{
    "document_id": 13339,
    "page": 80,
    "width_pt": 612,
    "height_pt": 792,
    "rotation": 0,
    "pipeline_version": "paddleocr-vl-1.6+paul-48",
    "engine": "paddleocr_vl",
    "source_run_id": 13452,
    "item_count": 68,
    "counts_by_type": {
        "footnote": 1,
        "table": 1,
        "table_cell": 65,
        "text": 1
    },
    "build_ms": 3,
    "items": [
        {
            "id": "p80.1",
            "order": 1,
            "type": "table",
            "bbox": {
                "l": 50.16,
                "t": 741.12,
                "r": 555.84,
                "b": 548.26944
            },
            "text": "",
            "attrs": {
                "block_label": "table",
                "n_rows": 13,
                "n_cols": 5,
                "integrity": {
                    "cells_checked": 58,
                    "cells_flagged": 0
                }
            },
            "children": [
                {
                    "id": "p80.1.1",
                    "order": 2,
                    "type": "table_cell",
                    "bbox": {
                        "l": 52.92,
                        "t": 728.41788,
                        "r": 97.25063,
                        "b": 717.59604
                    },
                    "text": "Description",
                    "attrs": {
                        "row": 0,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "column_header": true,
                        "header_source": "heuristic"
                    }
                },
                {
                    "id": "p80.1.2",
                    "order": 3,
                    "type": "table_cell",
                    "bbox": {
                        "l": 242.76,
                        "t": 739.33788,
                        "r": 302.093028,
                        "b": 718.19604
                    },
                    "text": "Adopted Budget 6.27.25",
                    "attrs": {
                        "row": 0,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "column_header": true,
                        "header_source": "heuristic"
                    }
                },
                {
                    "id": "p80.1.3",
                    "order": 4,
                    "type": "table_cell",
                    "bbox": {
                        "l": 328.68,
                        "t": 739.33788,
                        "r": 385.395528,
                        "b": 718.19604
                    },
                    "text": "Amended FY26 Budget 2.13.26",
                    "attrs": {
                        "row": 0,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "column_header": true,
                        "header_source": "heuristic"
                    }
                },
                {
                    "id": "p80.1.4",
                    "order": 5,
                    "type": "table_cell",
                    "bbox": {
                        "l": 405,
                        "t": 739.33788,
                        "r": 481.17852,
                        "b": 718.19604
                    },
                    "text": "Projected FY26 as of 7.15.26 ^{{*}}",
                    "attrs": {
                        "row": 0,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "column_header": true,
                        "header_source": "heuristic"
                    }
                },
                {
                    "id": "p80.1.5",
                    "order": 6,
                    "type": "table_cell",
                    "bbox": {
                        "l": 490.08,
                        "t": 739.21788,
                        "r": 545.595912,
                        "b": 717.47604
                    },
                    "text": "Adopted FY27 Budget 6.12.26",
                    "attrs": {
                        "row": 0,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "column_header": true,
                        "header_source": "heuristic"
                    }
                },
                {
                    "id": "p80.1.6",
                    "order": 7,
                    "type": "table_cell",
                    "bbox": {
                        "l": 64.32,
                        "t": 717.798,
                        "r": 171.02715,
                        "b": 690.34944
                    },
                    "text": "Transfer - R&M House Repairs",
                    "attrs": {
                        "row": 1,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.7",
                    "order": 8,
                    "type": "table_cell",
                    "bbox": {
                        "l": 151.296,
                        "t": 727.3662,
                        "r": 252.432,
                        "b": 713.6123
                    },
                    "text": "",
                    "attrs": {
                        "row": 1,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p80.1.8",
                    "order": 9,
                    "type": "table_cell",
                    "bbox": {
                        "l": 252.432,
                        "t": 727.3662,
                        "r": 353.568,
                        "b": 713.6123
                    },
                    "text": "-",
                    "attrs": {
                        "row": 1,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p80.1.9",
                    "order": 10,
                    "type": "table_cell",
                    "bbox": {
                        "l": 353.568,
                        "t": 727.3662,
                        "r": 454.704,
                        "b": 713.6123
                    },
                    "text": "-",
                    "attrs": {
                        "row": 1,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p80.1.10",
                    "order": 11,
                    "type": "table_cell",
                    "bbox": {
                        "l": 521.16,
                        "t": 717.798,
                        "r": 550.321077,
                        "b": 690.34944
                    },
                    "text": "100,000",
                    "attrs": {
                        "row": 1,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.11",
                    "order": 12,
                    "type": "table_cell",
