, 235.5, 225.42, 250.515 ], "text": "Budgeted Fund Balance Spending FY12", "html_text": "Budgeted Fund Balance Spending FY12", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 235.5, 327, 250.515 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 235.5, 428.58, 250.515 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 235.5, 530.16, 250.515 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 123.84, 220.485, 530.16, 235.5 ], "cells": [ { "location": [ 123.84, 220.485, 225.42, 235.5 ], "text": "FY12 Advance Appropriation in FY11", "html_text": "FY12 Advance Appropriation in FY11", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 220.485, 327, 235.5 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 220.485, 428.58, 235.5 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 220.485, 530.16, 235.5 ], "text": "486,800", "html_text": "486,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 123.84, 205.47, 530.16, 220.485 ], "cells": [ { "location": [ 123.84, 205.47, 225.42, 220.485 ], "text": "FY11 E&G and Plant Fund Balance", "html_text": "FY11 E&G and Plant Fund Balance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 205.47, 327, 220.485 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 205.47, 428.58, 220.485 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 205.47, 530.16, 220.485 ], "text": "2,200,000", "html_text": "2,200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 123.84, 190.455, 530.16, 205.47 ], "cells": [ { "location": [ 123.84, 190.455, 225.42, 205.47 ], "text": "Total Fund Balance Spend", "html_text": "Total Fund Balance Spend", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 190.455, 327, 205.47 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 190.455, 428.58, 205.47 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 190.455, 530.16, 205.47 ], "text": "2,686,800", "html_text": "2,686,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 123.84, 175.44, 530.16, 190.455 ], "cells": [ { "location": [ 123.84, 175.44, 225.42, 190.455 ], "text": "Budget vs. Actual Projection", "html_text": "Budget vs. Actual Projection", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.42, 175.44, 327, 190.455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327, 175.44, 428.58, 190.455 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.58, 175.44, 530.16, 190.455 ], "text": "38,635", "html_text": "38,635", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 4, "ref": "#/tables/0", "reading_order": 1 } ] }, { "page": 14, "items": [ { "page": 14, "type": "TITLE", "location": { "l": 232.32, "t": 698.64, "r": 402.72, "b": 659.28 }, "text": "KENTUCKY STATE UNIVERSITY BOARD OF REGENTS AGENDA ITEM BACKGROUND", "reading_order": 0, "level": 1 }, { "page": 14, "type": "TEXT", "location": { "l": 522.48, "t": 708, "r": 538.56, "b": 697.44 }, "text": "B4", "reading_order": 1 }, { "page": 14, "type": "TEXT", "location": { "l": 103.68, "t": 636.48, "r": 530.88, "b": 605.16 }, "text": "To: Board of Regents Finance and Business Committee Date: July 27, 2012", "reading_order": 2 }, { "page": 14, "type": "TEXT", "location": { "l": 103.68, "t": 605.16, "r": 530.88, "b": 573.84 }, "text": "From: Alice B. Johnson Vice President for Finance and Business Affairs", "reading_order": 3 }, { "page": 14, "type": "TEXT", "location": { "l": 103.68, "t": 573.84, "r": 530.88, "b": 542.52 }, "text": "Subject: Preliminary Unaudited Financial Statements- June 30, 2012", "reading_order": 4 }, { "page": 14, "type": "TEXT", "location": { "l": 103.68, "t": 542.52, "r": 530.88, "b": 511.2 }, "text": "Reason for Consideration: Informational Item Enclosures: Yes", "reading_order": 5 }, { "page": 14, "type": "TITLE", "location": { "l": 96.24, "t": 500.88, "r": 161.28, "b": 487.2 }, "text": "Background:", "reading_order": 6, "level": 3 }, { "page": 14, "type": "TEXT", "location": { "l": 95.04, "t": 474.96, "r": 538.32, "b": 448.08 }, "text": "Interim Financial Statements are included as of June 30, 2012. A brief summary explanation of certain current assets and plant items follows:", "reading_order": 7 }, { "page": 14, "type": "LIST_ITEM", "location": { "l": 128.88, "t": 436.56, "r": 538.08, "b": 385.44 }, "text": "Cash and cash equivalents total $27.6 million. This amount includes $18.3 million that is restricted for Land Grant and Action Agenda programs and $4.1 million that is restricted for plant purposes. The remainder is current operating cash that will be disbursed for current operations during the year.", "marker": "1.", "list_id": "L5", "level": 0, "reading_order": 8 }, { "page": 14, "type": "LIST_ITEM", "location": { "l": 127.2, "t": 385.68, "r": 538.32, "b": 347.28 }, "text": "Accounts receivable totaling $11.4 million includes the receivables from students, grants and loans. This amount includes $6 million in student accounts receivables, and $5.4 million that is grants and other accounts receivables.", "marker": "2.", "list_id": "L5", "level": 0, "reading_order": 9 }, { "page": 14, "type": "LIST_ITEM", "location": { "l": 127.44, "t": 348, "r": 537.84, "b": 309.6 }, "text": "Current liabilities of $9.2 million consist of accounts payable and accrued payroll liabilities. Accrued compensated absences total $2.1 million and Deferred Revenue totals $2.3 million.", "marker": "3.", "list_id": "L5", "level": 0, "reading_order": 10 }, { "page": 14, "type": "LIST_ITEM", "location": { "l": 126.72, "t": 309.84, "r": 538.08, "b": 283.92 }, "text": "As of June 2012, net assets reflect a $2.5 million decrease primarily due to federal grants and contract revenues.", "marker": "4.", "list_id": "L5", "level": 0, "reading_order": 11 }, { "page": 14, "type": "TEXT", "location": { "l": 94.56, "t": 273.36, "r": 537.36, "b": 245.52 }, "text": "The Statement of Cash Flows reflects a net decrease of $2 million at June 2012. Operations consumed $33.8 million of cash through June 2012.", "reading_order": 12 }, { "page": 14, "type": "TABLE", "location": { "l": 102.24, "t": 185.28, "r": 529.68, "b": 118.32 }, "text": "
Initiator:Katherine Napier\nAssociate Vice President for Business Operations
Board Action Date:July 27, 2012
Effective Date:July 27, 2012
", "rows": [ { "row_index": 0, "location": [ 102.24, 162.96, 529.68, 185.28 ], "cells": [ { "location": [ 102.24, 162.96, 315.96, 185.28 ], "text": "Initiator:", "html_text": "Initiator:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 315.96, 162.96, 529.68, 185.28 ], "text": "Katherine Napier\nAssociate Vice President for Business Operations", "html_text": "Katherine Napier\nAssociate Vice President for Business Operations", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 102.24, 140.64, 529.68, 162.96 ], "cells": [ { "location": [ 102.24, 140.64, 315.96, 162.96 ], "text": "Board Action Date:", "html_text": "Board Action Date:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 315.96, 140.64, 529.68, 162.96 ], "text": "July 27, 2012", "html_text": "July 27, 2012", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 102.24, 118.32, 529.68, 140.64 ], "cells": [ { "location": [ 102.24, 118.32, 315.96, 140.64 ], "text": "Effective Date:", "html_text": "Effective Date:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 315.96, 118.32, 529.68, 140.64 ], "text": "July 27, 2012", "html_text": "July 27, 2012", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 3, "n_cols": 2, "ref": "#/tables/1", "reading_order": 13 } ] }, { "page": 15, "items": [ { "page": 15, "type": "TEXT", "location": { "l": 241.92, "t": 712.32, "r": 390.24, "b": 665.04 }, "text": "Kentucky State University\nStatement of Net Assets\nJune 30, 2012\n(Unaudited)", "reading_order": 0 }, { "page": 15, "type": "TABLE", "location": { "l": 101.04, "t": 663.36, "r": 478.8, "b": 129.84 }, "text": "
FY 2012
ASSETS
Current assets
Cash and cash equivalents27,649,764
Accounts, grants and loans receivable, net10,647,294
Investments-
Inventory and other current assets846,364
Total current assets39,143,422
Noncurrent assets
Accounts, grants and loans receivable, net773,775
Investments11,399,403
Capital assets, net80,295,452
Total noncurrent assets92,468,630
Total assets131,612,052
LIABILITIES
Current liabilities
Accounts payable and accrued liabilities3,547,611
Accrued compensated absences2,150,976
Deferred revenue2,293,030
Deposits192,811
Other current liabilities256,226
Bonds and capital lease obligations767,784
Total current liabilities9,208,438
Noncurrent liabilities
Bonds and capital lease obligations7,904,835
Federal grants refundable991,709
Total noncurrent liabilities8,896,544
Total liabilities18,104,982
NET ASSETS
Invested in capital assets, net of related debt71,622,833
Restricted
Nonexpendable9,642,500
Expendable5,973,507
Unrestricted26,268,230
Total net assets113,507,070
