{ "document_id": 12423, "page": 21, "width_pt": 1008, "height_pt": 611.76, "rotation": 0, "pipeline_version": "paddleocr-vl-1.6+paul-48", "engine": "paddleocr_vl", "source_run_id": 12534, "item_count": 65, "counts_by_type": { "footnote": 8, "table": 1, "table_cell": 56 }, "build_ms": 10, "items": [ { "id": "p21.1", "order": 1, "type": "table", "bbox": { "l": 77.76, "t": 574.32, "r": 864, "b": 137.04 }, "text": "", "attrs": { "block_label": "table", "n_rows": 20, "n_cols": 3, "integrity": { "cells_checked": 42, "cells_flagged": 2, "flags": [ { "row": 6, "col": 0, "coverage": 0.25, "text": "Total Interlocal Serv Agreement" }, { "row": 10, "col": 1, "coverage": 0, "text": "0" } ] } }, "children": [ { "id": "p21.1.1", "order": 2, "type": "table_cell", "bbox": { "l": 82.7468, "t": 569.143, "r": 578.9853, "b": 528.6405 }, "text": "EXPLANATORY STATEMENT - (Continued)\\nBUDGET MESSAGE\nTOWNSHIP OF JACKSON\n1977 APPROPRIATIONS CAP CALCULATION", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 3, "bbox_refit": true, "merged_continuation": true, "column_header": true, "header_source": "pdf" } }, { "id": "p21.1.2", "order": 3, "type": "table_cell", "bbox": { "l": 77.76, "t": 521.8464, "r": 339.84, "b": 504.3552 }, "text": "Total General Appropriations for 2017", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.3", "order": 4, "type": "table_cell", "bbox": { "l": 448.7653, "t": 514.658, "r": 492.85225, "b": 506.7955 }, "text": "42,398,789", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.4", "order": 5, "type": "table_cell", "bbox": { "l": 512.8043, "t": 515.134, "r": 859.93325, "b": 496.23 }, "text": "2016 CAP Bank\\n2017 CAP Bank\\n1,170,652.49\\n1,040,282.94", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.5", "order": 6, "type": "table_cell", "bbox": { "l": 77.76, "t": 504.3552, "r": 339.84, "b": 486.864 }, "text": "", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.6", "order": 7, "type": "table_cell", "bbox": { "l": 339.84, "t": 504.3552, "r": 601.92, "b": 486.864 }, "text": "", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.7", "order": 8, "type": "table_cell", "bbox": { "l": 512.8808, "t": 482.9785, "r": 859.5754, "b": 474.8695 }, "text": "Allowable Operating Appropriations -Within CAP\\n39,077,538", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.8", "order": 9, "type": "table_cell", "bbox": { "l": 81.9648, "t": 460.1815, "r": 333.8538, "b": 452.31899999999996 }, "text": "SUBTOTAL-2017 Amended Appropriations for CAP Adjustments", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.9", "order": 10, "type": "table_cell", "bbox": { "l": 448.5273, "t": 459.935, "r": 492.3771, "b": 452.0725 }, "text": "42,398,789", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.10", "order": 11, "type": "table_cell", "bbox": { "l": 601.92, "t": 486.864, "r": 864, "b": 469.3728 }, "text": "", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.11", "order": 12, "type": "table_cell", "bbox": { "l": 82.1348, "t": 438.821, "r": 277.0908, "b": 430.95849999999996 }, "text": "Less Exceptions-Operations Excluded from CAPs:", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.12", "order": 13, "type": "table_cell", "bbox": { "l": 339.84, "t": 469.3728, "r": 601.92, "b": 451.8816 }, "text": "", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.13", "order": 14, "type": "table_cell", "bbox": { "l": 512.5666, "t": 439.0525, "r": 859.3394, "b": 430.714 }, "text": "2018 Appropriations - Within CAPs\\n36,838,408", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.14", "order": 15, "type": "table_cell", "bbox": { "l": 86.5803, "t": 426.81899999999996, "r": 175.56765, "b": 418.9565 }, "text": "Total Other Operations", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.15", "order": 