{
    "document_id": 15425,
    "page": 46,
    "width_pt": 612,
    "height_pt": 792,
    "rotation": 270,
    "pipeline_version": "paddleocr-vl-1.6+paul-48",
    "engine": "paddleocr_vl",
    "source_run_id": 15536,
    "item_count": 101,
    "counts_by_type": {
        "caption": 1,
        "footer": 1,
        "table": 1,
        "table_cell": 98
    },
    "build_ms": 1,
    "items": [
        {
            "id": "p46.1",
            "order": 1,
            "type": "table",
            "bbox": {
                "l": 66.24,
                "t": 780.96,
                "r": 526.8,
                "b": 138.96
            },
            "text": "",
            "attrs": {
                "block_label": "table",
                "n_rows": 25,
                "n_cols": 4
            },
            "children": [
                {
                    "id": "p46.1.1",
                    "order": 2,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 780.96,
                        "r": 181.38,
                        "b": 755.28
                    },
                    "text": "",
                    "attrs": {
                        "row": 0,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.2",
                    "order": 3,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 780.96,
                        "r": 526.8,
                        "b": 755.28
                    },
                    "text": "Projection through",
                    "attrs": {
                        "row": 0,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 3
                    }
                },
                {
                    "id": "p46.1.3",
                    "order": 4,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 755.28,
                        "r": 181.38,
                        "b": 729.6
                    },
                    "text": "",
                    "attrs": {
                        "row": 1,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.4",
                    "order": 5,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 755.28,
                        "r": 296.52,
                        "b": 729.6
                    },
                    "text": "Revised Budget",
                    "attrs": {
                        "row": 1,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.5",
                    "order": 6,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 755.28,
                        "r": 411.66,
                        "b": 729.6
                    },
                    "text": "June 2009",
                    "attrs": {
                        "row": 1,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.6",
                    "order": 7,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 755.28,
                        "r": 526.8,
                        "b": 729.6
                    },
                    "text": "NOTES- Assumptions",
                    "attrs": {
                        "row": 1,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.7",
                    "order": 8,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 729.6,
                        "r": 181.38,
                        "b": 703.92
                    },
                    "text": "revenues",
                    "attrs": {
                        "row": 2,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.8",
                    "order": 9,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 729.6,
                        "r": 296.52,
                        "b": 703.92
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.9",
                    "order": 10,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 729.6,
                        "r": 411.66,
                        "b": 703.92
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.10",
                    "order": 11,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 729.6,
                        "r": 526.8,
                        "b": 703.92
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.11",
                    "order": 12,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 703.92,
                        "r": 181.38,
                        "b": 678.24
                    },
                    "text": "State Appropriations",
                    "attrs": {
                        "row": 3,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.12",
                    "order": 13,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 703.92,
                        "r": 296.52,
                        "b": 678.24
                    },
                    "text": "26,917,791",
                    "attrs": {
                        "row": 3,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.13",
                    "order": 14,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 703.92,
                        "r": 411.66,
                        "b": 678.24
                    },
                    "text": "25,174,591",
                    "attrs": {
                        "row": 3,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.14",
                    "order": 15,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 703.92,
                        "r": 526.8,
                        "b": 678.24
                    },
                    "text": "Projecting revenue at 100% of revised budget less $1,743,200",
                    "attrs": {
                        "row": 3,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.15",
                    "order": 16,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 678.24,
                        "r": 181.38,
                        "b": 652.56
                    },
                    "text": "Student Tuition & Fees",
                    "attrs": {
                        "row": 4,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.16",
                    "order": 17,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 678.24,
                        "r": 296.52,
                        "b": 652.56
                    },
                    "text": "18,086,898",
                    "attrs": {
                        "row": 4,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.17",
                    "order": 18,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 678.24,
                        "r": 411.66,
                        "b": 652.56
                    },
                    "text": "18,086,898",
                    "attrs": {
                        "row": 4,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.18",
                    "order": 19,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 678.24,
                        "r": 526.8,
                        "b": 652.56
                    },
                    "text": "Projecting revenue at 100% of revised budget",
                    "attrs": {
                        "row": 4,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.19",
                    "order": 20,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 652.56,
                        "r": 181.38,
                        "b": 626.88
                    },
                    "text": "Other",
                    "attrs": {
                        "row": 5,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.20",