                    "bbox": {
                        "l": 64.32,
                        "t": 705.798,
                        "r": 108.996975,
                        "b": 678.34944
                    },
                    "text": "Net Revenue",
                    "attrs": {
                        "row": 2,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.12",
                    "order": 13,
                    "type": "table_cell",
                    "bbox": {
                        "l": 270.48,
                        "t": 705.798,
                        "r": 310.443569,
                        "b": 678.34944
                    },
                    "text": "12,375,000",
                    "attrs": {
                        "row": 2,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.13",
                    "order": 14,
                    "type": "table_cell",
                    "bbox": {
                        "l": 355.56,
                        "t": 705.798,
                        "r": 395.523569,
                        "b": 678.34944
                    },
                    "text": "12,252,450",
                    "attrs": {
                        "row": 2,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.14",
                    "order": 15,
                    "type": "table_cell",
                    "bbox": {
                        "l": 438.36,
                        "t": 705.798,
                        "r": 478.323569,
                        "b": 678.34944
                    },
                    "text": "12,180,924",
                    "attrs": {
                        "row": 2,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.15",
                    "order": 16,
                    "type": "table_cell",
                    "bbox": {
                        "l": 510.36,
                        "t": 705.798,
                        "r": 550.323569,
                        "b": 678.34944
                    },
                    "text": "10,588,717",
                    "attrs": {
                        "row": 2,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.16",
                    "order": 17,
                    "type": "table_cell",
                    "bbox": {
                        "l": 53.52,
                        "t": 684.73788,
                        "r": 88.837107,
                        "b": 673.91604
                    },
                    "text": "Expenses",
                    "attrs": {
                        "row": 3,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.17",
                    "order": 18,
                    "type": "table_cell",
                    "bbox": {
                        "l": 151.296,
                        "t": 699.8585,
                        "r": 252.432,
                        "b": 686.1046
                    },
                    "text": "",
                    "attrs": {
                        "row": 3,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p80.1.18",
                    "order": 19,
                    "type": "table_cell",
                    "bbox": {
                        "l": 252.432,
                        "t": 699.8585,
                        "r": 353.568,
                        "b": 686.1046
                    },
                    "text": "",
                    "attrs": {
                        "row": 3,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p80.1.19",
                    "order": 20,
                    "type": "table_cell",
                    "bbox": {
                        "l": 353.568,
                        "t": 699.8585,
                        "r": 454.704,
                        "b": 686.1046
                    },
                    "text": "",
                    "attrs": {
                        "row": 3,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p80.1.20",
                    "order": 21,
                    "type": "table_cell",
                    "bbox": {
                        "l": 454.704,
                        "t": 699.8585,
                        "r": 555.84,
                        "b": 686.1046
                    },
                    "text": "",
                    "attrs": {
                        "row": 3,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p80.1.21",
                    "order": 22,
                    "type": "table_cell",
                    "bbox": {
                        "l": 65.04,
                        "t": 673.398,
                        "r": 92.670633,
                        "b": 645.94944
                    },
                    "text": "Salaries",
                    "attrs": {
                        "row": 4,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.22",
                    "order": 23,
                    "type": "table_cell",
                    "bbox": {
                        "l": 281.16,
                        "t": 673.518,
                        "r": 310.321077,
                        "b": 646.06944
                    },
                    "text": "665,000",
                    "attrs": {
                        "row": 4,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.23",
                    "order": 24,
                    "type": "table_cell",
                    "bbox": {
                        "l": 366.24,
                        "t": 673.518,
                        "r": 395.401077,
                        "b": 646.06944
                    },
                    "text": "770,000",
                    "attrs": {
                        "row": 4,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.24",
                    "order": 25,
                    "type": "table_cell",
                    "bbox": {
                        "l": 449.04,
                        "t": 673.518,
                        "r": 478.201077,
                        "b": 646.06944
                    },
                    "text": "440,195",
                    "attrs": {
                        "row": 4,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.25",
                    "order": 26,
                    "type": "table_cell",
                    "bbox": {
                        "l": 521.16,
                        "t": 673.518,
                        "r": 550.321077,
                        "b": 646.06944
                    },
