{ "document_id": 10943, "page": 13, "width_pt": 612, "height_pt": 792, "rotation": 0, "pipeline_version": "paddleocr-vl-1.6+paul-48", "engine": "paddleocr_vl", "source_run_id": 11054, "item_count": 100, "counts_by_type": { "footer": 1, "table": 1, "table_cell": 98 }, "build_ms": 10, "items": [ { "id": "p13.1", "order": 1, "type": "table", "bbox": { "l": 53.28, "t": 644.689946, "r": 553.92, "b": 139.68 }, "text": "", "attrs": { "block_label": "table", "n_rows": 19, "n_cols": 7, "integrity": { "cells_checked": 71, "cells_flagged": 2, "flags": [ { "row": 1, "col": 0, "coverage": 0, "text": "DIVISION: CENTRALIZED SERVICES" }, { "row": 2, "col": 0, "coverage": 0, "text": "PROGRAM: LIVESTOCK LOSS BOARD" } ] } }, "children": [ { "id": "p13.1.1", "order": 2, "type": "table_cell", "bbox": { "l": 177.596309, "t": 644.689946, "r": 449.367029, "b": 619.5942259999999 }, "text": "MONTANA DEPARTMENT OF LIVESTOCK PROJECTED EXPENSE TO BUDGET COMPARISON REPORT APRIL 30, 2026", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 7, "bbox_refit": true } }, { "id": "p13.1.2", "order": 3, "type": "table_cell", "bbox": { "l": 53.28, "t": 626.6057, "r": 553.92, "b": 608.5714 }, "text": "DIVISION: CENTRALIZED SERVICES", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 7 } }, { "id": "p13.1.3", "order": 4, "type": "table_cell", "bbox": { "l": 53.28, "t": 608.5714, "r": 553.92, "b": 590.5371 }, "text": "PROGRAM: LIVESTOCK LOSS BOARD", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 7 } }, { "id": "p13.1.4", "order": 5, "type": "table_cell", "bbox": { "l": 53.28, "t": 590.5371, "r": 124.8, "b": 572.5029 }, "text": "", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.5", "order": 6, "type": "table_cell", "bbox": { "l": 240.7199, "t": 564.64986, "r": 288.27158, "b": 510.03944 }, "text": "Year-to-Date Actual Expenses April FY 2026", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.6", "order": 7, "type": "table_cell", "bbox": { "l": 304.803157, "t": 552.1753659999999, "r": 350.111317, "b": 508.481746 }, "text": "Projected Expenses May to June 2026", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.7", "order": 8, "type": "table_cell", "bbox": { "l": 372.364117, "t": 563.922266, "r": 408.032437, "b": 508.463546 }, "text": "FY 2026 Projected Year End Expense Totals", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.8", "order": 9, "type": "table_cell", "bbox": { "l": 438.367, "t": 528.6585660000001, "r": 467.551, "b": 508.494246 }, "text": "FY 2026 Budget", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.9", "order": 10, "type": "table_cell", "bbox": { "l": 498.13067, "t": 552.1699659999999, "r": 533.79899, "b": 532.0056460000001 }, "text": "Projected Budget Excess/(Deficit)", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p13.1.10", "order": 11, "type": "table_cell", "bbox": { "l": 97.44445, "t": 498.75806, "r": 153.71485, "b": 490.35854 }, "text": "BUDGETED FTE", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.11", "order": 12, "type": "table_cell", "bbox": { "l": 256.54285, "t": 498.75806, "r": 272.71261, "b": 490.35854 }, "text": "1.00", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.12", "order": 13, "type": "table_cell", "bbox": { "l": 196.32, "t": 572.5029, "r": 267.84, "b": 554.4686 }, "text": "", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.13", "order": 14, "type": "table_cell", "bbox": { "l": 267.84, "t": 572.5029, "r": 339.36, "b": 554.4686 }, "text": "", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.14", "order": 15, "type": "table_cell", "bbox": { "l": 339.36, "t": 572.5029, "r": 410.88, "b": 554.4686 }, "text": "", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.15", "order": 16, "type": "table_cell", "bbox": { "l": 410.88, "t": 572.5029, "r": 482.4, "b": 554.4686 }, "text": "", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.16", "order": 17, "type": "table_cell", "bbox": { "l": 482.4, "t": 572.5029, "r": 553.92, "b": 554.4686 }, "text": "", "attrs": { "row": 4, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.17", "order": 18, "type": "table_cell", "bbox": { "l": 84.72245, "t": 479.626426, "r": 185.86325, "b": 459.63324 }, "text": "A\n61000 PERSONAL