16, "type": "table_cell", "bbox": { "l": 356.4893, "t": 426.8105, "r": 393.4677, "b": 418.948 }, "text": "(231,603)", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.16", "order": 17, "type": "table_cell", "bbox": { "l": 601.92, "t": 451.8816, "r": 864, "b": 434.3904 }, "text": "", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.17", "order": 18, "type": "table_cell", "bbox": { "l": 77.76, "t": 434.3904, "r": 339.84, "b": 416.8992 }, "text": "Total Interlocal Serv Agreement", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.18", "order": 19, "type": "table_cell", "bbox": { "l": 356.4893, "t": 416.007, "r": 393.4677, "b": 408.1445 }, "text": "(102,000)", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.19", "order": 20, "type": "table_cell", "bbox": { "l": 601.92, "t": 434.3904, "r": 864, "b": 416.8992 }, "text": "", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.20", "order": 21, "type": "table_cell", "bbox": { "l": 86.3423, "t": 405.45849999999996, "r": 204.9683, "b": 397.596 }, "text": "Total Additional Appropriations", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.21", "order": 22, "type": "table_cell", "bbox": { "l": 361.2918, "t": 405.20349999999996, "r": 393.4694, "b": 397.341 }, "text": "(13,026)", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.22", "order": 23, "type": "table_cell", "bbox": { "l": 601.92, "t": 416.8992, "r": 864, "b": 399.408 }, "text": "", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.23", "order": 24, "type": "table_cell", "bbox": { "l": 77.76, "t": 399.408, "r": 339.84, "b": 381.9168 }, "text": "Total Public & Private-Offset", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.24", "order": 25, "type": "table_cell", "bbox": { "l": 361.2918, "t": 394.4, "r": 389.1463, "b": 386.5375 }, "text": "(92,911)", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.25", "order": 26, "type": "table_cell", "bbox": { "l": 601.92, "t": 399.408, "r": 864, "b": 381.9168 }, "text": "", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.26", "order": 27, "type": "table_cell", "bbox": { "l": 86.1043, "t": 383.8515, "r": 188.8948, "b": 354.382 }, "text": "Total Capital Improvement\nTotal Debt Service\nTotal Deferred Charges", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p21.1.27", "order": 28, "type": "table_cell", "bbox": { "l": 349.0518, "t": 383.84299999999996, "r": 393.2348, "b": 354.3735 }, "text": "(110,000)\n(3,768,696)\n(327)", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p21.1.28", "order": 29, "type": "table_cell", "bbox": { "l": 601.92, "t": 381.9168, "r": 864, "b": 364.4256 }, "text": "", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.29", "order": 30, "type": "table_cell", "bbox": { "l": 85.8578, "t": 351.6875, "r": 133.9015, "b": 343.825 }, "text": "Judgements", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.30", "order": 31, "type": "table_cell", "bbox": { "l": 339.84, "t": 329.4432, "r": 601.92, "b": 311.952 }, "text": "0", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.31", "order": 32, "type": "table_cell", "bbox": { "l": 601.92, "t": 329.4432, "r": 864, "b": 311.952 }, "text": "", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.32", "order": 33, "type": "table_cell", "bbox": { "l": 86.2063, "t": 340.884, "r": 205.2709, "b": 333.0215 }, "text": "Reserve for Uncollected Taxes", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.33", "order": 34, "type": "table_cell", "bbox": { "l": 348.8056, "t": 340.90299999999996, "r": 490.43005, "b": 322.23699999999997 }, "text": "(2,663,929)\n(6,982,491)", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p21.1.34", "order": 35, "type": "table_cell", "bbox": { "l": 601.92, "t": 311.952, "r": 864, "b": 294.4608 }, "text": "", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.35", "order": 