{
    "document_id": 12528,
    "page": 117,
    "width_pt": 612,
    "height_pt": 792,
    "rotation": 0,
    "pipeline_version": "paddleocr-vl-1.6+paul-48",
    "engine": "paddleocr_vl",
    "source_run_id": 12639,
    "item_count": 159,
    "counts_by_type": {
        "caption": 1,
        "footer": 1,
        "header": 1,
        "table": 1,
        "table_cell": 154,
        "text": 1
    },
    "build_ms": 15,
    "items": [
        {
            "id": "p117.1",
            "order": 1,
            "type": "header",
            "bbox": {
                "l": 51.84,
                "t": 761.04,
                "r": 108,
                "b": 748.08
            },
            "text": "Table 21:",
            "attrs": {
                "block_label": "header"
            },
            "level": 2
        },
        {
            "id": "p117.2",
            "order": 2,
            "type": "caption",
            "bbox": {
                "l": 77.52,
                "t": 720.96,
                "r": 534.48,
                "b": 665.52
            },
            "text": "BUDGET SUMMARY\nFiscal Year 2026/27\nTHE PROPOSED OPERATING BUDGET EXPENDITURES OF THE CITY OF EUSTIS, FL ARE 7.6% LESS THAN LAST YEAR'S TOTAL OPERATING EXPENDITURES",
            "attrs": {
                "block_label": "figure_title"
            }
        },
        {
            "id": "p117.3",
            "order": 3,
            "type": "table",
            "bbox": {
                "l": 53.28,
                "t": 656.64,
                "r": 561.36,
                "b": 252.24
            },
            "text": "",
            "attrs": {
                "block_label": "table",
                "n_rows": 22,
                "n_cols": 7,
                "integrity": {
                    "cells_checked": 114,
                    "cells_flagged": 0
                }
            },
            "children": [
                {
                    "id": "p117.3.1",
                    "order": 4,
                    "type": "table_cell",
                    "bbox": {
                        "l": 53.28,
                        "t": 656.64,
                        "r": 125.8629,
                        "b": 641.6622
                    },
                    "text": "",
                    "attrs": {
                        "row": 0,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.2",
                    "order": 5,
                    "type": "table_cell",
                    "bbox": {
                        "l": 225.7805,
                        "t": 644.113613,
                        "r": 277.47565,
                        "b": 631.900371
                    },
                    "text": "General Fund",
                    "attrs": {
                        "row": 0,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "column_header": true,
                        "header_source": "heuristic"
                    }
                },
                {
                    "id": "p117.3.3",
                    "order": 6,
                    "type": "table_cell",
                    "bbox": {
                        "l": 286.9817,
                        "t": 649.7995129999999,
                        "r": 325.688593,
                        "b": 626.2173809999999
                    },
                    "text": "Sales Tax Fund",
                    "attrs": {
                        "row": 0,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "column_header": true,
                        "header_source": "heuristic"
                    }
                },
                {
                    "id": "p117.3.4",
                    "order": 7,
                    "type": "table_cell",
                    "bbox": {
                        "l": 341.231015,
                        "t": 655.485313,
                        "r": 375.074927,
                        "b": 620.53429
                    },
                    "text": "Special Revenue Funds",
                    "attrs": {
                        "row": 0,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "column_header": true,
                        "header_source": "heuristic"
                    }
                },
                {
                    "id": "p117.3.5",
                    "order": 8,
                    "type": "table_cell",
                    "bbox": {
                        "l": 392.6928,
                        "t": 649.7995129999999,
                        "r": 433.491935,
                        "b": 626.2173809999999
                    },
                    "text": "Enterprise Funds",
                    "attrs": {
                        "row": 0,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "column_header": true,
                        "header_source": "heuristic"
                    }
                },
                {
                    "id": "p117.3.6",
                    "order": 9,
                    "type": "table_cell",
                    "bbox": {
                        "l": 455.2849,
                        "t": 655.485313,
                        "r": 484.961854,
                        "b": 620.53429
                    },
                    "text": "Trust & Agency Funds",
                    "attrs": {
                        "row": 0,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "column_header": true,
                        "header_source": "heuristic"
                    }
                },
                {
                    "id": "p117.3.7",
                    "order": 10,
                    "type": "table_cell",
                    "bbox": {
                        "l": 519.2679,
                        "t": 644.113613,
                        "r": 538.974365,
                        "b": 631.900371
                    },
                    "text": "Total",
                    "attrs": {
                        "row": 0,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "column_header": true,
                        "header_source": "heuristic"
                    }
                },
                {
                    "id": "p117.3.8",
                    "order": 11,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 621.370313,
                        "r": 107.78155,
                        "b": 597.7853709999999
                    },
                    "text": "Millage Per General Fund",
                    "attrs": {
                        "row": 1,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.9",
                    "order": 12,
                    "type": "table_cell",
                    "bbox": {
                        "l": 194.481485,
                        "t": 621.370313,
                        "r": 220.669978,
                        "b": 597.7853709999999
                    },
                    "text": "$1,000 7.3898",