                    "order": 21,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 652.56,
                        "r": 296.52,
                        "b": 626.88
                    },
                    "text": "1,020,254",
                    "attrs": {
                        "row": 5,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.21",
                    "order": 22,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 652.56,
                        "r": 411.66,
                        "b": 626.88
                    },
                    "text": "1,020,254",
                    "attrs": {
                        "row": 5,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.22",
                    "order": 23,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 652.56,
                        "r": 526.8,
                        "b": 626.88
                    },
                    "text": "Projecting revenue at 100% of revised budget",
                    "attrs": {
                        "row": 5,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.23",
                    "order": 24,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 626.88,
                        "r": 181.38,
                        "b": 601.2
                    },
                    "text": "'projected Revenues Total",
                    "attrs": {
                        "row": 6,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.24",
                    "order": 25,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 626.88,
                        "r": 296.52,
                        "b": 601.2
                    },
                    "text": "46,024,943",
                    "attrs": {
                        "row": 6,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.25",
                    "order": 26,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 626.88,
                        "r": 411.66,
                        "b": 601.2
                    },
                    "text": "44,281,743",
                    "attrs": {
                        "row": 6,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.26",
                    "order": 27,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 626.88,
                        "r": 526.8,
                        "b": 601.2
                    },
                    "text": "",
                    "attrs": {
                        "row": 6,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.27",
                    "order": 28,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 601.2,
                        "r": 181.38,
                        "b": 575.52
                    },
                    "text": "expenditures",
                    "attrs": {
                        "row": 7,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.28",
                    "order": 29,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 601.2,
                        "r": 296.52,
                        "b": 575.52
                    },
                    "text": "",
                    "attrs": {
                        "row": 7,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.29",
                    "order": 30,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 601.2,
                        "r": 411.66,
                        "b": 575.52
                    },
                    "text": "",
                    "attrs": {
                        "row": 7,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.30",
                    "order": 31,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 601.2,
                        "r": 526.8,
                        "b": 575.52
                    },
                    "text": "",
                    "attrs": {
                        "row": 7,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.31",
                    "order": 32,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 575.52,
                        "r": 181.38,
                        "b": 549.84
                    },
                    "text": "Salaries/Wages/ & Benefits",
                    "attrs": {
                        "row": 8,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.32",
                    "order": 33,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 575.52,
                        "r": 296.52,
                        "b": 549.84
                    },
                    "text": "27,333,798",
                    "attrs": {
                        "row": 8,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.33",
                    "order": 34,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 575.52,
                        "r": 411.66,
                        "b": 549.84
                    },
                    "text": "24,600,418",
                    "attrs": {
                        "row": 8,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.34",
                    "order": 35,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 575.52,
                        "r": 526.8,
                        "b": 549.84
                    },
                    "text": "Projecting expense at 90% of revised budget",
                    "attrs": {
                        "row": 8,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.35",
                    "order": 36,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 549.84,
                        "r": 181.38,
                        "b": 524.16
                    },
                    "text": "Supplies & Other",
                    "attrs": {
                        "row": 9,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.36",
                    "order": 37,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 549.84,
                        "r": 296.52,
                        "b": 524.16
                    },
                    "text": "3,154,798",
                    "attrs": {
                        "row": 9,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.37",
                    "order": 38,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 549.84,
                        "r": 411.66,
                        "b": 524.16
                    },
                    "text": "1,892,879",
                    "attrs": {
                        "row": 9,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.38",
                    "order": 39,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 549.84,
                        "r": 526.8,
                        "b": 524.16
                    },
                    "text": "Projecting expense at 60% of revised budget",
                    "attrs": {
                        "row": 9,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.39",
                    "order": 40,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 524.16,
                        "r": 181.38,
                        "b": 498.48
                    },
                    "text": "Travel",
                    "attrs": {
                        "row": 10,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.40",
                    "order": 41,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 524.16,
                        "r": 296.52,
                        "b": 498.48
                    },
