{
    "document_id": 16622,
    "page": 40,
    "width_pt": 960,
    "height_pt": 540,
    "rotation": 0,
    "pipeline_version": "paddleocr-vl-1.6+paul-48",
    "engine": "paddleocr_vl",
    "source_run_id": 16741,
    "item_count": 52,
    "counts_by_type": {
        "caption": 1,
        "table": 1,
        "table_cell": 50
    },
    "build_ms": 1,
    "items": [
        {
            "id": "p40.1",
            "order": 1,
            "type": "caption",
            "bbox": {
                "l": 19.44,
                "t": 498.96,
                "r": 432.72,
                "b": 458.88
            },
            "text": "FY 2026: Proposed E&G Budget",
            "attrs": {
                "block_label": "figure_title"
            }
        },
        {
            "id": "p40.2",
            "order": 2,
            "type": "table",
            "bbox": {
                "l": 159.6,
                "t": 455.76,
                "r": 956.16,
                "b": 9.84
            },
            "text": "",
            "attrs": {
                "block_label": "table",
                "n_rows": 18,
                "n_cols": 3,
                "integrity": {
                    "skipped": "no_text_layer"
                }
            },
            "children": [
                {
                    "id": "p40.2.1",
                    "order": 3,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 455.76,
                        "r": 956.16,
                        "b": 430.9867
                    },
                    "text": "Revenue",
                    "attrs": {
                        "row": 0,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 3
                    }
                },
                {
                    "id": "p40.2.2",
                    "order": 4,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 430.9867,
                        "r": 425.12,
                        "b": 406.2133
                    },
                    "text": "",
                    "attrs": {
                        "row": 1,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.3",
                    "order": 5,
                    "type": "table_cell",
                    "bbox": {
                        "l": 425.12,
                        "t": 430.9867,
                        "r": 690.64,
                        "b": 406.2133
                    },
                    "text": "Gross Student Tuition and Fees",
                    "attrs": {
                        "row": 1,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.4",
                    "order": 6,
                    "type": "table_cell",
                    "bbox": {
                        "l": 690.64,
                        "t": 430.9867,
                        "r": 956.16,
                        "b": 406.2133
                    },
                    "text": "$ 16,948,700.08",
                    "attrs": {
                        "row": 1,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.5",
                    "order": 7,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 406.2133,
                        "r": 425.12,
                        "b": 381.44
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.6",
                    "order": 8,
                    "type": "table_cell",
                    "bbox": {
                        "l": 425.12,
                        "t": 406.2133,
                        "r": 690.64,
                        "b": 381.44
                    },
                    "text": "Scholarship Allowances",
                    "attrs": {
                        "row": 2,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.7",
                    "order": 9,
                    "type": "table_cell",
                    "bbox": {
                        "l": 690.64,
                        "t": 406.2133,
                        "r": 956.16,
                        "b": 381.44
                    },
                    "text": "$ (3,500,000.00)",
                    "attrs": {
                        "row": 2,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.8",
                    "order": 10,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 381.44,
                        "r": 425.12,
                        "b": 356.6667
                    },
                    "text": "",
                    "attrs": {
                        "row": 3,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.9",
                    "order": 11,
                    "type": "table_cell",
                    "bbox": {
                        "l": 425.12,
                        "t": 381.44,
                        "r": 690.64,
                        "b": 356.6667
                    },
                    "text": "Reserve for Uncollectible",
                    "attrs": {
                        "row": 3,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.10",
                    "order": 12,
                    "type": "table_cell",
                    "bbox": {
                        "l": 690.64,
                        "t": 381.44,
                        "r": 956.16,
                        "b": 356.6667
                    },
                    "text": "$ (1,000,000.00)",
                    "attrs": {
                        "row": 3,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.11",
                    "order": 13,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 356.6667,
                        "r": 425.12,
                        "b": 331.8933
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.12",
                    "order": 14,
                    "type": "table_cell",
                    "bbox": {
                        "l": 425.12,
                        "t": 356.6667,
                        "r": 690.64,
                        "b": 331.8933
                    },
                    "text": "Net Student Tuition and Fees",
                    "attrs": {
                        "row": 4,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.13",
                    "order": 15,
                    "type": "table_cell",
                    "bbox": {
                        "l": 690.64,
                        "t": 356.6667,
                        "r": 956.16,
                        "b": 331.8933
                    },
                    "text": "$ 12,448,700.08",
                    "attrs": {
                        "row": 4,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.14",
                    "order": 16,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 331.8933,
                        "r": 425.12,
                        "b": 307.12
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.15",
                    "order": 17,
                    "type": "table_cell",
                    "bbox": {
                        "l": 425.12,
                        "t": 331.8933,
                        "r": 690.64,
                        "b": 307.12
                    },
                    "text": "State Appropriations",
                    "attrs": {
                        "row": 5,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.16",