", "rows": [ { "row_index": 0, "location": [ 101.04, 648.1166, 478.8, 663.36 ], "cells": [ { "location": [ 101.04, 648.1166, 289.92, 663.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 648.1166, 478.8, 663.36 ], "text": "FY 2012", "html_text": "FY 2012", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 101.04, 632.8731, 478.8, 648.1166 ], "cells": [ { "location": [ 101.04, 632.8731, 289.92, 648.1166 ], "text": "ASSETS", "html_text": "ASSETS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 632.8731, 478.8, 648.1166 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 101.04, 617.6297, 478.8, 632.8731 ], "cells": [ { "location": [ 101.04, 617.6297, 289.92, 632.8731 ], "text": "Current assets", "html_text": "Current assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 617.6297, 478.8, 632.8731 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 101.04, 602.3863, 478.8, 617.6297 ], "cells": [ { "location": [ 101.04, 602.3863, 289.92, 617.6297 ], "text": "Cash and cash equivalents", "html_text": "Cash and cash equivalents", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 602.3863, 478.8, 617.6297 ], "text": "27,649,764", "html_text": "27,649,764", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 101.04, 587.1429, 478.8, 602.3863 ], "cells": [ { "location": [ 101.04, 587.1429, 289.92, 602.3863 ], "text": "Accounts, grants and loans receivable, net", "html_text": "Accounts, grants and loans receivable, net", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 587.1429, 478.8, 602.3863 ], "text": "10,647,294", "html_text": "10,647,294", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 101.04, 571.8994, 478.8, 587.1429 ], "cells": [ { "location": [ 101.04, 571.8994, 289.92, 587.1429 ], "text": "Investments", "html_text": "Investments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 571.8994, 478.8, 587.1429 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 101.04, 556.656, 478.8, 571.8994 ], "cells": [ { "location": [ 101.04, 556.656, 289.92, 571.8994 ], "text": "Inventory and other current assets", "html_text": "Inventory and other current assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 556.656, 478.8, 571.8994 ], "text": "846,364", "html_text": "846,364", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 101.04, 541.4126, 478.8, 556.656 ], "cells": [ { "location": [ 101.04, 541.4126, 289.92, 556.656 ], "text": "Total current assets", "html_text": "Total current assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 541.4126, 478.8, 556.656 ], "text": "39,143,422", "html_text": "39,143,422", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 101.04, 526.1691, 478.8, 541.4126 ], "cells": [ { "location": [ 101.04, 526.1691, 289.92, 541.4126 ], "text": "Noncurrent assets", "html_text": "Noncurrent assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 526.1691, 478.8, 541.4126 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 101.04, 510.9257, 478.8, 526.1691 ], "cells": [ { "location": [ 101.04, 510.9257, 289.92, 526.1691 ], "text": "Accounts, grants and loans receivable, net", "html_text": "Accounts, grants and loans receivable, net", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 510.9257, 478.8, 526.1691 ], "text": "773,775", "html_text": "773,775", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 101.04, 495.6823, 478.8, 510.9257 ], "cells": [ { "location": [ 101.04, 495.6823, 289.92, 510.9257 ], "text": "Investments", "html_text": "Investments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 495.6823, 478.8, 510.9257 ], "text": "11,399,403", "html_text": "11,399,403", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 101.04, 480.4389, 478.8, 495.6823 ], "cells": [ { "location": [ 101.04, 480.4389, 289.92, 495.6823 ], "text": "Capital assets, net", "html_text": "Capital assets, net", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 480.4389, 478.8, 495.6823 ], "text": "80,295,452", "html_text": "80,295,452", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 101.04, 465.1954, 478.8, 480.4389 ], "cells": [ { "location": [ 101.04, 465.1954, 289.92, 480.4389 ], "text": "Total noncurrent assets", "html_text": "Total noncurrent assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 465.1954, 478.8, 480.4389 ], "text": "92,468,630", "html_text": "92,468,630", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 101.04, 449.952, 478.8, 465.1954 ], "cells": [ { "location": [ 101.04, 449.952, 289.92, 465.1954 ], "text": "Total assets", "html_text": "Total assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 449.952, 478.8, 465.1954 ], "text": "131,612,052", "html_text": "131,612,052", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 101.04, 434.7086, 478.8, 449.952 ], "cells": [ { "location": [ 101.04, 434.7086, 289.92, 449.952 ], "text": "LIABILITIES", "html_text": "LIABILITIES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 434.7086, 478.8, 449.952 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 101.04, 419.4651, 478.8, 434.7086 ], "cells": [ { "location": [ 101.04, 419.4651, 289.92, 434.7086 ], "text": "Current liabilities", "html_text": "Current liabilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 419.4651, 478.8, 434.7086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 101.04, 404.2217, 478.8, 419.4651 ], "cells": [ { "location": [ 101.04, 404.2217, 289.92, 419.4651 ], "text": "Accounts payable and accrued liabilities", "html_text": "Accounts payable and accrued liabilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 404.2217, 478.8, 419.4651 ], "text": "3,547,611", "html_text": "3,547,611", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 101.04, 388.9783, 478.8, 404.2217 ], "cells": [ { "location": [ 101.04, 388.9783, 289.92, 404.2217 ], "text": "Accrued compensated absences", "html_text": "Accrued compensated absences", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 388.9783, 478.8, 404.2217 ], "text": "2,150,976", "html_text": "2,150,976", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 101.04, 373.7349, 478.8, 388.9783 ], "cells": [ { "location": [ 101.04, 373.7349, 289.92, 388.9783 ], "text": "Deferred revenue", "html_text": "Deferred revenue", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 373.7349, 478.8, 388.9783 ], "text": "2,293,030", "html_text": "2,293,030", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 101.04, 358.4914, 478.8, 373.7349 ], "cells": [ { "location": [ 101.04, 358.4914, 289.92, 373.7349 ], "text": "Deposits", "html_text": "Deposits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 358.4914, 478.8, 373.7349 ], "text": "192,811", "html_text": "192,811", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 101.04, 343.248, 478.8, 358.4914 ], "cells": [ { "location": [ 101.04, 343.248, 289.92, 358.4914 ], "text": "Other current liabilities", "html_text": "Other current liabilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 343.248, 478.8, 358.4914 ], "text": "256,226", "html_text": "256,226", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 101.04, 328.0046, 478.8, 343.248 ], "cells": [ { "location": [ 101.04, 328.0046, 289.92, 343.248 ], "text": "Bonds and capital lease obligations", "html_text": "Bonds and capital lease obligations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 328.0046, 478.8, 343.248 ], "text": "767,784", "html_text": "767,784", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 101.04, 312.7611, 478.8, 328.0046 ], "cells": [ { "location": [ 101.04, 312.7611, 289.92, 328.0046 ], "text": "Total current liabilities", "html_text": "Total current liabilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 312.7611, 478.8, 328.0046 ], "text": "9,208,438", "html_text": "9,208,438", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 101.04, 297.5177, 478.8, 312.7611 ], "cells": [ { "location": [ 101.04, 297.5177, 289.92, 312.7611 ], "text": "Noncurrent liabilities", "html_text": "Noncurrent liabilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 297.5177, 478.8, 312.7611 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 101.04, 282.2743, 478.8, 297.5177 ], "cells": [ { "location": [ 101.04, 282.2743, 289.92, 297.5177 ], "text": "Bonds and capital lease obligations", "html_text": "Bonds and capital lease obligations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 282.2743, 478.8, 297.5177 ], "text": "7,904,835", "html_text": "7,904,835", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 101.04, 267.0309, 478.8, 282.2743 ], "cells": [ { "location": [ 101.04, 267.0309, 289.92, 282.2743 ], "text": "Federal grants refundable", "html_text": "Federal grants refundable", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 267.0309, 478.8, 282.2743 ], "text": "991,709", "html_text": "991,709", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 101.04, 251.7874, 478.8, 267.0309 ], "cells": [ { "location": [ 101.04, 251.7874, 289.92, 267.0309 ], "text": "Total noncurrent liabilities", "html_text": "Total noncurrent liabilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 251.7874, 478.8, 267.0309 ], "text": "8,896,544", "html_text": "8,896,544", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 101.04, 236.544, 478.8, 251.7874 ], "cells": [ { "location": [ 101.04, 236.544, 289.92, 251.7874 ], "text": "Total liabilities", "html_text": "Total liabilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 236.544, 478.8, 251.7874 ], "text": "18,104,982", "html_text": "18,104,982", "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": 28, "location": [ 101.04, 221.3006, 478.8, 236.544 ], "cells": [ { "location": [ 101.04, 221.3006, 289.92, 236.544 ], "text": "NET ASSETS", "html_text": "NET ASSETS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 221.3006, 478.8, 236.544 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 101.04, 206.0571, 478.8, 221.3006 ], "cells": [ { "location": [ 101.04, 206.0571, 289.92, 221.3006 ], "text": "Invested in capital assets, net of related debt", "html_text": "Invested in capital assets, net of related debt", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 206.0571, 478.8, 221.3006 ], "text": "71,622,833", "html_text": "71,622,833", "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": 30, "location": [ 101.04, 190.8137, 478.8, 206.0571 ], "cells": [ { "location": [ 101.04, 190.8137, 289.92, 206.0571 ], "text": "Restricted", "html_text": "Restricted", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 190.8137, 478.8, 206.0571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 101.04, 175.5703, 478.8, 190.8137 ], "cells": [ { "location": [ 101.04, 175.5703, 289.92, 190.8137 ], "text": "Nonexpendable", "html_text": "Nonexpendable", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 175.5703, 478.8, 190.8137 ], "text": "9,642,500", "html_text": "9,642,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 101.04, 160.3269, 478.8, 175.5703 ], "cells": [ { "location": [ 101.04, 160.3269, 289.92, 175.5703 ], "text": "Expendable", "html_text": "Expendable", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 160.3269, 478.8, 175.5703 ], "text": "5,973,507", "html_text": "5,973,507", "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": 33, "location": [ 101.04, 145.0834, 478.8, 160.3269 ], "cells": [ { "location": [ 101.04, 145.0834, 289.92, 160.3269 ], "text": "Unrestricted", "html_text": "Unrestricted", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 145.0834, 478.8, 160.3269 ], "text": "26,268,230", "html_text": "26,268,230", "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": 34, "location": [ 101.04, 129.84, 478.8, 145.0834 ], "cells": [ { "location": [ 101.04, 129.84, 289.92, 145.0834 ], "text": "Total net assets", "html_text": "Total net assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.92, 129.84, 478.8, 145.0834 ], "text": "113,507,070", "html_text": "113,507,070", "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": 35, "n_cols": 2, "ref": "#/tables/0", "reading_order": 1 } ] }, { "page": 16, "items": [ { "page": 16, "type": "TABLE", "location": { "l": 97.44, "t": 702, "r": 533.04, "b": 320.16 }, "text": "