                    "text": "1,075,081",
                    "attrs": {
                        "row": 10,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.41",
                    "order": 42,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 524.16,
                        "r": 411.66,
                        "b": 498.48
                    },
                    "text": "752,557",
                    "attrs": {
                        "row": 10,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.42",
                    "order": 43,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 524.16,
                        "r": 526.8,
                        "b": 498.48
                    },
                    "text": "Projecting expense at 70% of revised budget",
                    "attrs": {
                        "row": 10,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.43",
                    "order": 44,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 498.48,
                        "r": 181.38,
                        "b": 472.8
                    },
                    "text": "Communications",
                    "attrs": {
                        "row": 11,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.44",
                    "order": 45,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 498.48,
                        "r": 296.52,
                        "b": 472.8
                    },
                    "text": "357,814",
                    "attrs": {
                        "row": 11,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.45",
                    "order": 46,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 498.48,
                        "r": 411.66,
                        "b": 472.8
                    },
                    "text": "357,814",
                    "attrs": {
                        "row": 11,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.46",
                    "order": 47,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 498.48,
                        "r": 526.8,
                        "b": 472.8
                    },
                    "text": "Projecting expense at 100% of revised budget",
                    "attrs": {
                        "row": 11,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.47",
                    "order": 48,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 472.8,
                        "r": 181.38,
                        "b": 447.12
                    },
                    "text": "Services",
                    "attrs": {
                        "row": 12,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.48",
                    "order": 49,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 472.8,
                        "r": 296.52,
                        "b": 447.12
                    },
                    "text": "3,729,465",
                    "attrs": {
                        "row": 12,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.49",
                    "order": 50,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 472.8,
                        "r": 411.66,
                        "b": 447.12
                    },
                    "text": "4,029,465",
                    "attrs": {
                        "row": 12,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.50",
                    "order": 51,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 472.8,
                        "r": 526.8,
                        "b": 447.12
                    },
                    "text": "Projecting expense at 100% of revised budget + $300,000 bad debt expense",
                    "attrs": {
                        "row": 12,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.51",
                    "order": 52,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 447.12,
                        "r": 181.38,
                        "b": 421.44
                    },
                    "text": "Interdepartmental",
                    "attrs": {
                        "row": 13,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.52",
                    "order": 53,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 447.12,
                        "r": 296.52,
                        "b": 421.44
                    },
                    "text": "436,263",
                    "attrs": {
                        "row": 13,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.53",
                    "order": 54,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 447.12,
                        "r": 411.66,
                        "b": 421.44
                    },
                    "text": "370,824",
                    "attrs": {
                        "row": 13,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.54",
                    "order": 55,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 447.12,
                        "r": 526.8,
                        "b": 421.44
                    },
                    "text": "Projecting expense at 85% of revised budget",
                    "attrs": {
                        "row": 13,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.55",
                    "order": 56,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 421.44,
                        "r": 181.38,
                        "b": 395.76
                    },
                    "text": "Fixed Costs",
                    "attrs": {
                        "row": 14,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.56",
                    "order": 57,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 421.44,
                        "r": 296.52,
                        "b": 395.76
                    },
                    "text": "1,944,252",
                    "attrs": {
                        "row": 14,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.57",
                    "order": 58,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 421.44,
                        "r": 411.66,
                        "b": 395.76
                    },
                    "text": "1,944,252",
                    "attrs": {
                        "row": 14,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.58",
                    "order": 59,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 421.44,
                        "r": 526.8,
                        "b": 395.76
                    },
                    "text": "Projecting expense at 100% of revised budget",
                    "attrs": {
                        "row": 14,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.59",
                    "order": 60,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 395.76,
                        "r": 181.38,
                        "b": 370.08
                    },
                    "text": "Student Aid",
                    "attrs": {
                        "row": 15,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.60",
                    "order": 61,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 395.76,
                        "r": 296.52,
                        "b": 370.08
                    },
                    "text": "4,011,547",
                    "attrs": {