36, "type": "table_cell", "bbox": { "l": 80.6558, "t": 308.9665, "r": 210.4865, "b": 301.104 }, "text": "Amount on Which CAP is Applied", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.36", "order": 37, "type": "table_cell", "bbox": { "l": 447.7371, "t": 308.739, "r": 491.65575, "b": 300.87649999999996 }, "text": "35,416,298", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.37", "order": 38, "type": "table_cell", "bbox": { "l": 601.92, "t": 276.9696, "r": 864, "b": 259.4784 }, "text": "", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.38", "order": 39, "type": "table_cell", "bbox": { "l": 80.7511, "t": 286.42199999999997, "r": 151.22715, "b": 278.5595 }, "text": "CAP Adjustments:", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.39", "order": 40, "type": "table_cell", "bbox": { "l": 339.84, "t": 259.4784, "r": 601.92, "b": 241.9872 }, "text": "", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.40", "order": 41, "type": "table_cell", "bbox": { "l": 512.0496, "t": 297.223, "r": 817.32995, "b": 289.3375 }, "text": "Chapter 89, Public Laws of 1990 places limits on Municipal spending authority.", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.41", "order": 42, "type": "table_cell", "bbox": { "l": 80.4026, "t": 275.6185, "r": 159.6464, "b": 267.756 }, "text": "Allowable CAP Rate", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.42", "order": 43, "type": "table_cell", "bbox": { "l": 368.0936, "t": 275.372, "r": 392.3101, "b": 267.5095 }, "text": "2.50%", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.43", "order": 44, "type": "table_cell", "bbox": { "l": 512.0108, "t": 286.666, "r": 836.8298, "b": 257.1965 }, "text": "Commonly referred as to the CAP LAW, a growth restriction is imposed based upon an annual inflation limit on most appropriations noting limited exclusions exist (E.G.-Debt Service, Grants, Inter-Gov't Contracts, & Uncollectible Tax Reserve).", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.44", "order": 45, "type": "table_cell", "bbox": { "l": 80.4111, "t": 254.25799999999998, "r": 305.1562, "b": 246.39549999999997 }, "text": "Allowable Operating Approp. Before additional exceptions", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.45", "order": 46, "type": "table_cell", "bbox": { "l": 435.2691, "t": 254.0115, "r": 491.4337, "b": 246.149 }, "text": "36,301,705.62", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.46", "order": 47, "type": "table_cell", "bbox": { "l": 511.6352, "t": 254.503, "r": 829.064246, "b": 235.84049999999996 }, "text": "A set State index rate can be increased to a maximum of 3.5% at the discretion of the Governing Body by ordinance of each respective Municipality.", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.47", "order": 48, "type": "table_cell", "bbox": { "l": 80.5131, "t": 232.65949999999998, "r": 147.4863, "b": 224.79699999999997 }, "text": "COLA Ordinance", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.48", "order": 49, "type": "table_cell", "bbox": { "l": 368.6121, "t": 232.651, "r": 392.645, "b": 224.7885 }, "text": "1.00%", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.49", "order": 50, "type": "table_cell", "bbox": { "l": 511.4073, "t": 222.10449999999997, "r": 839.1588, "b": 150.1605 }, "text": "A review of the enclosed calculation reflects last year CAP as a basis for the 2018 budget period. Taking last years total budget and removing the exceptions, a calculation of 2.5% is computed for the annual inflation adjustment. Consideration is given to Municipalities experiencing significant growth by permitting an adjustment for new construction placed on the tax rolls as shown to the left. An allowance is also permitted for unconsumed CAP adjustments by allowing a 2-year banking of CAP