                    "order": 18,
                    "type": "table_cell",
                    "bbox": {
                        "l": 690.64,
                        "t": 331.8933,
                        "r": 956.16,
                        "b": 307.12
                    },
                    "text": "$ 21,060,900.00",
                    "attrs": {
                        "row": 5,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.17",
                    "order": 19,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 307.12,
                        "r": 425.12,
                        "b": 282.3467
                    },
                    "text": "",
                    "attrs": {
                        "row": 6,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.18",
                    "order": 20,
                    "type": "table_cell",
                    "bbox": {
                        "l": 425.12,
                        "t": 307.12,
                        "r": 690.64,
                        "b": 282.3467
                    },
                    "text": "Sales and Service",
                    "attrs": {
                        "row": 6,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.19",
                    "order": 21,
                    "type": "table_cell",
                    "bbox": {
                        "l": 690.64,
                        "t": 307.12,
                        "r": 956.16,
                        "b": 282.3467
                    },
                    "text": "$ 1,200,000.00",
                    "attrs": {
                        "row": 6,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.20",
                    "order": 22,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 282.3467,
                        "r": 425.12,
                        "b": 257.5733
                    },
                    "text": "",
                    "attrs": {
                        "row": 7,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.21",
                    "order": 23,
                    "type": "table_cell",
                    "bbox": {
                        "l": 425.12,
                        "t": 282.3467,
                        "r": 690.64,
                        "b": 257.5733
                    },
                    "text": "Total Revenue",
                    "attrs": {
                        "row": 7,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.22",
                    "order": 24,
                    "type": "table_cell",
                    "bbox": {
                        "l": 690.64,
                        "t": 282.3467,
                        "r": 956.16,
                        "b": 257.5733
                    },
                    "text": "$ 34,709,600.08",
                    "attrs": {
                        "row": 7,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.23",
                    "order": 25,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 257.5733,
                        "r": 956.16,
                        "b": 232.8
                    },
                    "text": "Expenses",
                    "attrs": {
                        "row": 8,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 3
                    }
                },
                {
                    "id": "p40.2.24",
                    "order": 26,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 232.8,
                        "r": 425.12,
                        "b": 208.0267
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.25",
                    "order": 27,
                    "type": "table_cell",
                    "bbox": {
                        "l": 425.12,
                        "t": 232.8,
                        "r": 690.64,
                        "b": 208.0267
                    },
                    "text": "Salaries/Wages",
                    "attrs": {
                        "row": 9,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.26",
                    "order": 28,
                    "type": "table_cell",
                    "bbox": {
                        "l": 690.64,
                        "t": 232.8,
                        "r": 956.16,
                        "b": 208.0267
                    },
                    "text": "$ 13,732,000.00",
                    "attrs": {
                        "row": 9,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.27",
                    "order": 29,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 208.0267,
                        "r": 425.12,
                        "b": 183.2533
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.28",
                    "order": 30,
                    "type": "table_cell",
                    "bbox": {
                        "l": 425.12,
                        "t": 208.0267,
                        "r": 690.64,
                        "b": 183.2533
                    },
                    "text": "Benefits",
                    "attrs": {
                        "row": 10,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.29",
                    "order": 31,
                    "type": "table_cell",
                    "bbox": {
                        "l": 690.64,
                        "t": 208.0267,
                        "r": 956.16,
                        "b": 183.2533
                    },
                    "text": "$ 5,725,800.00",
                    "attrs": {
                        "row": 10,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.30",
                    "order": 32,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 183.2533,
                        "r": 425.12,
                        "b": 158.48
                    },
                    "text": "",
                    "attrs": {
                        "row": 11,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.31",
                    "order": 33,
                    "type": "table_cell",
                    "bbox": {
                        "l": 425.12,
                        "t": 183.2533,
                        "r": 690.64,
                        "b": 158.48
                    },
                    "text": "Contracted Services",
                    "attrs": {
                        "row": 11,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.32",
                    "order": 34,
                    "type": "table_cell",
                    "bbox": {
                        "l": 690.64,
                        "t": 183.2533,
                        "r": 956.16,
                        "b": 158.48
                    },
                    "text": "$ 1,300,000.00",
                    "attrs": {
                        "row": 11,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.33",
                    "order": 35,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 158.48,
                        "r": 425.12,
                        "b": 133.7067
                    },
                    "text": "",
                    "attrs": {
                        "row": 12,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.34",
                    "order": 36,