                        "row": 15,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.61",
                    "order": 62,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 395.76,
                        "r": 411.66,
                        "b": 370.08
                    },
                    "text": "4,011,547",
                    "attrs": {
                        "row": 15,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.62",
                    "order": 63,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 395.76,
                        "r": 526.8,
                        "b": 370.08
                    },
                    "text": "Projecting expense at 100% of revised budget",
                    "attrs": {
                        "row": 15,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.63",
                    "order": 64,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 370.08,
                        "r": 181.38,
                        "b": 344.4
                    },
                    "text": "Capital",
                    "attrs": {
                        "row": 16,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.64",
                    "order": 65,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 370.08,
                        "r": 296.52,
                        "b": 344.4
                    },
                    "text": "2,075,232",
                    "attrs": {
                        "row": 16,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.65",
                    "order": 66,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 370.08,
                        "r": 411.66,
                        "b": 344.4
                    },
                    "text": "1,037,616",
                    "attrs": {
                        "row": 16,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.66",
                    "order": 67,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 370.08,
                        "r": 526.8,
                        "b": 344.4
                    },
                    "text": "Projecting expense at 50% of revised budget",
                    "attrs": {
                        "row": 16,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.67",
                    "order": 68,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 344.4,
                        "r": 181.38,
                        "b": 318.72
                    },
                    "text": "'projected Expenditures Total",
                    "attrs": {
                        "row": 17,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.68",
                    "order": 69,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 344.4,
                        "r": 296.52,
                        "b": 318.72
                    },
                    "text": "44,118,250",
                    "attrs": {
                        "row": 17,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.69",
                    "order": 70,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 344.4,
                        "r": 411.66,
                        "b": 318.72
                    },
                    "text": "38,997,371",
                    "attrs": {
                        "row": 17,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.70",
                    "order": 71,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 344.4,
                        "r": 526.8,
                        "b": 318.72
                    },
                    "text": "",
                    "attrs": {
                        "row": 17,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.71",
                    "order": 72,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 318.72,
                        "r": 181.38,
                        "b": 293.04
                    },
                    "text": "surplus (Deficit) before Transfers",
                    "attrs": {
                        "row": 18,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.72",
                    "order": 73,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 318.72,
                        "r": 296.52,
                        "b": 293.04
                    },
                    "text": "1,906,693",
                    "attrs": {
                        "row": 18,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.73",
                    "order": 74,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 318.72,
                        "r": 411.66,
                        "b": 293.04
                    },
                    "text": "5,284,372",
                    "attrs": {
                        "row": 18,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.74",
                    "order": 75,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 318.72,
                        "r": 526.8,
                        "b": 293.04
                    },
                    "text": "",
                    "attrs": {
                        "row": 18,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.75",
                    "order": 76,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 293.04,
                        "r": 181.38,
                        "b": 267.36
                    },
                    "text": "Mandatory transfers",
                    "attrs": {
                        "row": 19,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.76",
                    "order": 77,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 293.04,
                        "r": 296.52,
                        "b": 267.36
                    },
                    "text": "1,906,693",
                    "attrs": {
                        "row": 19,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.77",
                    "order": 78,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 293.04,
                        "r": 411.66,
                        "b": 267.36
                    },
                    "text": "2,204,014",
                    "attrs": {
                        "row": 19,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.78",
                    "order": 79,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 293.04,
                        "r": 526.8,
                        "b": 267.36
                    },
                    "text": "",
                    "attrs": {
                        "row": 19,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.79",
                    "order": 80,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 267.36,
                        "r": 181.38,
                        "b": 241.68
                    },
                    "text": "projected Surplus (Deficit)",
                    "attrs": {
                        "row": 20,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.80",
                    "order": 81,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 267.36,
                        "r": 296.52,
                        "b": 241.68
                    },
                    "text": "-",
                    "attrs": {
                        "row": 20,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.81",
                    "order": 82,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 267.36,
                        "r": 411.66,