SERVICES", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.18", "order": 19, "type": "table_cell", "bbox": { "l": 262.19745, "t": 479.64252, "r": 267.31377, "b": 471.45276 }, "text": "B", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.19", "order": 20, "type": "table_cell", "bbox": { "l": 325.18287, "t": 479.64252, "r": 330.00735, "b": 471.45276 }, "text": "C", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.20", "order": 21, "type": "table_cell", "bbox": { "l": 387.580185, "t": 479.64252, "r": 393.325785, "b": 471.45276 }, "text": "D", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.21", "order": 22, "type": "table_cell", "bbox": { "l": 451.194885, "t": 479.64252, "r": 455.645445, "b": 471.45276 }, "text": "E", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.22", "order": 23, "type": "table_cell", "bbox": { "l": 514.196918, "t": 479.64252, "r": 518.382998, "b": 471.45276 }, "text": "F", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p13.1.23", "order": 24, "type": "table_cell", "bbox": { "l": 73.42275, "t": 456.26796, "r": 209.78465, "b": 412.57404 }, "text": "1 61100 SALARIES\n2 61300 OTHER/PER DIEM\n3 61400 BENEFITS\n4 TOTAL PERSONAL SERVICES", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.24", "order": 25, "type": "table_cell", "bbox": { "l": 261.796192, "t": 456.26796, "r": 287.277398, "b": 412.57404 }, "text": "$ 21,048\n1,200\n10,426\n32,674", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.25", "order": 26, "type": "table_cell", "bbox": { "l": 324.697167, "t": 456.26796, "r": 350.205808, "b": 412.57404 }, "text": "$ 7,352\n500\n3,420\n11,272", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.26", "order": 27, "type": "table_cell", "bbox": { "l": 387.579811, "t": 456.26796, "r": 413.033683, "b": 412.57404 }, "text": "$ 28,400\n1,700\n13,846\n43,946", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.27", "order": 28, "type": "table_cell", "bbox": { "l": 450.461998, "t": 456.26796, "r": 475.91631, "b": 412.57404 }, "text": "$ 38,664\n1,500\n12,411\n52,575", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.28", "order": 29, "type": "table_cell", "bbox": { "l": 513.344647, "t": 456.26796, "r": 541.616451, "b": 412.57404 }, "text": "$ 10,264\n(200)\n(1,435)\n8,629", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 2, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.29", "order": 30, "type": "table_cell", "bbox": { "l": 73.43175, "t": 401.65756, "r": 158.18377, "b": 393.25804 }, "text": "5 62000 OPERATIONS", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.30", "order": 31, "type": "table_cell", "bbox": { "l": 124.8, "t": 446.2629, "r": 196.32, "b": 428.2286 }, "text": "", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.31", "order": 32, "type": "table_cell", "bbox": { "l": 196.32, "t": 446.2629, "r": 267.84, "b": 428.2286 }, "text": "", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.32", "order": 33, "type": "table_cell", "bbox": { "l": 267.84, "t": 446.2629, "r": 339.36, "b": 428.2286 }, "text": "", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.33", "order": 34, "type": "table_cell", "bbox": { "l": 339.36, "t": 446.2629, "r": 410.88, "b": 428.2286 }, "text": "", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.34", "order": 35, "type": "table_cell", "bbox": { "l": 410.88, "t": 446.2629, "r": 482.4, "b": 428.2286 }, "text": "", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.35", "order": 36, "type": "table_cell", "bbox": { "l": 482.4, "t": 446.2629, "r": 553.92, "b": 428.2286 }, "text": "", "attrs": { "row": 7, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.36", "order": 37, "type": "table_cell", "bbox": { "l": 71.18805, "t": 389.89276, "r": 193.569312, "b": 334.43434 }, "text": "6 62100 CONTRACT\n7 62200 SUPPLY\n8 62300 COMMUNICATION\n9 62400 TRAVEL\n10 62500 RENT", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.37", "order": 38, "type": "table_cell", "bbox": { "l": 266.520432, "t": 389.89276, "r": 287.332192, "b": 334.43434 }, "text": "1,322\n1,495\n2,190\n2,677\n3,018", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.38", "order": 39, "type": "table_cell", "bbox": { "l": 329.402636, "t": 389.89276, "r": 350.251208, "b": 334.43434 }, "text": "517\n156\n1,270\n709\n569", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.39", "order": 40, "type": "table_cell", "bbox": { "l": 392.267323, "t": 389.89276, "r": 413.079083, "b": 334.43434 }, "text": "1,839\n1,651\n3,460\n3,386\n3,587", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.40", "order": 41, "type": "table_cell", "bbox": { "l": 450.47139, "t": 389.89276, "r": 475.96171, "b": 334.43434 }, "text": "18,164\n4,851\n7,343\n3,308\n3,621", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.41", "order": 42, "type": "table_cell", "bbox": { "l": 513.353698, "t": 389.89276, "r": 541.716838, "b": 334.43434 }, "text": "16,325\n3,200\n3,883\n(78)\n34", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 2, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.42", "order": 43, "type": "table_cell", "bbox": { "l": 71.19705, "t": 331.06906, "r": 186.88844, "b": 322.66954 }, "text": "11 62700 REPAIR & MAINT", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.43", "order": 44, "type": "table_cell", "bbox": { "l": 124.8, "t": 338.0571, "r": 196.32, "b": 320.0229 }, "text": "-", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.44", "order": 45, "type": "table_cell", "bbox": { "l": 345.708841, "t": 331.13616, "r": 350.332681, "b": 322.73664 }, "text": "2", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.45", "order": 46, "type": "table_cell", "bbox": { "l": 408.591251, "t": 331.13616, "r": 413.215091, "b": 322.73664 }, "text": "2", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.46", "order": 47, "type": "table_cell", "bbox": { "l": 462.116667, "t": 331.13616, "r": 475.988187, "b": 322.73664 }, "text": "408", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.47", "order": 48, "type": "table_cell", "bbox": { "l": 524.998897, "t": 331.13616, "r": 538.870417, "b": 322.73664 }, "text": "406", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p13.1.48", "order": 49, "type": "table_cell", "bbox": { "l": 71.169, "t": 319.37136, "r": 188.908342, "b": 299.33474 }, "text": "12 62800 OTHER EXPENSES\n13 TOTAL OPERATIONS", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.49", "order": 50, "type": "table_cell", "bbox": { "l": 261.84, "t": 319.37136, "r": 287.294719, "b": 299.33664 }, "text": "1,702\n12,404", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.50", "order": 51, "type": "table_cell", "bbox": { "l": 329.393269, "t": 319.37136, "r": 350.232066, "b": 299.33664 }, "text": "235\n3,458", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.51", "order": 52, "type": "table_cell", "bbox": { "l": 387.5946, "t": 319.37136, "r": 413.059746, "b": 299.33664 }, "text": "1,937\n15,862", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.52", "order": 53, "type": "table_cell", "bbox": { "l": 450.477973, "t": 319.37136, "r": 475.942374, "b": 299.33664 }, "text": "5,107\n42,802", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.53", "order": 54, "type": "table_cell", "bbox": { "l": 513.360372, "t": 319.37136, "r": 538.824708, "b": 299.33664 }, "text": "3,170\n26,940", "attrs": { "row": 10, "col": 5, "rowspan": 1, "colspan": 2, "bbox_refit": true, "merged_continuation": true } }, { "id": "p13.1.54", "order": 55, "type": "table_cell", "bbox": { "l": 71.168, "t": 287.69946, "r": 138.16378, "b": 279.29994 }, "text": "14 67000 CLAIMS", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.55", "order": 56, "type": "table_cell", "bbox": { "l": 124.8, "t": 283.9543, "r": 196.32, "b": 265.92 }, "text": "", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.56", "order": 57, "type": "table_cell", "bbox": { "l": 196.32, "t": 283.9543, "r": 267.84, "b": 265.92 }, "text": "", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.57", "order": 58, "type": "table_cell", "bbox": { "l": 267.84, "t": 283.9543, "r": 339.36, "b": 265.92 }, "text": "", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.58", "order": 59, "type": "table_cell", "bbox": { "l": 339.36, "t": 283.9543, "r": 410.88, "b": 265.92 }, "text": "", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.59", "order": 60, "type": "table_cell", "bbox": { "l": 410.88, "t": 283.9543, "r": 482.4, "b": 265.92 }, "text": "", "attrs": { "row": 11, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.60", "order": 