                    "text": "668,026",
                    "attrs": {
                        "row": 4,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.26",
                    "order": 27,
                    "type": "table_cell",
                    "bbox": {
                        "l": 64.32,
                        "t": 662.4780000000001,
                        "r": 93.147162,
                        "b": 635.02944
                    },
                    "text": "Benefits",
                    "attrs": {
                        "row": 5,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.27",
                    "order": 28,
                    "type": "table_cell",
                    "bbox": {
                        "l": 281.16,
                        "t": 662.4780000000001,
                        "r": 310.321077,
                        "b": 635.02944
                    },
                    "text": "299,250",
                    "attrs": {
                        "row": 5,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.28",
                    "order": 29,
                    "type": "table_cell",
                    "bbox": {
                        "l": 366.24,
                        "t": 662.4780000000001,
                        "r": 395.401077,
                        "b": 635.02944
                    },
                    "text": "279,000",
                    "attrs": {
                        "row": 5,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.29",
                    "order": 30,
                    "type": "table_cell",
                    "bbox": {
                        "l": 449.04,
                        "t": 662.4780000000001,
                        "r": 478.201077,
                        "b": 635.02944
                    },
                    "text": "158,843",
                    "attrs": {
                        "row": 5,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.30",
                    "order": 31,
                    "type": "table_cell",
                    "bbox": {
                        "l": 521.16,
                        "t": 662.4780000000001,
                        "r": 550.321077,
                        "b": 635.02944
                    },
                    "text": "157,029",
                    "attrs": {
                        "row": 5,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.31",
                    "order": 32,
                    "type": "table_cell",
                    "bbox": {
                        "l": 64.32,
                        "t": 651.678,
                        "r": 132.5772,
                        "b": 624.2294400000001
                    },
                    "text": "Contracted Services",
                    "attrs": {
                        "row": 6,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.32",
                    "order": 33,
                    "type": "table_cell",
                    "bbox": {
                        "l": 275.04,
                        "t": 651.678,
                        "r": 310.441748,
                        "b": 624.2294400000001
                    },
                    "text": "4,850,000",
                    "attrs": {
                        "row": 6,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.33",
                    "order": 34,
                    "type": "table_cell",
                    "bbox": {
                        "l": 360.12,
                        "t": 651.678,
                        "r": 395.521748,
                        "b": 624.2294400000001
                    },
                    "text": "6,075,900",
                    "attrs": {
                        "row": 6,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.34",
                    "order": 35,
                    "type": "table_cell",
                    "bbox": {
                        "l": 442.8,
                        "t": 651.678,
                        "r": 478.201748,
                        "b": 624.2294400000001
                    },
                    "text": "6,695,658",
                    "attrs": {
                        "row": 6,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.35",
                    "order": 36,
                    "type": "table_cell",
                    "bbox": {
                        "l": 514.92,
                        "t": 651.678,
                        "r": 550.321748,
                        "b": 624.2294400000001
                    },
                    "text": "4,958,787",
                    "attrs": {
                        "row": 6,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.36",
                    "order": 37,
                    "type": "table_cell",
                    "bbox": {
                        "l": 64.32,
                        "t": 640.758,
                        "r": 99.446859,
                        "b": 613.30944
                    },
                    "text": "Operating",
                    "attrs": {
                        "row": 7,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.37",
                    "order": 38,
                    "type": "table_cell",
                    "bbox": {
                        "l": 281.16,
                        "t": 640.758,
                        "r": 310.321077,
                        "b": 613.30944
                    },
                    "text": "969,340",
                    "attrs": {
                        "row": 7,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.38",
                    "order": 39,
                    "type": "table_cell",
                    "bbox": {
                        "l": 366.36,
                        "t": 640.758,
                        "r": 395.521077,
                        "b": 613.30944
                    },
                    "text": "511,000",
                    "attrs": {
                        "row": 7,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.39",
                    "order": 40,
                    "type": "table_cell",
                    "bbox": {
                        "l": 453.6,
                        "t": 640.758,
                        "r": 478.198414,
                        "b": 613.30944
                    },
                    "text": "81,342",
                    "attrs": {