Addendum to Statement of Net Assets Components of Fund Balances - Disaggregated (Unaudited)
June 30 2011Actual YTD ActivityJune 30 2012
Invested in Capital Assets, net of related debt73,936,125(2,313,292)71,622,833
Restricted - Nonexpendable:
Endowments8,594,5131,047,9879,642,500
Expendable:
Grants & Contracts(689,996)388,134(301,862)
Endowments1,541,194(551,051)990,143
Plant Renewal & Replacement3,928,818496,7514,425,569
Capital Renewal Reserves339,656520,000859,656
5,119,673853,8335,973,506
Unrestricted:
Education & General7,167,009(1,683,993)5,483,016
E&G Plant Reserve2,500,000(2,500,000)-
Auxiliary2,604,598309,7512,914,349
Land Grant Match16,057,2971,813,56917,870,866
11,640,769(2,060,673)26,268,231
Total Net Assets115,979,215(2,472,145)113,507,070
", "rows": [ { "row_index": 0, "location": [ 97.44, 680.7867, 533.04, 702 ], "cells": [ { "location": [ 97.44, 680.7867, 533.04, 702 ], "text": "Addendum to Statement of Net Assets Components of Fund Balances - Disaggregated (Unaudited)", "html_text": "Addendum to Statement of Net Assets Components of Fund Balances - Disaggregated (Unaudited)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 97.44, 659.5733, 533.04, 680.7867 ], "cells": [ { "location": [ 97.44, 659.5733, 206.34, 680.7867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 659.5733, 315.24, 680.7867 ], "text": "June 30 2011", "html_text": "June 30 2011", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 659.5733, 424.14, 680.7867 ], "text": "Actual YTD Activity", "html_text": "Actual YTD Activity", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 659.5733, 533.04, 680.7867 ], "text": "June 30 2012", "html_text": "June 30 2012", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 97.44, 638.36, 533.04, 659.5733 ], "cells": [ { "location": [ 97.44, 638.36, 206.34, 659.5733 ], "text": "Invested in Capital Assets, net of related debt", "html_text": "Invested in Capital Assets, net of related debt", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 638.36, 315.24, 659.5733 ], "text": "73,936,125", "html_text": "73,936,125", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 638.36, 424.14, 659.5733 ], "text": "(2,313,292)", "html_text": "(2,313,292)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 638.36, 533.04, 659.5733 ], "text": "71,622,833", "html_text": "71,622,833", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 97.44, 617.1467, 533.04, 638.36 ], "cells": [ { "location": [ 97.44, 617.1467, 206.34, 638.36 ], "text": "Restricted - Nonexpendable:", "html_text": "Restricted - Nonexpendable:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 617.1467, 315.24, 638.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 617.1467, 424.14, 638.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 617.1467, 533.04, 638.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 97.44, 595.9333, 533.04, 617.1467 ], "cells": [ { "location": [ 97.44, 595.9333, 206.34, 617.1467 ], "text": "Endowments", "html_text": "Endowments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 595.9333, 315.24, 617.1467 ], "text": "8,594,513", "html_text": "8,594,513", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 595.9333, 424.14, 617.1467 ], "text": "1,047,987", "html_text": "1,047,987", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 595.9333, 533.04, 617.1467 ], "text": "9,642,500", "html_text": "9,642,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 97.44, 574.72, 533.04, 595.9333 ], "cells": [ { "location": [ 97.44, 574.72, 206.34, 595.9333 ], "text": "Expendable:", "html_text": "Expendable:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 574.72, 315.24, 595.9333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 574.72, 424.14, 595.9333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 574.72, 533.04, 595.9333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 97.44, 553.5067, 533.04, 574.72 ], "cells": [ { "location": [ 97.44, 553.5067, 206.34, 574.72 ], "text": "Grants & Contracts", "html_text": "Grants & Contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 553.5067, 315.24, 574.72 ], "text": "(689,996)", "html_text": "(689,996)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 553.5067, 424.14, 574.72 ], "text": "388,134", "html_text": "388,134", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 553.5067, 533.04, 574.72 ], "text": "(301,862)", "html_text": "(301,862)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 97.44, 532.2933, 533.04, 553.5067 ], "cells": [ { "location": [ 97.44, 532.2933, 206.34, 553.5067 ], "text": "Endowments", "html_text": "Endowments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 532.2933, 315.24, 553.5067 ], "text": "1,541,194", "html_text": "1,541,194", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 532.2933, 424.14, 553.5067 ], "text": "(551,051)", "html_text": "(551,051)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 532.2933, 533.04, 553.5067 ], "text": "990,143", "html_text": "990,143", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 97.44, 511.08, 533.04, 532.2933 ], "cells": [ { "location": [ 97.44, 511.08, 206.34, 532.2933 ], "text": "Plant Renewal & Replacement", "html_text": "Plant Renewal & Replacement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 511.08, 315.24, 532.2933 ], "text": "3,928,818", "html_text": "3,928,818", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 511.08, 424.14, 532.2933 ], "text": "496,751", "html_text": "496,751", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 511.08, 533.04, 532.2933 ], "text": "4,425,569", "html_text": "4,425,569", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 97.44, 489.8667, 533.04, 511.08 ], "cells": [ { "location": [ 97.44, 489.8667, 206.34, 511.08 ], "text": "Capital Renewal Reserves", "html_text": "Capital Renewal Reserves", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 489.8667, 315.24, 511.08 ], "text": "339,656", "html_text": "339,656", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 489.8667, 424.14, 511.08 ], "text": "520,000", "html_text": "520,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 489.8667, 533.04, 511.08 ], "text": "859,656", "html_text": "859,656", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 97.44, 468.6533, 533.04, 489.8667 ], "cells": [ { "location": [ 97.44, 468.6533, 206.34, 489.8667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 468.6533, 315.24, 489.8667 ], "text": "5,119,673", "html_text": "5,119,673", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 468.6533, 424.14, 489.8667 ], "text": "853,833", "html_text": "853,833", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 468.6533, 533.04, 489.8667 ], "text": "5,973,506", "html_text": "5,973,506", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 97.44, 447.44, 533.04, 468.6533 ], "cells": [ { "location": [ 97.44, 447.44, 206.34, 468.6533 ], "text": "Unrestricted:", "html_text": "Unrestricted:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 447.44, 315.24, 468.6533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 447.44, 424.14, 468.6533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 447.44, 533.04, 468.6533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 97.44, 426.2267, 533.04, 447.44 ], "cells": [ { "location": [ 97.44, 426.2267, 206.34, 447.44 ], "text": "Education & General", "html_text": "Education & General", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 426.2267, 315.24, 447.44 ], "text": "7,167,009", "html_text": "7,167,009", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 426.2267, 424.14, 447.44 ], "text": "(1,683,993)", "html_text": "(1,683,993)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 426.2267, 533.04, 447.44 ], "text": "5,483,016", "html_text": "5,483,016", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 97.44, 405.0133, 533.04, 426.2267 ], "cells": [ { "location": [ 97.44, 405.0133, 206.34, 426.2267 ], "text": "E&G Plant Reserve", "html_text": "E&G Plant Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 405.0133, 315.24, 426.2267 ], "text": "2,500,000", "html_text": "2,500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 405.0133, 424.14, 426.2267 ], "text": "(2,500,000)", "html_text": "(2,500,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 405.0133, 533.04, 426.2267 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 97.44, 383.8, 533.04, 405.0133 ], "cells": [ { "location": [ 97.44, 383.8, 206.34, 405.0133 ], "text": "Auxiliary", "html_text": "Auxiliary", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 383.8, 315.24, 405.0133 ], "text": "2,604,598", "html_text": "2,604,598", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 383.8, 424.14, 405.0133 ], "text": "309,751", "html_text": "309,751", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 383.8, 533.04, 405.0133 ], "text": "2,914,349", "html_text": "2,914,349", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 97.44, 362.5867, 533.04, 383.8 ], "cells": [ { "location": [ 97.44, 362.5867, 206.34, 383.8 ], "text": "Land Grant Match", "html_text": "Land Grant Match", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 362.5867, 315.24, 383.8 ], "text": "16,057,297", "html_text": "16,057,297", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 362.5867, 424.14, 383.8 ], "text": "1,813,569", "html_text": "1,813,569", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 362.5867, 533.04, 383.8 ], "text": "17,870,866", "html_text": "17,870,866", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 97.44, 341.3733, 533.04, 362.5867 ], "cells": [ { "location": [ 97.44, 341.3733, 206.34, 362.