61, "type": "table_cell", "bbox": { "l": 482.4, "t": 283.9543, "r": 553.92, "b": 265.92 }, "text": "", "attrs": { "row": 11, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.61", "order": 62, "type": "table_cell", "bbox": { "l": 71.168, "t": 275.34166000000005, "r": 229.7832, "b": 266.94214 }, "text": "15 67200 DEPREDATION REMIDIATION", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.62", "order": 63, "type": "table_cell", "bbox": { "l": 257.15232, "t": 262.98425999999995, "r": 287.17536, "b": 254.58474 }, "text": "212,621", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.63", "order": 64, "type": "table_cell", "bbox": { "l": 196.32, "t": 265.92, "r": 267.84, "b": 247.8857 }, "text": "-", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.64", "order": 65, "type": "table_cell", "bbox": { "l": 257.17895, "t": 275.34166000000005, "r": 287.20199, "b": 266.94214 }, "text": "212,621", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.65", "order": 66, "type": "table_cell", "bbox": { "l": 445.799702, "t": 262.98425999999995, "r": 475.822742, "b": 254.58474 }, "text": "211,000", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.66", "order": 67, "type": "table_cell", "bbox": { "l": 515.284838, "t": 262.98425999999995, "r": 541.586918, "b": 254.58474 }, "text": "(1,621)", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p13.1.67", "order": 68, "type": "table_cell", "bbox": { "l": 71.168, "t": 262.98425999999995, "r": 162.10368, "b": 254.58474 }, "text": "16 TOTAL CLAIMS", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.68", "order": 69, "type": "table_cell", "bbox": { "l": 382.907088, "t": 262.98425999999995, "r": 412.930128, "b": 254.58474 }, "text": "212,621", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.69", "order": 70, "type": "table_cell", "bbox": { "l": 196.32, "t": 247.8857, "r": 267.84, "b": 229.8514 }, "text": "-", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.70", "order": 71, "type": "table_cell", "bbox": { "l": 382.90727, "t": 275.34166000000005, "r": 412.93031, "b": 266.94214 }, "text": "212,621", "attrs": { "row": 13, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.71", "order": 72, "type": "table_cell", "bbox": { "l": 445.799885, "t": 275.34166000000005, "r": 475.822925, "b": 266.94214 }, "text": "211,000", "attrs": { "row": 13, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.72", "order": 73, "type": "table_cell", "bbox": { "l": 515.285021, "t": 275.34166000000005, "r": 541.587101, "b": 266.94214 }, "text": "(1,621)", "attrs": { "row": 13, "col": 5, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p13.1.73", "order": 74, "type": "table_cell", "bbox": { "l": 71.168, "t": 251.19212000000005, "r": 168.708242, "b": 243.00235999999995 }, "text": "17 TOTAL EXPENDITURES", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.74", "order": 75, "type": "table_cell", "bbox": { "l": 257.180371, "t": 219.53666599999997, "r": 287.203411, "b": 211.13714600000003 }, "text": "$ 257,699", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.75", "order": 76, "type": "table_cell", "bbox": { "l": 324.73252, "t": 219.53666599999997, "r": 350.13172, "b": 211.13714600000003 }, "text": "$ 14,730", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.76", "order": 77, "type": "table_cell", "bbox": { "l": 382.927141, "t": 219.53666599999997, "r": 412.950181, "b": 211.13714600000003 }, "text": "$ 272,429", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.77", "order": 78, "type": "table_cell", "bbox": { "l": 445.809759, "t": 219.53666599999997, "r": 475.832799, "b": 211.13714600000003 }, "text": "$ 306,377", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.78", "order": 79, "type": "table_cell", "bbox": { "l": 513.371088, "t": 219.53666599999997, "r": 538.770288, "b": 211.13714600000003 }, "text": "$ 33,948", "attrs": { "row": 14, "col": 5, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p13.1.79", "order": 80, "type": "table_cell", "bbox": { "l": 71.169, "t": 231.14642600000002, "r": 154.792122, "b": 222.95666600000004 }, "text": "18 BUDGETED FUNDS", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.80", "order": 81, "type": "table_cell", "bbox": { "l": 124.8, "t": 211.8171, "r": 196.32, "b": 