                    "type": "table_cell",
                    "bbox": {
                        "l": 425.12,
                        "t": 158.48,
                        "r": 690.64,
                        "b": 133.7067
                    },
                    "text": "Operating",
                    "attrs": {
                        "row": 12,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.35",
                    "order": 37,
                    "type": "table_cell",
                    "bbox": {
                        "l": 690.64,
                        "t": 158.48,
                        "r": 956.16,
                        "b": 133.7067
                    },
                    "text": "$ 7,882,916.36",
                    "attrs": {
                        "row": 12,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.36",
                    "order": 38,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 133.7067,
                        "r": 425.12,
                        "b": 108.9333
                    },
                    "text": "",
                    "attrs": {
                        "row": 13,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.37",
                    "order": 39,
                    "type": "table_cell",
                    "bbox": {
                        "l": 425.12,
                        "t": 133.7067,
                        "r": 690.64,
                        "b": 108.9333
                    },
                    "text": "Utilities",
                    "attrs": {
                        "row": 13,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.38",
                    "order": 40,
                    "type": "table_cell",
                    "bbox": {
                        "l": 690.64,
                        "t": 133.7067,
                        "r": 956.16,
                        "b": 108.9333
                    },
                    "text": "$ 2,381,263.00",
                    "attrs": {
                        "row": 13,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.39",
                    "order": 41,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 108.9333,
                        "r": 425.12,
                        "b": 84.16
                    },
                    "text": "",
                    "attrs": {
                        "row": 14,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.40",
                    "order": 42,
                    "type": "table_cell",
                    "bbox": {
                        "l": 425.12,
                        "t": 108.9333,
                        "r": 690.64,
                        "b": 84.16
                    },
                    "text": "Transfers",
                    "attrs": {
                        "row": 14,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.41",
                    "order": 43,
                    "type": "table_cell",
                    "bbox": {
                        "l": 690.64,
                        "t": 108.9333,
                        "r": 956.16,
                        "b": 84.16
                    },
                    "text": "",
                    "attrs": {
                        "row": 14,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.42",
                    "order": 44,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 84.16,
                        "r": 425.12,
                        "b": 59.3867
                    },
                    "text": "",
                    "attrs": {
                        "row": 15,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.43",
                    "order": 45,
                    "type": "table_cell",
                    "bbox": {
                        "l": 425.12,
                        "t": 84.16,
                        "r": 690.64,
                        "b": 59.3867
                    },
                    "text": "Mandatory: Debt Service",
                    "attrs": {
                        "row": 15,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.44",
                    "order": 46,
                    "type": "table_cell",
                    "bbox": {
                        "l": 690.64,
                        "t": 84.16,
                        "r": 956.16,
                        "b": 59.3867
                    },
                    "text": "$ 1,687,620.72",
                    "attrs": {
                        "row": 15,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.45",
                    "order": 47,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 59.3867,
                        "r": 425.12,
                        "b": 34.6133
                    },
                    "text": "",
                    "attrs": {
                        "row": 16,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.46",
                    "order": 48,
                    "type": "table_cell",
                    "bbox": {
                        "l": 425.12,
                        "t": 59.3867,
                        "r": 690.64,
                        "b": 34.6133
                    },
                    "text": "Non-Mandatory: Reserves",
                    "attrs": {
                        "row": 16,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.47",
                    "order": 49,
                    "type": "table_cell",
                    "bbox": {
                        "l": 690.64,
                        "t": 59.3867,
                        "r": 956.16,
                        "b": 34.6133
                    },
                    "text": "$ 2,000,000.00",
                    "attrs": {
                        "row": 16,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.48",
                    "order": 50,
                    "type": "table_cell",
                    "bbox": {
                        "l": 159.6,
                        "t": 34.6133,
                        "r": 425.12,
                        "b": 9.84
                    },
                    "text": "",
                    "attrs": {
                        "row": 17,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.49",
                    "order": 51,
                    "type": "table_cell",
                    "bbox": {
                        "l": 425.12,
                        "t": 34.6133,
                        "r": 690.64,
                        "b": 9.84
                    },
                    "text": "Total Expense",
                    "attrs": {
                        "row": 17,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p40.2.50",
                    "order": 52,
                    "type": "table_cell",
                    "bbox": {
                        "l": 690.64,
                        "t": 34.6133,
                        "r": 956.16,
                        "b": 9.84
                    },
                    "text": "$ 34,709,600.08",
                    "attrs": {
                        "row": 17,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                }
            ]
        }
    ],
    "excluded_furniture": {
        "first": [],
        "last": []
    }
}