                    "attrs": {
                        "row": 1,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.10",
                    "order": 13,
                    "type": "table_cell",
                    "bbox": {
                        "l": 198.4457,
                        "t": 641.6622,
                        "r": 271.0286,
                        "b": 626.6844
                    },
                    "text": "",
                    "attrs": {
                        "row": 1,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.11",
                    "order": 14,
                    "type": "table_cell",
                    "bbox": {
                        "l": 271.0286,
                        "t": 641.6622,
                        "r": 343.6114,
                        "b": 626.6844
                    },
                    "text": "",
                    "attrs": {
                        "row": 1,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.12",
                    "order": 15,
                    "type": "table_cell",
                    "bbox": {
                        "l": 343.6114,
                        "t": 641.6622,
                        "r": 416.1943,
                        "b": 626.6844
                    },
                    "text": "",
                    "attrs": {
                        "row": 1,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.13",
                    "order": 16,
                    "type": "table_cell",
                    "bbox": {
                        "l": 416.1943,
                        "t": 641.6622,
                        "r": 488.7771,
                        "b": 626.6844
                    },
                    "text": "",
                    "attrs": {
                        "row": 1,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.14",
                    "order": 17,
                    "type": "table_cell",
                    "bbox": {
                        "l": 488.7771,
                        "t": 641.6622,
                        "r": 561.36,
                        "b": 626.6844
                    },
                    "text": "",
                    "attrs": {
                        "row": 1,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.15",
                    "order": 18,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 598.6269130000001,
                        "r": 154.613719,
                        "b": 575.041971
                    },
                    "text": "Beginning Fund Balances\nEstimated Revenues",
                    "attrs": {
                        "row": 2,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p117.3.16",
                    "order": 19,
                    "type": "table_cell",
                    "bbox": {
                        "l": 233.4304,
                        "t": 598.490452,
                        "r": 276.301747,
                        "b": 586.8486399999999
                    },
                    "text": "$ 17,769,915",
                    "attrs": {
                        "row": 2,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.17",
                    "order": 20,
                    "type": "table_cell",
                    "bbox": {
                        "l": 297.41695,
                        "t": 598.490452,
                        "r": 329.38644,
                        "b": 586.8486399999999
                    },
                    "text": "$ (22,354)",
                    "attrs": {
                        "row": 2,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.18",
                    "order": 21,
                    "type": "table_cell",
                    "bbox": {
                        "l": 349.574446,
                        "t": 598.490452,
                        "r": 380.629258,
                        "b": 586.8486399999999
                    },
                    "text": "$ 897,723",
                    "attrs": {
                        "row": 2,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.19",
                    "order": 22,
                    "type": "table_cell",
                    "bbox": {
                        "l": 388.524196,
                        "t": 598.490452,
                        "r": 436.261862,
                        "b": 586.8486399999999
                    },
                    "text": "$42,700,168",
                    "attrs": {
                        "row": 2,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.20",
                    "order": 23,
                    "type": "table_cell",
                    "bbox": {
                        "l": 449.028115,
                        "t": 598.490452,
                        "r": 496.764947,
                        "b": 586.8486399999999
                    },
                    "text": "$65,947,085",
                    "attrs": {
                        "row": 2,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.21",
                    "order": 24,
                    "type": "table_cell",
                    "bbox": {
                        "l": 504.669065,
                        "t": 598.490452,
                        "r": 557.271382,
                        "b": 586.8486399999999
                    },
                    "text": "$127,292,537",
                    "attrs": {
                        "row": 2,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.22",
                    "order": 25,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 575.7470519999999,
                        "r": 124.224051,
                        "b": 541.36194
                    },
                    "text": "Ad Valorem Taxes\nUtility Taxes\nFranchise Fees",
                    "attrs": {
                        "row": 3,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p117.3.23",
                    "order": 26,
                    "type": "table_cell",
                    "bbox": {
                        "l": 235.5168,
                        "t": 575.7470519999999,
                        "r": 278.388147,
                        "b": 541.36194
                    },
                    "text": "14,036,211\n2,365,000\n3,751,000",
                    "attrs": {
                        "row": 3,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p117.3.24",
                    "order": 27,
                    "type": "table_cell",
                    "bbox": {
                        "l": 198.4457,
                        "t": 596.7289,
                        "r": 271.0286,
                        "b": 581.7511
                    },
                    "text": "",
                    "attrs": {
                        "row": 3,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.25",