193.7829 }, "text": "", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.81", "order": 82, "type": "table_cell", "bbox": { "l": 196.32, "t": 211.8171, "r": 267.84, "b": 193.7829 }, "text": "", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.82", "order": 83, "type": "table_cell", "bbox": { "l": 267.84, "t": 211.8171, "r": 339.36, "b": 193.7829 }, "text": "", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.83", "order": 84, "type": "table_cell", "bbox": { "l": 339.36, "t": 211.8171, "r": 410.88, "b": 193.7829 }, "text": "", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.84", "order": 85, "type": "table_cell", "bbox": { "l": 410.88, "t": 211.8171, "r": 482.4, "b": 193.7829 }, "text": "", "attrs": { "row": 15, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.85", "order": 86, "type": "table_cell", "bbox": { "l": 482.4, "t": 211.8171, "r": 553.92, "b": 193.7829 }, "text": "", "attrs": { "row": 15, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p13.1.86", "order": 87, "type": "table_cell", "bbox": { "l": 71.169, "t": 219.53666599999997, "r": 180.84588, "b": 211.13714600000003 }, "text": "19 01100 GENERAL FUND", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.87", "order": 88, "type": "table_cell", "bbox": { "l": 257.171, "t": 207.89956600000005, "r": 287.19404, "b": 199.500046 }, "text": "$ 257,699", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.88", "order": 89, "type": "table_cell", "bbox": { "l": 324.732086, "t": 207.89956600000005, "r": 350.131286, "b": 199.500046 }, "text": "$ 14,730", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.89", "order": 90, "type": "table_cell", "bbox": { "l": 382.927164, "t": 207.89956600000005, "r": 412.950204, "b": 199.500046 }, "text": "$ 272,429", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.90", "order": 91, "type": "table_cell", "bbox": { "l": 445.80969, "t": 207.89956600000005, "r": 475.83273, "b": 199.500046 }, "text": "$ 306,377", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.91", "order": 92, "type": "table_cell", "bbox": { "l": 513.370654, "t": 207.89956600000005, "r": 538.769854, "b": 199.500046 }, "text": "$ 33,948", "attrs": { "row": 16, "col": 5, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p13.1.92", "order": 93, "type": "table_cell", "bbox": { "l": 71.169, "t": 207.74452599999995, "r": 181.431642, "b": 199.55476599999997 }, "text": "20 TOTAL BUDGETED FUNDS", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.93", "order": 94, "type": "table_cell", "bbox": { "l": 257.171, "t": 250.863566, "r": 287.19404, "b": 242.46404600000005 }, "text": "$ 257,699", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.94", "order": 95, "type": "table_cell", "bbox": { "l": 324.732086, "t": 250.863566, "r": 350.131286, "b": 242.46404600000005 }, "text": "$ 14,730", "attrs": { "row": 17, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.95", "order": 96, "type": "table_cell", "bbox": { "l": 382.926799, "t": 250.863566, "r": 412.949839, "b": 242.46404600000005 }, "text": "$ 272,429", "attrs": { "row": 17, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.96", "order": 97, "type": "table_cell", "bbox": { "l": 445.809417, "t": 250.863566, "r": 475.832457, "b": 242.46404600000005 }, "text": "$ 306,377", "attrs": { "row": 17, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p13.1.97", "order": 98, "type": "table_cell", "bbox": { "l": 513.370381, "t": 250.863566, "r": 538.769581, "b": 242.46404600000005 }, "text": "$ 33,948", "attrs": { "row": 17, "col": 5, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p13.1.98", "order": 99, "type": "table_cell", "bbox": { "l": 61.560424, "t": 167.38410599999997, "r": 543.802024, "b": 143.515806 }, "text": "Due to the lag in timing that expenses are able to be posted to the accounting system, projected expenses are calculated using three months to the end of the year instead of the anticipated two months.", "attrs": { "row": 18, "col": 0, "rowspan": 1, "colspan": 7, "bbox_refit": true } } ] }, { "id": "p13.2", "order": 100, "type": "footer", "bbox": { "l": 302.16, "t": 36, "r": 308.64, "b": 27.36 }, "text": "4", "attrs": { "block_label": "number" } } ], "excluded_furniture": { "first": [], "last": [] } }