                        "b": 241.68
                    },
                    "text": "3,080,358",
                    "attrs": {
                        "row": 20,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.82",
                    "order": 83,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 267.36,
                        "r": 526.8,
                        "b": 241.68
                    },
                    "text": "",
                    "attrs": {
                        "row": 20,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.83",
                    "order": 84,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 241.68,
                        "r": 181.38,
                        "b": 216
                    },
                    "text": "estimated Non-operating Expense",
                    "attrs": {
                        "row": 21,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.84",
                    "order": 85,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 241.68,
                        "r": 296.52,
                        "b": 216
                    },
                    "text": "",
                    "attrs": {
                        "row": 21,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.85",
                    "order": 86,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 241.68,
                        "r": 411.66,
                        "b": 216
                    },
                    "text": "2,500,000",
                    "attrs": {
                        "row": 21,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.86",
                    "order": 87,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 241.68,
                        "r": 526.8,
                        "b": 216
                    },
                    "text": "",
                    "attrs": {
                        "row": 21,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.87",
                    "order": 88,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 216,
                        "r": 181.38,
                        "b": 190.32
                    },
                    "text": "Depreciation",
                    "attrs": {
                        "row": 22,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.88",
                    "order": 89,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 216,
                        "r": 296.52,
                        "b": 190.32
                    },
                    "text": "",
                    "attrs": {
                        "row": 22,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.89",
                    "order": 90,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 216,
                        "r": 411.66,
                        "b": 190.32
                    },
                    "text": "250,000",
                    "attrs": {
                        "row": 22,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.90",
                    "order": 91,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 216,
                        "r": 526.8,
                        "b": 190.32
                    },
                    "text": "",
                    "attrs": {
                        "row": 22,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.91",
                    "order": 92,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 190.32,
                        "r": 181.38,
                        "b": 164.64
                    },
                    "text": "Compensated Absences",
                    "attrs": {
                        "row": 23,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.92",
                    "order": 93,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 190.32,
                        "r": 296.52,
                        "b": 164.64
                    },
                    "text": "",
                    "attrs": {
                        "row": 23,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.93",
                    "order": 94,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 190.32,
                        "r": 411.66,
                        "b": 164.64
                    },
                    "text": "330,358",
                    "attrs": {
                        "row": 23,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.94",
                    "order": 95,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 190.32,
                        "r": 526.8,
                        "b": 164.64
                    },
                    "text": "",
                    "attrs": {
                        "row": 23,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.95",
                    "order": 96,
                    "type": "table_cell",
                    "bbox": {
                        "l": 66.24,
                        "t": 164.64,
                        "r": 181.38,
                        "b": 138.96
                    },
                    "text": "projected Surplus (Deficit) Adjusted",
                    "attrs": {
                        "row": 24,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.96",
                    "order": 97,
                    "type": "table_cell",
                    "bbox": {
                        "l": 181.38,
                        "t": 164.64,
                        "r": 296.52,
                        "b": 138.96
                    },
                    "text": "",
                    "attrs": {
                        "row": 24,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.97",
                    "order": 98,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.52,
                        "t": 164.64,
                        "r": 411.66,
                        "b": 138.96
                    },
                    "text": "",
                    "attrs": {
                        "row": 24,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p46.1.98",
                    "order": 99,
                    "type": "table_cell",
                    "bbox": {
                        "l": 411.66,
                        "t": 164.64,
                        "r": 526.8,
                        "b": 138.96
                    },
                    "text": "",
                    "attrs": {
                        "row": 24,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                }
            ]
        },
        {
            "id": "p46.2",
            "order": 100,
            "type": "caption",
            "bbox": {
                "l": 532.8,
                "t": 777.84,
                "r": 559.2,
                "b": 623.28
            },
            "text": "Budget vs. Operating Projection\nthrough June 30, 2009",
            "attrs": {
                "block_label": "figure_title"
            }
        },
        {
            "id": "p46.3",
            "order": 101,
            "type": "footer",
            "bbox": {
                "l": 33.84,
                "t": 43.68,
                "r": 46.08,
                "b": 27.36
            },
            "text": "16",
            "attrs": {
                "block_label": "number"
            }
        }
    ],
    "excluded_furniture": {
        "first": [],
        "last": []
    }
}