                    "order": 28,
                    "type": "table_cell",
                    "bbox": {
                        "l": 271.0286,
                        "t": 596.7289,
                        "r": 343.6114,
                        "b": 581.7511
                    },
                    "text": "",
                    "attrs": {
                        "row": 3,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.26",
                    "order": 29,
                    "type": "table_cell",
                    "bbox": {
                        "l": 343.6114,
                        "t": 596.7289,
                        "r": 416.1943,
                        "b": 581.7511
                    },
                    "text": "",
                    "attrs": {
                        "row": 3,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.27",
                    "order": 30,
                    "type": "table_cell",
                    "bbox": {
                        "l": 416.1943,
                        "t": 596.7289,
                        "r": 488.7771,
                        "b": 581.7511
                    },
                    "text": "",
                    "attrs": {
                        "row": 3,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.28",
                    "order": 31,
                    "type": "table_cell",
                    "bbox": {
                        "l": 514.401715,
                        "t": 575.7470519999999,
                        "r": 557.276401,
                        "b": 541.36194
                    },
                    "text": "14,036,211\n2,365,000\n3,751,000",
                    "attrs": {
                        "row": 3,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p117.3.29",
                    "order": 32,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 541.6320519999999,
                        "r": 139.521536,
                        "b": 529.99024
                    },
                    "text": "Licenses and Permits",
                    "attrs": {
                        "row": 4,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.30",
                    "order": 33,
                    "type": "table_cell",
                    "bbox": {
                        "l": 252.208,
                        "t": 541.6320519999999,
                        "r": 278.396493,
                        "b": 529.99024
                    },
                    "text": "62,000",
                    "attrs": {
                        "row": 4,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.31",
                    "order": 34,
                    "type": "table_cell",
                    "bbox": {
                        "l": 198.4457,
                        "t": 551.7956,
                        "r": 271.0286,
                        "b": 536.8178
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.32",
                    "order": 35,
                    "type": "table_cell",
                    "bbox": {
                        "l": 342.615885,
                        "t": 541.6320519999999,
                        "r": 380.622582,
                        "b": 529.99024
                    },
                    "text": "1,303,200",
                    "attrs": {
                        "row": 4,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.33",
                    "order": 36,
                    "type": "table_cell",
                    "bbox": {
                        "l": 343.6114,
                        "t": 551.7956,
                        "r": 416.1943,
                        "b": 536.8178
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.34",
                    "order": 37,
                    "type": "table_cell",
                    "bbox": {
                        "l": 416.1943,
                        "t": 551.7956,
                        "r": 488.7771,
                        "b": 536.8178
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.35",
                    "order": 38,
                    "type": "table_cell",
                    "bbox": {
                        "l": 519.2672,
                        "t": 541.6320519999999,
                        "r": 557.273897,
                        "b": 529.99024
                    },
                    "text": "1,365,200",
                    "attrs": {
                        "row": 4,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.36",
                    "order": 39,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 530.260352,
                        "r": 160.837868,
                        "b": 518.6185399999999
                    },
                    "text": "Intergovernmental Revenue",
                    "attrs": {
                        "row": 5,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.37",
                    "order": 40,
                    "type": "table_cell",
                    "bbox": {
                        "l": 240.382285,
                        "t": 530.260352,
                        "r": 278.388147,
                        "b": 518.6185399999999
                    },
                    "text": "3,109,654",
                    "attrs": {
                        "row": 5,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.38",
                    "order": 41,
                    "type": "table_cell",
                    "bbox": {
                        "l": 290.456719,
                        "t": 530.260352,
                        "r": 328.46592,
                        "b": 518.6185399999999
                    },
                    "text": "3,676,668",
                    "attrs": {
                        "row": 5,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.39",
                    "order": 42,
                    "type": "table_cell",
                    "bbox": {
                        "l": 342.620058,
                        "t": 530.260352,
                        "r": 380.62592,
                        "b": 518.6185399999999
                    },
                    "text": "1,638,943",
                    "attrs": {
                        "row": 5,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.40",
                    "order": 43,
                    "type": "table_cell",
                    "bbox": {
                        "l": 343.6114,
                        "t": 536.8178,
                        "r": 416.1943,
                        "b": 521.84
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.41",
                    "order": 44,
                    "type": "table_cell",
                    "bbox": {
                        "l": 465.713485,
                        "t": 530.260352,
                        "r": 496.770801,
                        "b": 518.6185399999999