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 341.3733, 315.24, 362.5867 ], "text": "11,640,769", "html_text": "11,640,769", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 341.3733, 424.14, 362.5867 ], "text": "(2,060,673)", "html_text": "(2,060,673)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 341.3733, 533.04, 362.5867 ], "text": "26,268,231", "html_text": "26,268,231", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 97.44, 320.16, 533.04, 341.3733 ], "cells": [ { "location": [ 97.44, 320.16, 206.34, 341.3733 ], "text": "Total Net Assets", "html_text": "Total Net Assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 206.34, 320.16, 315.24, 341.3733 ], "text": "115,979,215", "html_text": "115,979,215", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 315.24, 320.16, 424.14, 341.3733 ], "text": "(2,472,145)", "html_text": "(2,472,145)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.14, 320.16, 533.04, 341.3733 ], "text": "113,507,070", "html_text": "113,507,070", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 18, "n_cols": 4, "ref": "#/tables/0", "reading_order": 0 } ] }, { "page": 17, "items": [ { "page": 17, "type": "TEXT", "location": { "l": 154.56, "t": 712.8, "r": 477.84, "b": 664.08 }, "text": "Kentucky State University\nStatement of Revenues, Expenses and Changes in Net Assets (By Function)\nPeriod Ending June 30, 2012\n(Unaudited)", "reading_order": 0 }, { "page": 17, "type": "TABLE", "location": { "l": 111.84, "t": 642.24, "r": 484.08, "b": 154.32 }, "text": "
REVENUESFY 2012
Operating Revenues
Student tuition and fees (gross)23,348,005
Less: Scholarship allowances(4,588,722)
Student tuition and fees (net of scholarships)18,759,283
Federal grants and contracts6,440,774
Federal appropriations3,419,722
State and local grants and contracts1,107,907
Nongovernmental grants and contracts74,400
Auxiliary enterprises
Residence halls3,306,895
Dining3,255,868
Bookstore125,000
Other auxiliaries100,127
Other operating revenues1,409,693
Total operating revenues37,999,669
EXPENSES
Operating expenses
Educational and general
Instruction13,719,538
Research6,119,489
Public service6,765,166
Academic support4,013,732
Student services7,146,854
Institutional support11,389,312
Operation and maintenance of plant5,470,300
Student aid10,598,918
Depreciation4,088,003
Auxiliary enterprises
Residence halls2,398,972
Dining2,842,084
Bookstore-
Other auxiliaries159,246
Depreciation314,911
Total operating expenses75,026,525
Operating income (loss)(37,026,856)
", "rows": [ { "row_index": 0, "location": [ 111.84, 628.6867, 484.08, 642.24 ], "cells": [ { "location": [ 111.84, 628.6867, 297.96, 642.24 ], "text": "REVENUES", "html_text": "REVENUES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 628.6867, 484.08, 642.24 ], "text": "FY 2012", "html_text": "FY 2012", "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": [ 111.84, 615.1333, 484.08, 628.6867 ], "cells": [ { "location": [ 111.84, 615.1333, 297.96, 628.6867 ], "text": "Operating Revenues", "html_text": "Operating Revenues", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 615.1333, 484.08, 628.6867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 111.84, 601.58, 484.08, 615.1333 ], "cells": [ { "location": [ 111.84, 601.58, 297.96, 615.1333 ], "text": "Student tuition and fees (gross)", "html_text": "Student tuition and fees (gross)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 601.58, 484.08, 615.1333 ], "text": "23,348,005", "html_text": "23,348,005", "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": [ 111.84, 588.0267, 484.08, 601.58 ], "cells": [ { "location": [ 111.84, 588.0267, 297.96, 601.58 ], "text": "Less: Scholarship allowances", "html_text": "Less: Scholarship allowances", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 588.0267, 484.08, 601.58 ], "text": "(4,588,722)", "html_text": "(4,588,722)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 111.84, 574.4733, 484.08, 588.0267 ], "cells": [ { "location": [ 111.84, 574.4733, 297.96, 588.0267 ], "text": "Student tuition and fees (net of scholarships)", "html_text": "Student tuition and fees (net of scholarships)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 574.4733, 484.08, 588.0267 ], "text": "18,759,283", "html_text": "18,759,283", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 111.84, 560.92, 484.08, 574.4733 ], "cells": [ { "location": [ 111.84, 560.92, 297.96, 574.4733 ], "text": "Federal grants and contracts", "html_text": "Federal grants and contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 560.92, 484.08, 574.4733 ], "text": "6,440,774", "html_text": "6,440,774", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 111.84, 547.3667, 484.08, 560.92 ], "cells": [ { "location": [ 111.84, 547.3667, 297.96, 560.92 ], "text": "Federal appropriations", "html_text": "Federal appropriations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 547.3667, 484.08, 560.92 ], "text": "3,419,722", "html_text": "3,419,722", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 111.84, 533.8133, 484.08, 547.3667 ], "cells": [ { "location": [ 111.84, 533.8133, 297.96, 547.3667 ], "text": "State and local grants and contracts", "html_text": "State and local grants and contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 533.8133, 484.08, 547.3667 ], "text": "1,107,907", "html_text": "1,107,907", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 111.84, 520.26, 484.08, 533.8133 ], "cells": [ { "location": [ 111.84, 520.26, 297.96, 533.8133 ], "text": "Nongovernmental grants and contracts", "html_text": "Nongovernmental grants and contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 520.26, 484.08, 533.8133 ], "text": "74,400", "html_text": "74,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 111.84, 506.7067, 484.08, 520.26 ], "cells": [ { "location": [ 111.84, 506.7067, 297.96, 520.26 ], "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": [ 297.96, 506.7067, 484.08, 520.26 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 111.84, 493.1533, 484.08, 506.7067 ], "cells": [ { "location": [ 111.84, 493.1533, 297.96, 506.7067 ], "text": "Residence halls", "html_text": "Residence halls", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 493.1533, 484.08, 506.7067 ], "text": "3,306,895", "html_text": "3,306,895", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 111.84, 479.6, 484.08, 493.1533 ], "cells": [ { "location": [ 111.84, 479.6, 297.96, 493.1533 ], "text": "Dining", "html_text": "Dining", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 479.6, 484.08, 493.1533 ], "text": "3,255,868", "html_text": "3,255,868", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 111.84, 466.0467, 484.08, 479.6 ], "cells": [ { "location": [ 111.84, 466.0467, 297.96, 479.6 ], "text": "Bookstore", "html_text": "Bookstore", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 466.0467, 484.08, 479.6 ], "text": "125,000", "html_text": "125,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 111.84, 452.4933, 484.08, 466.0467 ], "cells": [ { "location": [ 111.84, 452.4933, 297.96, 466.0467 ], "text": "Other auxiliaries", "html_text": "Other auxiliaries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 452.4933, 484.08, 466.0467 ], "text": "100,127", "html_text": "100,127", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 111.84, 438.94, 484.08, 452.4933 ], "cells": [ { "location": [ 111.84, 438.94, 297.96, 452.4933 ], "text": "Other operating revenues", "html_text": "Other operating revenues", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 438.94, 484.08, 452.4933 ], "text": "1,409,693", "html_text": "1,409,693", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 111.84, 425.3867, 484.08, 438.94 ], "cells": [ { "location": [ 111.84, 425.3867, 297.96, 438.94 ], "text": "Total operating revenues", "html_text": "Total operating revenues", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 425.3867, 484.08, 438.94 ], "text": "37,999,669", "html_text": "37,999,669", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 111.84, 411.8333, 484.08, 425.3867 ], "cells": [ { "location": [ 111.84, 411.8333, 297.96, 425.3867 ], "text": "EXPENSES", "html_text": "EXPENSES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 411.8333, 484.08, 425.3867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 111.84, 398.28, 484.08, 411.8333 ], "cells": [ { "location": [ 111.84, 398.28, 297.96, 411.8333 ], "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": [ 297.96, 398.28, 484.08, 411.8333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 111.84, 384.7267, 484.08, 398.28 ], "cells": [ { "location": [ 111.84, 384.7267, 297.96, 398.28 ], "text": "Educational and general", "html_text": "Educational and general", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 384.7267, 484.08, 398.28 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 111.84, 371.1733, 484.08, 384.7267 ], "cells": [ { "location": [ 111.84, 