                        "row": 7,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.40",
                    "order": 41,
                    "type": "table_cell",
                    "bbox": {
                        "l": 521.16,
                        "t": 640.758,
                        "r": 550.321077,
                        "b": 613.30944
                    },
                    "text": "253,000",
                    "attrs": {
                        "row": 7,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.41",
                    "order": 42,
                    "type": "table_cell",
                    "bbox": {
                        "l": 64.32,
                        "t": 629.838,
                        "r": 91.825836,
                        "b": 602.38944
                    },
                    "text": "Utilities",
                    "attrs": {
                        "row": 8,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.42",
                    "order": 43,
                    "type": "table_cell",
                    "bbox": {
                        "l": 281.16,
                        "t": 629.838,
                        "r": 310.321077,
                        "b": 602.38944
                    },
                    "text": "807,000",
                    "attrs": {
                        "row": 8,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.43",
                    "order": 44,
                    "type": "table_cell",
                    "bbox": {
                        "l": 366.36,
                        "t": 629.838,
                        "r": 395.521077,
                        "b": 602.38944
                    },
                    "text": "857,150",
                    "attrs": {
                        "row": 8,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.44",
                    "order": 45,
                    "type": "table_cell",
                    "bbox": {
                        "l": 449.04,
                        "t": 629.838,
                        "r": 478.201077,
                        "b": 602.38944
                    },
                    "text": "737,762",
                    "attrs": {
                        "row": 8,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.45",
                    "order": 46,
                    "type": "table_cell",
                    "bbox": {
                        "l": 521.16,
                        "t": 629.838,
                        "r": 550.321077,
                        "b": 602.38944
                    },
                    "text": "775,000",
                    "attrs": {
                        "row": 8,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.46",
                    "order": 47,
                    "type": "table_cell",
                    "bbox": {
                        "l": 64.32,
                        "t": 618.918,
                        "r": 108.434076,
                        "b": 591.46944
                    },
                    "text": "Transfer Out",
                    "attrs": {
                        "row": 9,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.47",
                    "order": 48,
                    "type": "table_cell",
                    "bbox": {
                        "l": 274.92,
                        "t": 618.918,
                        "r": 310.321748,
                        "b": 591.46944
                    },
                    "text": "1,025,000",
                    "attrs": {
                        "row": 9,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.48",
                    "order": 49,
                    "type": "table_cell",
                    "bbox": {
                        "l": 309,
                        "t": 575.718,
                        "r": 313.671439,
                        "b": 548.26944
                    },
                    "text": "0",
                    "attrs": {
                        "row": 9,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.49",
                    "order": 50,
                    "type": "table_cell",
                    "bbox": {
                        "l": 394.2,
                        "t": 618.918,
                        "r": 398.871439,
                        "b": 591.46944
                    },
                    "text": "0",
                    "attrs": {
                        "row": 9,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.50",
                    "order": 51,
                    "type": "table_cell",
                    "bbox": {
                        "l": 477,
                        "t": 618.918,
                        "r": 481.671439,
                        "b": 591.46944
                    },
                    "text": "0",
                    "attrs": {
                        "row": 9,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.51",
                    "order": 52,
                    "type": "table_cell",
                    "bbox": {
                        "l": 64.32,
                        "t": 608.1179999999999,
                        "r": 108.397049,
                        "b": 580.66944
                    },
                    "text": "Debt Service",
                    "attrs": {
                        "row": 10,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.52",
                    "order": 53,
                    "type": "table_cell",
                    "bbox": {
                        "l": 274.92,
                        "t": 608.1179999999999,
                        "r": 310.321748,
                        "b": 580.66944
                    },
                    "text": "3,759,410",
                    "attrs": {
                        "row": 10,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.53",
                    "order": 54,
                    "type": "table_cell",
                    "bbox": {
                        "l": 360.12,
                        "t": 608.1179999999999,
                        "r": 395.521748,
                        "b": 580.66944
                    },
                    "text": "3,759,400",
                    "attrs": {
                        "row": 10,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.54",
                    "order": 55,
                    "type": "table_cell",
                    "bbox": {
                        "l": 442.8,