                    },
                    "text": "352,850",
                    "attrs": {
                        "row": 5,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.42",
                    "order": 45,
                    "type": "table_cell",
                    "bbox": {
                        "l": 519.270538,
                        "t": 530.260352,
                        "r": 557.275243,
                        "b": 518.6185399999999
                    },
                    "text": "8,778,115",
                    "attrs": {
                        "row": 5,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.43",
                    "order": 46,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 518.888652,
                        "r": 136.73494,
                        "b": 495.87524
                    },
                    "text": "Charges for Services\nFines and Forfeitures",
                    "attrs": {
                        "row": 6,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p117.3.44",
                    "order": 47,
                    "type": "table_cell",
                    "bbox": {
                        "l": 240.382285,
                        "t": 518.888652,
                        "r": 278.396493,
                        "b": 495.87524
                    },
                    "text": "1,339,088\n573,000",
                    "attrs": {
                        "row": 6,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p117.3.45",
                    "order": 48,
                    "type": "table_cell",
                    "bbox": {
                        "l": 198.4457,
                        "t": 521.84,
                        "r": 271.0286,
                        "b": 506.8622
                    },
                    "text": "",
                    "attrs": {
                        "row": 6,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.46",
                    "order": 49,
                    "type": "table_cell",
                    "bbox": {
                        "l": 348.875085,
                        "t": 518.888652,
                        "r": 379.934904,
                        "b": 495.87524
                    },
                    "text": "900,000\n169,000",
                    "attrs": {
                        "row": 6,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p117.3.47",
                    "order": 50,
                    "type": "table_cell",
                    "bbox": {
                        "l": 394.779223,
                        "t": 518.888652,
                        "r": 437.651405,
                        "b": 495.87524
                    },
                    "text": "14,605,000\n200,000",
                    "attrs": {
                        "row": 6,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p117.3.48",
                    "order": 51,
                    "type": "table_cell",
                    "bbox": {
                        "l": 416.1943,
                        "t": 521.84,
                        "r": 488.7771,
                        "b": 506.8622
                    },
                    "text": "",
                    "attrs": {
                        "row": 6,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.49",
                    "order": 52,
                    "type": "table_cell",
                    "bbox": {
                        "l": 514.39337,
                        "t": 518.888652,
                        "r": 557.278904,
                        "b": 495.87524
                    },
                    "text": "16,844,088\n942,000",
                    "attrs": {
                        "row": 6,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p117.3.50",
                    "order": 53,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 496.145352,
                        "r": 152.03159,
                        "b": 473.13184
                    },
                    "text": "Miscellaneous Revenues\nOther Financing Sources",
                    "attrs": {
                        "row": 7,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p117.3.51",
                    "order": 54,
                    "type": "table_cell",
                    "bbox": {
                        "l": 240.382285,
                        "t": 496.145352,
                        "r": 278.388147,
                        "b": 473.13184
                    },
                    "text": "1,686,500\n3,274,429",
                    "attrs": {
                        "row": 7,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p117.3.52",
                    "order": 55,
                    "type": "table_cell",
                    "bbox": {
                        "l": 198.4457,
                        "t": 491.8844,
                        "r": 271.0286,
                        "b": 476.9067
                    },
                    "text": "",
                    "attrs": {
                        "row": 7,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.53",
                    "order": 56,
                    "type": "table_cell",
                    "bbox": {
                        "l": 342.615885,
                        "t": 496.145352,
                        "r": 380.625085,
                        "b": 473.13184
                    },
                    "text": "375,750\n2,678,682",
                    "attrs": {
                        "row": 7,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p117.3.54",
                    "order": 57,
                    "type": "table_cell",
                    "bbox": {
                        "l": 398.952023,
                        "t": 496.145352,
                        "r": 436.95872,
                        "b": 473.13184
                    },
                    "text": "680,000\n2,300,000",
                    "attrs": {
                        "row": 7,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p117.3.55",
                    "order": 58,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.765773,
                        "t": 496.145352,
                        "r": 496.771635,
                        "b": 473.13184
                    },
                    "text": "9,359,220\n341,800",
                    "attrs": {
                        "row": 7,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p117.3.56",
                    "order": 59,
                    "type": "table_cell",
                    "bbox": {
                        "l": 514.405888,
                        "t": 496.145352,
                        "r": 557.276078,
                        "b": 473.13184
                    },
                    "text": "12,101,470\n8,594,911",
                    "attrs": {