371.1733, 297.96, 384.7267 ], "text": "Instruction", "html_text": "Instruction", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 371.1733, 484.08, 384.7267 ], "text": "13,719,538", "html_text": "13,719,538", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 111.84, 357.62, 484.08, 371.1733 ], "cells": [ { "location": [ 111.84, 357.62, 297.96, 371.1733 ], "text": "Research", "html_text": "Research", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 357.62, 484.08, 371.1733 ], "text": "6,119,489", "html_text": "6,119,489", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 111.84, 344.0667, 484.08, 357.62 ], "cells": [ { "location": [ 111.84, 344.0667, 297.96, 357.62 ], "text": "Public service", "html_text": "Public service", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 344.0667, 484.08, 357.62 ], "text": "6,765,166", "html_text": "6,765,166", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 111.84, 330.5133, 484.08, 344.0667 ], "cells": [ { "location": [ 111.84, 330.5133, 297.96, 344.0667 ], "text": "Academic support", "html_text": "Academic support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 330.5133, 484.08, 344.0667 ], "text": "4,013,732", "html_text": "4,013,732", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 111.84, 316.96, 484.08, 330.5133 ], "cells": [ { "location": [ 111.84, 316.96, 297.96, 330.5133 ], "text": "Student services", "html_text": "Student services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 316.96, 484.08, 330.5133 ], "text": "7,146,854", "html_text": "7,146,854", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 111.84, 303.4067, 484.08, 316.96 ], "cells": [ { "location": [ 111.84, 303.4067, 297.96, 316.96 ], "text": "Institutional support", "html_text": "Institutional support", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 303.4067, 484.08, 316.96 ], "text": "11,389,312", "html_text": "11,389,312", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 111.84, 289.8533, 484.08, 303.4067 ], "cells": [ { "location": [ 111.84, 289.8533, 297.96, 303.4067 ], "text": "Operation and maintenance of plant", "html_text": "Operation and maintenance of plant", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 289.8533, 484.08, 303.4067 ], "text": "5,470,300", "html_text": "5,470,300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 111.84, 276.3, 484.08, 289.8533 ], "cells": [ { "location": [ 111.84, 276.3, 297.96, 289.8533 ], "text": "Student aid", "html_text": "Student aid", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 276.3, 484.08, 289.8533 ], "text": "10,598,918", "html_text": "10,598,918", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 111.84, 262.7467, 484.08, 276.3 ], "cells": [ { "location": [ 111.84, 262.7467, 297.96, 276.3 ], "text": "Depreciation", "html_text": "Depreciation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 262.7467, 484.08, 276.3 ], "text": "4,088,003", "html_text": "4,088,003", "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": 28, "location": [ 111.84, 249.1933, 484.08, 262.7467 ], "cells": [ { "location": [ 111.84, 249.1933, 297.96, 262.7467 ], "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": [ 297.96, 249.1933, 484.08, 262.7467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 111.84, 235.64, 484.08, 249.1933 ], "cells": [ { "location": [ 111.84, 235.64, 297.96, 249.1933 ], "text": "Residence halls", "html_text": "Residence halls", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 235.64, 484.08, 249.1933 ], "text": "2,398,972", "html_text": "2,398,972", "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": 30, "location": [ 111.84, 222.0867, 484.08, 235.64 ], "cells": [ { "location": [ 111.84, 222.0867, 297.96, 235.64 ], "text": "Dining", "html_text": "Dining", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 222.0867, 484.08, 235.64 ], "text": "2,842,084", "html_text": "2,842,084", "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": 31, "location": [ 111.84, 208.5333, 484.08, 222.0867 ], "cells": [ { "location": [ 111.84, 208.5333, 297.96, 222.0867 ], "text": "Bookstore", "html_text": "Bookstore", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 208.5333, 484.08, 222.0867 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 111.84, 194.98, 484.08, 208.5333 ], "cells": [ { "location": [ 111.84, 194.98, 297.96, 208.5333 ], "text": "Other auxiliaries", "html_text": "Other auxiliaries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 194.98, 484.08, 208.5333 ], "text": "159,246", "html_text": "159,246", "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": 33, "location": [ 111.84, 181.4267, 484.08, 194.98 ], "cells": [ { "location": [ 111.84, 181.4267, 297.96, 194.98 ], "text": "Depreciation", "html_text": "Depreciation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 181.4267, 484.08, 194.98 ], "text": "314,911", "html_text": "314,911", "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": 34, "location": [ 111.84, 167.8733, 484.08, 181.4267 ], "cells": [ { "location": [ 111.84, 167.8733, 297.96, 181.4267 ], "text": "Total operating expenses", "html_text": "Total operating expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 167.8733, 484.08, 181.4267 ], "text": "75,026,525", "html_text": "75,026,525", "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": 35, "location": [ 111.84, 154.32, 484.08, 167.8733 ], "cells": [ { "location": [ 111.84, 154.32, 297.96, 167.8733 ], "text": "Operating income (loss)", "html_text": "Operating income (loss)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.96, 154.32, 484.08, 167.8733 ], "text": "(37,026,856)", "html_text": "(37,026,856)", "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": 36, "n_cols": 2, "ref": "#/tables/0", "reading_order": 1 } ] }, { "page": 18, "items": [ { "page": 18, "type": "TEXT", "location": { "l": 153.6, "t": 711.84, "r": 478.32, "b": 667.2 }, "text": "Kentucky State University\nStatement of Revenues, Expenses and Changes in Net Assets (By Function)\nPeriod Ending June 30, 2012\n(Unaudited)", "reading_order": 0 }, { "page": 18, "type": "TABLE", "location": { "l": 98.88, "t": 666.72, "r": 540.24, "b": 378 }, "text": "
NONOPERATING REVENUES (EXPENSES)
State appropriations25,555,415
Federal Grants and Contracts7,654,779
Gifts250,118
Investment income (net of investment expense)676,399
Interest on capital asset-related debt(379,855)
Other nonoperating revenues (expenses)691,303
Net nonoperating revenues34,448,159
Income (loss) before other revenues, expenses, gains or losses(2,578,697)
Endowment Gifts106,552
Capital appropriations-
Increase (decrease) in net assets(2,472,145)
Net assets, beginning of year115,979,215
Beginning balance adjustments-
Net assets, end of year113,507,070
", "rows": [ { "row_index": 0, "location": [ 98.88, 647.472, 540.24, 666.72 ], "cells": [ { "location": [ 98.88, 647.472, 319.56, 666.72 ], "text": "NONOPERATING REVENUES (EXPENSES)", "html_text": "NONOPERATING REVENUES (EXPENSES)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 319.56, 647.472, 540.24, 666.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 98.88, 628.224, 540.24, 647.472 ], "cells": [ { "location": [ 98.88, 628.224, 319.56, 647.472 ], "text": "State appropriations", "html_text": "State appropriations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 319.56, 628.224, 540.24, 647.472 ], "text": "25,555,415", "html_text": "25,555,415", "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": [ 98.88, 608.976, 540.24, 628.224 ], "cells": [ { "location": [ 98.88, 608.976, 319.56, 628.224 ], "text": "Federal Grants and Contracts", "html_text": "Federal Grants and Contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 319.56, 608.976, 540.24, 628.224 ], "text": "7,654,779", "html_text": "7,654,779", "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": [ 98.88, 589.728, 540.24, 608.976 ], "cells": [ { "location": [ 98.88, 589.728, 319.56, 608.976 ], "text": "Gifts", "html_text": "Gifts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 319.56, 589.728, 540.24, 608.976 ], "text": "250,118", "html_text": "250,118", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 98.88, 570.48, 540.24, 589.728 ], "cells": [ { "location": [ 98.88, 570.48, 319.56, 589.728 ], "text": "Investment income (net of investment expense)", "html_text": "Investment income (net of investment expense)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 319.56, 570.48, 540.24, 589.728 ], "text": "676,399", "html_text": "676,399", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 98.88, 551.232, 540.24, 570.48 ], "cells": [ { "location": [ 98.88, 551.232, 319.56, 570.48 ], "text": "Interest on capital asset-related debt", "html_text": "Interest on capital asset-related debt", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 319.56, 551.232, 540.24, 570.48 ], "text": "(379,855)", "html_text": "(379,855)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 98.88, 531.984, 540.24, 551.232 ], "cells": [ { "location": [ 98.88, 531.984, 319.56, 551.232 ], "text": "Other nonoperating revenues (expenses)", "html_text": "Other nonoperating revenues (expenses)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 319.56, 531.984, 540.24, 551.232 ], "text": "691,303", "html_text": "691,303", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 98.88, 512.736, 540.24, 531.984 ], "cells": [ { "location": [ 98.88, 512.736, 319.56, 531.984 ], "text": "Net nonoperating revenues", "html_text": "Net nonoperating revenues", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 319.56, 512.736, 540.24, 531.984 ], "text": "34,448,159", "html_text": "34,448,159", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 98.88, 493.488, 540.24, 512.736 ], "cells": [ { "location": [ 98.88, 493.488, 319.56, 512.736 ], "text": "Income (loss) before other revenues, expenses, gains or