                        "t": 608.1179999999999,
                        "r": 478.201748,
                        "b": 580.66944
                    },
                    "text": "3,762,410",
                    "attrs": {
                        "row": 10,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.55",
                    "order": 56,
                    "type": "table_cell",
                    "bbox": {
                        "l": 514.92,
                        "t": 608.1179999999999,
                        "r": 550.321748,
                        "b": 580.66944
                    },
                    "text": "3,762,410",
                    "attrs": {
                        "row": 10,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.56",
                    "order": 57,
                    "type": "table_cell",
                    "bbox": {
                        "l": 64.32,
                        "t": 596.838,
                        "r": 117.388927,
                        "b": 569.38944
                    },
                    "text": "Total Expenses",
                    "attrs": {
                        "row": 11,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.57",
                    "order": 58,
                    "type": "table_cell",
                    "bbox": {
                        "l": 270.36,
                        "t": 596.838,
                        "r": 310.323569,
                        "b": 569.38944
                    },
                    "text": "12,375,000",
                    "attrs": {
                        "row": 11,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.58",
                    "order": 59,
                    "type": "table_cell",
                    "bbox": {
                        "l": 355.56,
                        "t": 596.838,
                        "r": 395.523569,
                        "b": 569.38944
                    },
                    "text": "12,252,450",
                    "attrs": {
                        "row": 11,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.59",
                    "order": 60,
                    "type": "table_cell",
                    "bbox": {
                        "l": 438.24,
                        "t": 596.838,
                        "r": 478.203569,
                        "b": 569.38944
                    },
                    "text": "11,876,210",
                    "attrs": {
                        "row": 11,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.60",
                    "order": 61,
                    "type": "table_cell",
                    "bbox": {
                        "l": 510.36,
                        "t": 596.838,
                        "r": 550.323569,
                        "b": 569.38944
                    },
                    "text": "10,574,252",
                    "attrs": {
                        "row": 11,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.61",
                    "order": 62,
                    "type": "table_cell",
                    "bbox": {
                        "l": 52.92,
                        "t": 576.49788,
                        "r": 113.55282,
                        "b": 565.6760400000001
                    },
                    "text": "Surplus (Deficit)",
                    "attrs": {
                        "row": 12,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.62",
                    "order": 63,
                    "type": "table_cell",
                    "bbox": {
                        "l": 394.2,
                        "t": 575.718,
                        "r": 398.871439,
                        "b": 548.26944
                    },
                    "text": "0",
                    "attrs": {
                        "row": 12,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.63",
                    "order": 64,
                    "type": "table_cell",
                    "bbox": {
                        "l": 549,
                        "t": 618.918,
                        "r": 553.671439,
                        "b": 591.46944
                    },
                    "text": "0",
                    "attrs": {
                        "row": 12,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.64",
                    "order": 65,
                    "type": "table_cell",
                    "bbox": {
                        "l": 449.16,
                        "t": 575.718,
                        "r": 478.321077,
                        "b": 548.26944
                    },
                    "text": "304,714",
                    "attrs": {
                        "row": 12,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p80.1.65",
                    "order": 66,
                    "type": "table_cell",
                    "bbox": {
                        "l": 525.72,
                        "t": 575.718,
                        "r": 550.318414,
                        "b": 548.26944
                    },
                    "text": "14,465",
                    "attrs": {
                        "row": 12,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                }
            ]
        },
        {
            "id": "p80.2",
            "order": 67,
            "type": "footnote",
            "bbox": {
                "l": 50.4,
                "t": 531.36,
                "r": 231.12,
                "b": 520.08
            },
            "text": "[p80.2.1]Projection does not include year-end accrual entries",
            "attrs": {
                "block_label": "vision_footnote"
            },
            "children": [
                {
                    "id": "p80.2.1",
                    "order": 68,
                    "type": "text",
                    "bbox": {
                        "l": 50.4,
                        "t": 531.36,
                        "r": 231.12,
                        "b": 520.08
                    },
                    "text": "^{*}",
                    "attrs": {
                        "inline": true,
                        "text_offset": 0,
                        "text_span": 9,
                        "bbox_estimated": true
                    }
                }
            ]
        }
    ],
    "excluded_furniture": {
        "first": [],
        "last": []
    }
}