credits for good management.", "attrs": { "row": 16, "col": 2, "rowspan": 3, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.50", "order": 51, "type": "table_cell", "bbox": { "l": 80.1646, "t": 200.4955, "r": 313.5406, "b": 192.63299999999998 }, "text": "Allowable Operating Appropriations with C.O.L.A. ordinance", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.51", "order": 52, "type": "table_cell", "bbox": { "l": 447.2711, "t": 200.48699999999997, "r": 491.4269, "b": 192.6245 }, "text": "36,655,869", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.52", "order": 53, "type": "table_cell", "bbox": { "l": 79.9336, "t": 168.574, "r": 363.4001, "b": 160.7115 }, "text": "Add-On Ratables for New Construction - Assessed Valuation X Tax Rate", "attrs": { "row": 18, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.53", "order": 54, "type": "table_cell", "bbox": { "l": 339.84, "t": 172.0224, "r": 601.92, "b": 154.5312 }, "text": "", "attrs": { "row": 18, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p21.1.54", "order": 55, "type": "table_cell", "bbox": { "l": 270.2076, "t": 157.78300000000002, "r": 326.5456, "b": 149.9205 }, "text": "44,552,600.00", "attrs": { "row": 19, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.55", "order": 56, "type": "table_cell", "bbox": { "l": 363.0106, "t": 157.78300000000002, "r": 389.16935, "b": 149.9205 }, "text": "0.4730", "attrs": { "row": 19, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p21.1.56", "order": 57, "type": "table_cell", "bbox": { "l": 459.5451, "t": 158.00400000000002, "r": 491.4422, "b": 150.1415 }, "text": "210,734", "attrs": { "row": 19, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } } ] }, { "id": "p21.2", "order": 58, "type": "footnote", "bbox": { "l": 77.76, "t": 138, "r": 109.2, "b": 128.16 }, "text": "NOTE:", "attrs": { "block_label": "vision_footnote" } }, { "id": "p21.3", "order": 59, "type": "footnote", "bbox": { "l": 482.88, "t": 137.52, "r": 524.16, "b": 127.44 }, "text": "Sheet 3b", "attrs": { "block_label": "vision_footnote" } }, { "id": "p21.4", "order": 60, "type": "footnote", "bbox": { "l": 87.84, "t": 128.16, "r": 425.04, "b": 116.88 }, "text": "MANDATORY MINIMUM BUDGET MESSAGE MUST INCLUDE THE FOLLOWING:", "attrs": { "block_label": "vision_footnote" } }, { "id": "p21.5", "order": 61, "type": "footnote", "bbox": { "l": 248.88, "t": 116.88, "r": 691.44, "b": 105.84 }, "text": "1. HOW THE 1977 \"CAP\" WAS CALCULATED. (Explain in words what the \"CAPS\" mean and show the figures.)", "attrs": { "block_label": "vision_footnote" } }, { "id": "p21.6", "order": 62, "type": "footnote", "bbox": { "l": 248.64, "t": 106.08, "r": 462.48, "b": 95.52 }, "text": "2. 2010 CAP\" LEVY CAP WORKBOOK SUMMARY", "attrs": { "block_label": "vision_footnote" } }, { "id": "p21.7", "order": 63, "type": "footnote", "bbox": { "l": 248.64, "t": 95.76, "r": 780.48, "b": 84 }, "text": "3. A SUMMARY BY FUNCTION OF THE APPROPRIATIONS THAT ARE SPREAD AMONG MORE THAN ONE OFFICIAL LINE ITEM", "attrs": { "block_label": "vision_footnote" } }, { "id": "p21.8", "order": 64, "type": "footnote", "bbox": { "l": 251.28, "t": 85.44, "r": 784.56, "b": 64.08 }, "text": "(e.g. if Police S&W appears in the regular section and also under \"Operations Excluded from \"CAPS\" section, combine the figures for purposes of citizen understanding.)", "attrs": { "block_label": "vision_footnote" } }, { "id": "p21.9", "order": 65, "type": "footnote", "bbox": { "l": 248.4, "t": 63.36, "r": 769.68, "b": 41.04 }, "text": "4. INFORMATION OR A SCHEDULE SHOWING THE AMOUNTS CONTRIBUTED FROM EMPLOYEES, THE EMPLOYER SHARE AND THE TOTAL COST HEALTH CARE COVERAGE (Refer to LFN 2012-4).", "attrs": { "block_label": "vision_footnote" } } ], "excluded_furniture": { "first": [], "last": [] } }