losses", "html_text": "Income (loss) before other revenues, expenses, gains or losses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 319.56, 493.488, 540.24, 512.736 ], "text": "(2,578,697)", "html_text": "(2,578,697)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 98.88, 474.24, 540.24, 493.488 ], "cells": [ { "location": [ 98.88, 474.24, 319.56, 493.488 ], "text": "Endowment Gifts", "html_text": "Endowment Gifts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 319.56, 474.24, 540.24, 493.488 ], "text": "106,552", "html_text": "106,552", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 98.88, 454.992, 540.24, 474.24 ], "cells": [ { "location": [ 98.88, 454.992, 319.56, 474.24 ], "text": "Capital appropriations", "html_text": "Capital appropriations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 319.56, 454.992, 540.24, 474.24 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 98.88, 435.744, 540.24, 454.992 ], "cells": [ { "location": [ 98.88, 435.744, 319.56, 454.992 ], "text": "Increase (decrease) in net assets", "html_text": "Increase (decrease) in net assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 319.56, 435.744, 540.24, 454.992 ], "text": "(2,472,145)", "html_text": "(2,472,145)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 98.88, 416.496, 540.24, 435.744 ], "cells": [ { "location": [ 98.88, 416.496, 319.56, 435.744 ], "text": "Net assets, beginning of year", "html_text": "Net assets, beginning of year", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 319.56, 416.496, 540.24, 435.744 ], "text": "115,979,215", "html_text": "115,979,215", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 98.88, 397.248, 540.24, 416.496 ], "cells": [ { "location": [ 98.88, 397.248, 319.56, 416.496 ], "text": "Beginning balance adjustments", "html_text": "Beginning balance adjustments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 319.56, 397.248, 540.24, 416.496 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 98.88, 378, 540.24, 397.248 ], "cells": [ { "location": [ 98.88, 378, 319.56, 397.248 ], "text": "Net assets, end of year", "html_text": "Net assets, end of year", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 319.56, 378, 540.24, 397.248 ], "text": "113,507,070", "html_text": "113,507,070", "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": 15, "n_cols": 2, "ref": "#/tables/0", "reading_order": 1 } ] }, { "page": 19, "items": [ { "page": 19, "type": "TEXT", "location": { "l": 241.68, "t": 712.8, "r": 389.52, "b": 664.8 }, "text": "Kentucky State University\nStatement of Cash Flows\nPeriod Ending June 30, 2012\n(Unaudited)", "reading_order": 0 }, { "page": 19, "type": "TABLE", "location": { "l": 112.32, "t": 663.6, "r": 479.04, "b": 124.56 }, "text": "
FY 2012
Cash flows from operating activities
Tuition and fees16,441,532
Grants and contracts10,665,091
Payments to suppliers(32,017,323)
Payments to employees(36,340,123)
Loans issued to students(230,989)
Collection of loans issued to students199,825
Auxiliary enterprises:
Residence halls and dining6,562,763
Bookstore125,000
Other auxiliaries100,127
Other receipts1,246,520
Net cash from operating activities(33,776,965)
Cash flows from noncapital financing activities
State appropriations25,555,415
Federal Grants and Contracts7,654,779
Gifts for other than capital purposes356,670
Student organization agency receipts191,360
Student organization agency disbursements(73,544)
Other receipts (payments)691,304
Net cash from noncapital financing activities34,375,984
Cash flows from capital financing activities
Capital appropriations-
Purchases of capital assets(1,321,838)
Proceeds from capital debt-
Principal paid on capital debt(767,783)
Interest paid on capital debt(379,855)
Net cash flows from capital financing activities(2,469,476)
Cash flows from investing activities
Interest received on investments227,955
Investment expenses(69,435)
Proceeds from sale of investments(1,106,216)
Purchases of investments769,727
Net cash flows from investing activities(177,969)
Net increase (decrease) in cash and cash equivalents(3,170,226)
Cash and cash equivalents at beginning of year29,623,196
Cash and cash equivalents at end of year27,649,764
", "rows": [ { "row_index": 0, "location": [ 112.32, 649.4147, 479.04, 663.6 ], "cells": [ { "location": [ 112.32, 649.4147, 295.68, 663.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 649.4147, 479.04, 663.6 ], "text": "FY 2012", "html_text": "FY 2012", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 112.32, 635.2295, 479.04, 649.4147 ], "cells": [ { "location": [ 112.32, 635.2295, 295.68, 649.4147 ], "text": "Cash flows from operating activities", "html_text": "Cash flows from operating activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 635.2295, 479.04, 649.4147 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 112.32, 621.0442, 479.04, 635.2295 ], "cells": [ { "location": [ 112.32, 621.0442, 295.68, 635.2295 ], "text": "Tuition and fees", "html_text": "Tuition and fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 621.0442, 479.04, 635.2295 ], "text": "16,441,532", "html_text": "16,441,532", "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": [ 112.32, 606.8589, 479.04, 621.0442 ], "cells": [ { "location": [ 112.32, 606.8589, 295.68, 621.0442 ], "text": "Grants and contracts", "html_text": "Grants and contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 606.8589, 479.04, 621.0442 ], "text": "10,665,091", "html_text": "10,665,091", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 112.32, 592.6737, 479.04, 606.8589 ], "cells": [ { "location": [ 112.32, 592.6737, 295.68, 606.8589 ], "text": "Payments to suppliers", "html_text": "Payments to suppliers", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 592.6737, 479.04, 606.8589 ], "text": "(32,017,323)", "html_text": "(32,017,323)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 112.32, 578.4884, 479.04, 592.6737 ], "cells": [ { "location": [ 112.32, 578.4884, 295.68, 592.6737 ], "text": "Payments to employees", "html_text": "Payments to employees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 578.4884, 479.04, 592.6737 ], "text": "(36,340,123)", "html_text": "(36,340,123)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 112.32, 564.3032, 479.04, 578.4884 ], "cells": [ { "location": [ 112.32, 564.3032, 295.68, 578.4884 ], "text": "Loans issued to students", "html_text": "Loans issued to students", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 564.3032, 479.04, 578.4884 ], "text": "(230,989)", "html_text": "(230,989)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 112.32, 550.1179, 479.04, 564.3032 ], "cells": [ { "location": [ 112.32, 550.1179, 295.68, 564.3032 ], "text": "Collection of loans issued to students", "html_text": "Collection of loans issued to students", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 550.1179, 479.04, 564.3032 ], "text": "199,825", "html_text": "199,825", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 112.32, 535.9326, 479.04, 550.1179 ], "cells": [ { "location": [ 112.32, 535.9326, 295.68, 550.1179 ], "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": [ 295.68, 535.9326, 479.04, 550.1179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 112.32, 521.7474, 479.04, 535.9326 ], "cells": [ { "location": [ 112.32, 521.7474, 295.68, 535.9326 ], "text": "Residence halls and dining", "html_text": "Residence halls and dining", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 521.7474, 479.04, 535.9326 ], "text": "6,562,763", "html_text": "6,562,763", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 112.32, 507.5621, 479.04, 521.7474 ], "cells": [ { "location": [ 112.32, 507.5621, 295.68, 521.7474 ], "text": "Bookstore", "html_text": "Bookstore", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 507.5621, 479.04, 521.7474 ], "text": "125,000", "html_text": "125,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 112.32, 493.3768, 479.04, 507.5621 ], "cells": [ { "location": [ 112.32, 493.3768, 295.68, 507.5621 ], "text": "Other auxiliaries", "html_text": "Other auxiliaries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 493.3768, 479.04, 507.5621 ], "text": "100,127", "html_text": "100,127", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 112.32, 479.1916, 479.04, 493.3768 ], "cells": [ { "location": [ 112.32, 479.1916, 295.68, 493.3768 ], "text": "Other receipts", "html_text": "Other receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 479.1916, 479.04, 493.3768 ], "text": "1,246,520", "html_text": "1,246,520", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 112.32, 465.0063, 479.04, 479.1916 ], "cells": [ { "location": [ 112.32, 465.0063, 295.68, 479.1916 ], "text": "Net cash from operating activities", "html_text": "Net cash from operating activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 465.0063, 479.04, 479.1916 ], "text": "(33,776,965)", "html_text": "(33,776,965)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 112.32, 450.8211, 479.04, 465.0063 ], "cells": [ { "location": [ 112.32, 450.8211, 295.68, 465.0063 ], "text": "Cash flows from noncapital financing activities", "html_text": "Cash flows from noncapital financing activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 450.8211, 479.04, 465.0063 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 112.32, 436.6358, 479.04, 450.8211 ], "cells": [ { "location": [ 112.32, 436.6358, 295.68, 450.8211 ], "text": "State appropriations", "html_text": "State appropriations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 436.6358, 479.04, 450.8211 ], "text": "25,555,415", "html_text": "25,555,415", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 112.32, 422.4505, 479.04, 436.6358 ], "cells": [ { "location": [ 112.32, 422.4505, 295.68, 436.6358 ], "text": "Federal Grants and Contracts", "html_text": "Federal Grants and Contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 422.4505, 479.04, 436.6358 ], "text": "7,654,779", "html_text": "7,654,779", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 112.32, 408.2653, 479.04, 422.4505 ], "cells": [ { "location": [ 112.32, 408.2653, 295.68, 422.4505 ], "text": "Gifts for other than capital purposes", "html_text": "Gifts for other than capital purposes", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 408.2653, 479.04, 422.4505 ], "text": "356,670", "html_text": "356,670", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 112.32, 394.08, 479.04, 408.2653 ], "cells": [ { "location": [ 112.32, 394.08, 295.68, 408.2653 ], "text": "Student organization agency receipts", "html_text": "Student organization agency receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 394.08, 479.04, 408.2653 ], "text": "191,360", "html_text": "191,360", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 112.32, 379.8947, 479.04, 394.08 ], "cells": [ { "location": [ 112.32, 379.8947, 295.68, 394.08 ], "text": "Student organization agency disbursements", "html_text": "Student organization agency disbursements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 379.8947, 479.04, 394.08 ], "text": "(73,544)", "html_text": "(73,544)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 112.32, 365.7095, 479.04, 379.8947 ], "cells": [ { "location": [ 112.32, 365.7095, 295.68, 379.8947 ], "text": "Other receipts (payments)", "html_text": "Other receipts (payments)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 365.7095, 479.04, 379.8947 ], "text": "691,304", "html_text": "691,304", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 112.32, 351.5242, 479.04, 365.7095 ], "cells": [ { "location": [ 112.32, 351.5242, 295.68, 365.7095 ], "text": "Net cash from noncapital financing activities", "html_text": "Net cash from noncapital financing activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 351.5242, 479.04, 365.7095 ], "text": "34,375,984", "html_text": "34,375,984", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 112.32, 337.3389, 479.04, 351.5242 ], "cells": [ { "location": [ 112.32, 337.3389, 295.68, 351.5242 ], "text": "Cash flows from capital financing activities", "html_text": "Cash flows from capital financing activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 337.3389, 479.04, 351.5242 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 112.32, 323.1537, 479.04, 337.3389 ], "cells": [ { "location": [ 112.32, 323.1537, 295.68, 337.3389 ], "text": "Capital appropriations", "html_text": "Capital appropriations", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 323.1537, 479.04, 337.3389 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 112.32, 308.9684, 479.04, 323.1537 ], "cells": [ { "location": [ 112.32, 308.9684, 295.68, 323.1537 ], "text": "Purchases of capital assets", "html_text": "Purchases of capital assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 308.9684, 479.04, 323.1537 ], "text": "(1,321,838)", "html_text": "(1,321,838)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 112.32, 294.7832, 479.04, 308.9684 ], "cells": [ { "location": [ 112.32, 294.7832, 295.68, 308.9684 ], "text": "Proceeds from capital debt", "html_text": "Proceeds from capital debt", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 294.7832, 479.04, 308.9684 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 112.32, 280.5979, 479.04, 294.7832 ], "cells": [ { "location": [ 112.32, 280.5979, 295.68, 294.7832 ], "text": "Principal paid on capital debt", "html_text": "Principal paid on capital debt", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 280.5979, 479.04, 294.7832 ], "text": "(767,783)", "html_text": "(767,783)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 112.32, 266.4126, 479.04, 280.5979 ], "cells": [ { "location": [ 112.32, 266.4126, 295.68, 280.5979 ], "text": "Interest paid on capital debt", "html_text": "Interest paid on capital debt", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 266.4126, 479.04, 280.5979 ], "text": "(379,855)", "html_text": "(379,855)", "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": 28, "location": [ 112.32, 252.2274, 479.04, 266.4126 ], "cells": [ { "location": [ 112.32, 252.2274, 295.68, 266.4126 ], "text": "Net cash flows from capital financing activities", "html_text": "Net cash flows from capital financing activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 252.2274, 479.04, 266.4126 ], "text": "(2,469,476)", "html_text": "(2,469,476)", "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": 29, "location": [ 112.32, 238.0421, 479.04, 252.2274 ], "cells": [ { "location": [ 112.32, 238.0421, 295.68, 252.2274 ], "text": "Cash flows from investing activities", "html_text": "Cash flows from investing activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 238.0421, 479.04, 252.2274 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 112.32, 223.8568, 479.04, 238.0421 ], "cells": [ { "location": [ 112.32, 223.8568, 295.68, 238.0421 ], "text": "Interest received on investments", "html_text": "Interest received on investments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 223.8568, 479.04, 238.0421 ], "text": "227,955", "html_text": "227,955", "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": 31, "location": [ 112.32, 209.6716, 479.04, 223.8568 ], "cells": [ { "location": [ 112.32, 209.6716, 295.68, 223.8568 ], "text": "Investment expenses", "html_text": "Investment expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 209.6716, 479.04, 223.8568 ], "text": "(69,435)", "html_text": "(69,435)", "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": 32, "location": [ 112.32, 195.4863, 479.04, 209.6716 ], "cells": [ { "location": [ 112.32, 195.4863, 295.68, 209.6716 ], "text": "Proceeds from sale of investments", "html_text": "Proceeds from sale of investments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 195.4863, 479.04, 209.6716 ], "text": "(1,106,216)", "html_text": "(1,106,216)", "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": 33, "location": [ 112.32, 181.3011, 479.04, 195.4863 ], "cells": [ { "location": [ 112.32, 181.3011, 295.68, 195.4863 ], "text": "Purchases of investments", "html_text": "Purchases of investments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 181.3011, 479.04, 195.4863 ], "text": "769,727", "html_text": "769,727", "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": 34, "location": [ 112.32, 167.1158, 479.04, 181.3011 ], "cells": [ { "location": [ 112.32, 167.1158, 295.68, 181.3011 ], "text": "Net cash flows from investing activities", "html_text": "Net cash flows from investing activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 167.1158, 479.04, 181.3011 ], "text": "(177,969)", "html_text": "(177,969)", "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": 35, "location": [ 112.32, 152.9305, 479.04, 167.1158 ], "cells": [ { "location": [ 112.32, 152.9305, 295.68, 167.1158 ], "text": "Net increase (decrease) in cash and cash equivalents", "html_text": "Net increase (decrease) in cash and cash equivalents", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 152.9305, 479.04, 167.1158 ], "text": "(3,170,226)", "html_text": "(3,170,226)", "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": 36, "location": [ 112.32, 138.7453, 479.04, 152.9305 ], "cells": [ { "location": [ 112.32, 138.7453, 295.68, 152.9305 ], "text": "Cash and cash equivalents at beginning of year", "html_text": "Cash and cash equivalents at beginning of year", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 138.7453, 479.04, 152.9305 ], "text": "29,623,196", "html_text": "29,623,196", "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": 37, "location": [ 112.32, 124.56, 479.04, 138.7453 ], "cells": [ { "location": [ 112.32, 124.56, 295.68, 138.7453 ], "text": "Cash and cash equivalents at end of year", "html_text": "Cash and cash equivalents at end of year", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.68, 124.56, 479.04, 138.7453 ], "text": "27,649,764", "html_text": "27,649,764", "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": 38, "n_cols": 2, "ref": "#/tables/0", "reading_order": 1 } ] }, { "page": 20, "items": [ { "page": 20, "type": "TEXT", "location": { "l": 253.92, "t": 713.76, "r": 381.12, "b": 666 }, "text": "Kentucky State University\nStatement of Cash Flows\nPeriod Ending June 30, 2012\n(Unaudited)", "reading_order": 0 }, { "page": 20, "type": "TABLE", "location": { "l": 106.8, "t": 665.76, "r": 539.28, "b": 470.64 }, "text": "
Reconciliation of net operating loss to net cash from operating activities
Operating loss(37,026,856)
Adjustments to reconcile operating income to net cash from operating activities:
Depreciation expense4,402,914
Loss on disposal of capital assets-
Changes in assets and liabilities:
Receivables, net(3,021,087)
Inventory and prepaid expenses269,021
Accounts payable and accrued liabilities1,791,427
Accrued compensated absences19,957
Other Liabilities(284,270)
Deferred revenue147,023
Net cash from operating activities(33,776,965)
", "rows": [ { "row_index": 0, "location": [ 106.8, 650.7508, 539.28, 665.76 ], "cells": [ { "location": [ 106.8, 650.7508, 323.04, 665.76 ], "text": "Reconciliation of net operating loss to net cash from operating activities", "html_text": "Reconciliation of net operating loss to net cash from operating activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 323.04, 650.7508, 539.28, 665.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 106.8, 635.7415, 539.28, 650.7508 ], "cells": [ { "location": [ 106.8, 635.7415, 323.04, 650.7508 ], "text": "Operating loss", "html_text": "Operating loss", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 323.04, 635.7415, 539.28, 650.7508 ], "text": "(37,026,856)", "html_text": "(37,026,856)", "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": [ 106.8, 620.7323, 539.28, 635.7415 ], "cells": [ { "location": [ 106.8, 620.7323, 323.04, 635.7415 ], "text": "Adjustments to reconcile operating income to net cash from operating activities:", "html_text": "Adjustments to reconcile operating income to net cash from operating activities:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 323.04, 620.7323, 539.28, 635.7415 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 106.8, 605.7231, 539.28, 620.7323 ], "cells": [ { "location": [ 106.8, 605.7231, 323.04, 620.7323 ], "text": "Depreciation expense", "html_text": "Depreciation expense", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 323.04, 605.7231, 539.28, 620.7323 ], "text": "4,402,914", "html_text": "4,402,914", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 106.8, 590.7138, 539.28, 605.7231 ], "cells": [ { "location": [ 106.8, 590.7138, 323.04, 605.7231 ], "text": "Loss on disposal of capital assets", "html_text": "Loss on disposal of capital assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 323.04, 590.7138, 539.28, 605.7231 ], "text": "-", "html_text": "-", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 106.8, 575.7046, 539.28, 590.7138 ], "cells": [ { "location": [ 106.8, 575.7046, 323.04, 590.7138 ], "text": "Changes in assets and liabilities:", "html_text": "Changes in assets and liabilities:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 323.04, 575.7046, 539.28, 590.7138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 106.8, 560.6954, 539.28, 575.7046 ], "cells": [ { "location": [ 106.8, 560.6954, 323.04, 575.7046 ], "text": "Receivables, net", "html_text": "Receivables, net", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 323.04, 560.6954, 539.28, 575.7046 ], "text": "(3,021,087)", "html_text": "(3,021,087)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 106.8, 545.6862, 539.28, 560.6954 ], "cells": [ { "location": [ 106.8, 545.6862, 323.04, 560.6954 ], "text": "Inventory and prepaid expenses", "html_text": "Inventory and prepaid expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 323.04, 545.6862, 539.28, 560.6954 ], "text": "269,021", "html_text": "269,021", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 106.8, 530.6769, 539.28, 545.6862 ], "cells": [ { "location": [ 106.8, 530.6769, 323.04, 545.6862 ], "text": "Accounts payable and accrued liabilities", "html_text": "Accounts payable and accrued liabilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 323.04, 530.6769, 539.28, 545.6862 ], "text": "1,791,427", "html_text": "1,791,427", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 106.8, 515.6677, 539.28, 530.6769 ], "cells": [ { "location": [ 106.8, 515.6677, 323.04, 530.6769 ], "text": "Accrued compensated absences", "html_text": "Accrued compensated absences", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 323.04, 515.6677, 539.28, 530.6769 ], "text": "19,957", "html_text": "19,957", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 106.8, 500.6585, 539.28, 515.6677 ], "cells": [ { "location": [ 106.8, 500.6585, 323.04, 515.6677 ], "text": "Other Liabilities", "html_text": "Other Liabilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 323.04, 500.6585, 539.28, 515.6677 ], "text": "(284,270)", "html_text": "(284,270)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 106.8, 485.6492, 539.28, 500.6585 ], "cells": [ { "location": [ 106.8, 485.6492, 323.04, 500.6585 ], "text": "Deferred revenue", "html_text": "Deferred revenue", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 323.04, 485.6492, 539.28, 500.6585 ], "text": "147,023", "html_text": "147,023", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 106.8, 470.64, 539.28, 485.6492 ], "cells": [ { "location": [ 106.8, 470.64, 323.04, 485.6492 ], "text": "Net cash from operating activities", "html_text": "Net cash from operating activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 323.04, 470.64, 539.28, 485.6492 ], "text": "(33,776,965)", "html_text": "(33,776,965)", "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": 13, "n_cols": 2, "ref": "#/tables/0", "reading_order": 1 } ] }, { "page": 21, "items": [ { "page": 21, "type": "TITLE", "location": { "l": 232.32, "t": 689.76, "r": 402, "b": 650.16 }, "text": "KENTUCKY STATE UNIVERSITY BOARD OF REGENTS AGENDA ITEM BACKGROUND", "reading_order": 0, "level": 1 }, { "page": 21, "type": "TEXT", "location": { "l": 520.8, "t": 699.12, "r": 537.6, "b": 687.6 }, "text": "B5", "reading_order": 1 }, { "page": 21, "type": "TEXT", "location": { "l": 110.4, "t": 627.84, "r": 521.76, "b": 601.44 }, "text": "To: Board of Regents Finance and Business Committee Date: July 27, 2012", "reading_order": 2 }, { "page": 21, "type": "TEXT", "location": { "l": 110.4, "t": 601.44, "r": 521.76, "b": 575.04 }, "text": "From: Alice B. Johnson Vice President for Finance and Business Affairs", "reading_order": 3 }, { "page": 21, "type": "TEXT", "location": { "l": 110.4, "t": 575.04, "r": 521.76, "b": 548.64 }, "text": "Subject: Human Resources Update", "reading_order": 4 }, { "page": 21, "type": "TEXT", "location": { "l": 110.4, "t": 548.64, "r": 521.76, "b": 522.24 }, "text": "Reason for Consideration: Informational Item Enclosures: No", "reading_order": 5 }, { "page": 21, "type": "LIST_ITEM", "location": { "l": 119.52, "t": 511.44, "r": 536.88, "b": 482.4 }, "text": "Background: Human Resource Services has initiated and implemented several significant projects for the University as described below:", "list_id": "L6", "level": 0, "reading_order": 6 }, { "page": 21, "type": "LIST_ITEM", "location": { "l": 119.52, "t": 473.28, "r": 537.12, "b": 431.76 }, "text": "Benefits open enrollment for the 2012/2013 benefit plan year was completed with multiple meetings as well as recordings of meetings posted on the Human Resources web page for employees unable to attend.", "marker": "1.", "list_id": "L6", "level": 0, "reading_order": 7 }, { "page": 21, "type": "LIST_ITEM", "location": { "l": 118.8, "t": 422.4, "r": 536.16, "b": 394.32 }, "text": "All changes to employee elective benefits resulting from the open enrollment were entered into the Enterprise Resource Planning (ERP) system.", "marker": "2.", "list_id": "L6", "level": 0, "reading_order": 8 }, { "page": 21, "type": "LIST_ITEM", "location": { "l": 118.56, "t": 385.2, "r": 482.88, "b": 368.64 }, "text": "Data collection and verification for the affirmative action plan continued.", "marker": "3.", "list_id": "L6", "level": 0, "reading_order": 9 }, { "page": 21, "type": "LIST_ITEM", "location": { "l": 118.56, "t": 360, "r": 536.64, "b": 330 }, "text": "Worked with Institutional Research to assign all job titles to Standard Occupational Codes (SOC) for external reporting purposes.", "marker": "4.", "list_id": "L6", "level": 0, "reading_order": 10 }, { "page": 21, "type": "LIST_ITEM", "location": { "l": 117.6, "t": 321.84, "r": 535.92, "b": 279.6 }, "text": "A contract was signed with an outside provider to provide employee benefit administration services for all University employees as well as providing administrative support.", "marker": "5.", "list_id": "L6", "level": 0, "reading_order": 11 }, { "page": 21, "type": "TEXT", "location": { "l": 158.88, "t": 283.2, "r": 348.96, "b": 269.76 }, "text": "Services include but are not limited to:", "reading_order": 12 }, { "page": 21, "type": "TEXT", "location": { "l": 175.68, "t": 269.52, "r": 301.92, "b": 256.56 }, "text": "Employee call center:", "reading_order": 13 }, { "page": 21, "type": "LIST_ITEM", "location": { "l": 175.44, "t": 256.32, "r": 473.52, "b": 241.2 }, "text": "Employee assistance with eligibility and claims questions;", "list_id": "L7", "level": 0, "reading_order": 14 }, { "page": 21, "type": "LIST_ITEM", "location": { "l": 175.92, "t": 242.88, "r": 296.88, "b": 229.92 }, "text": "New hire enrollment;", "marker": "•", "list_id": "L7", "level": 0, "reading_order": 15 }, { "page": 21, "type": "LIST_ITEM", "location": { "l": 175.44, "t": 229.92, "r": 398.88, "b": 216 }, "text": "Data export report for upload to ERP; and", "list_id": "L7", "level": 0, "reading_order": 16 }, { "page": 21, "type": "LIST_ITEM", "location": { "l": 175.92, "t": 216, "r": 439.92, "b": 201.6 }, "text": "Monthly premium and contributions reconciliations.", "marker": "•", "list_id": "L7", "level": 0, "reading_order": 17 }, { "page": 21, "type": "TABLE", "location": { "l": 97.2, "t": 180, "r": 530.4, "b": 112.08 }, "text": "
Initiator:Gary Meiseles\nDirector of Human Resource Services
Board Action Date:July 27, 2012
Effective Date:July 27, 2012
", "rows": [ { "row_index": 0, "location": [ 97.2, 157.36, 530.4, 180 ], "cells": [ { "location": [ 97.2, 157.36, 313.8, 180 ], "text": "Initiator:", "html_text": "Initiator:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 313.8, 157.36, 530.4, 180 ], "text": "Gary Meiseles\nDirector of Human Resource Services", "html_text": "Gary Meiseles\nDirector of Human Resource Services", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 97.2, 134.72, 530.4, 157.36 ], "cells": [ { "location": [ 97.2, 134.72, 313.8, 157.36 ], "text": "Board Action Date:", "html_text": "Board Action Date:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 313.8, 134.72, 530.4, 157.36 ], "text": "July 27, 2012", "html_text": "July 27, 2012", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 97.2, 112.08, 530.4, 134.72 ], "cells": [ { "location": [ 97.2, 112.08, 313.8, 134.72 ], "text": "Effective Date:", "html_text": "Effective Date:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 313.8, 112.08, 530.4, 134.72 ], "text": "July 27, 2012", "html_text": "July 27, 2012", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 3, "n_cols": 2, "ref": "#/tables/1", "reading_order": 18 } ] } ]