                        "row": 7,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p117.3.57",
                    "order": 60,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 472.827713,
                        "r": 197.495081,
                        "b": 449.245581
                    },
                    "text": "Total Revenues and Other Financing Sources",
                    "attrs": {
                        "row": 8,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.58",
                    "order": 61,
                    "type": "table_cell",
                    "bbox": {
                        "l": 235.5169,
                        "t": 461.456013,
                        "r": 278.388247,
                        "b": 449.242771
                    },
                    "text": "30,196,882",
                    "attrs": {
                        "row": 8,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.59",
                    "order": 62,
                    "type": "table_cell",
                    "bbox": {
                        "l": 292.546558,
                        "t": 461.456013,
                        "r": 330.55242,
                        "b": 449.242771
                    },
                    "text": "3,676,668",
                    "attrs": {
                        "row": 8,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.60",
                    "order": 63,
                    "type": "table_cell",
                    "bbox": {
                        "l": 344.707392,
                        "t": 461.456013,
                        "r": 382.713255,
                        "b": 449.242771
                    },
                    "text": "7,065,575",
                    "attrs": {
                        "row": 8,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.61",
                    "order": 64,
                    "type": "table_cell",
                    "bbox": {
                        "l": 396.868227,
                        "t": 461.456013,
                        "r": 439.739574,
                        "b": 449.242771
                    },
                    "text": "17,785,000",
                    "attrs": {
                        "row": 8,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.62",
                    "order": 65,
                    "type": "table_cell",
                    "bbox": {
                        "l": 453.890885,
                        "t": 461.456013,
                        "r": 496.762232,
                        "b": 449.242771
                    },
                    "text": "10,053,870",
                    "attrs": {
                        "row": 8,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.63",
                    "order": 66,
                    "type": "table_cell",
                    "bbox": {
                        "l": 514.398154,
                        "t": 461.456013,
                        "r": 557.269501,
                        "b": 449.242771
                    },
                    "text": "68,777,994",
                    "attrs": {
                        "row": 8,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.64",
                    "order": 67,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 438.712713,
                        "r": 213.694725,
                        "b": 426.499471
                    },
                    "text": "Total Estimated Revenues and Balances",
                    "attrs": {
                        "row": 9,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.65",
                    "order": 68,
                    "type": "table_cell",
                    "bbox": {
                        "l": 235.517,
                        "t": 439.423413,
                        "r": 278.388347,
                        "b": 427.210171
                    },
                    "text": "47,966,796",
                    "attrs": {
                        "row": 9,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.66",
                    "order": 69,
                    "type": "table_cell",
                    "bbox": {
                        "l": 292.546658,
                        "t": 439.423413,
                        "r": 330.55252,
                        "b": 427.210171
                    },
                    "text": "3,654,314",
                    "attrs": {
                        "row": 9,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.67",
                    "order": 70,
                    "type": "table_cell",
                    "bbox": {
                        "l": 344.707492,
                        "t": 439.423413,
                        "r": 382.713355,
                        "b": 427.210171
                    },
                    "text": "7,963,298",
                    "attrs": {
                        "row": 9,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.68",
                    "order": 71,
                    "type": "table_cell",
                    "bbox": {
                        "l": 396.868327,
                        "t": 439.423413,
                        "r": 439.739674,
                        "b": 427.210171
                    },
                    "text": "60,485,168",
                    "attrs": {
                        "row": 9,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.69",
                    "order": 72,
                    "type": "table_cell",
                    "bbox": {
                        "l": 453.890885,
                        "t": 439.423413,
                        "r": 496.762232,
                        "b": 427.210171
                    },
                    "text": "76,000,955",
                    "attrs": {
                        "row": 9,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.70",
                    "order": 73,
                    "type": "table_cell",
                    "bbox": {
                        "l": 509.532669,
                        "t": 439.423413,
                        "r": 557.270336,
                        "b": 427.210171
                    },
                    "text": "196,070,531",
                    "attrs": {
                        "row": 9,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.71",
                    "order": 74,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 414.547913,
                        "r": 190.751002,
                        "b": 402.334671
                    },
                    "text": "Estimated Expenditures/Expenses",
                    "attrs": {
                        "row": 10,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.72",
                    "order": 75,
                    "type": "table_cell",
                    "bbox": {
                        "l": 125.8629,
                        "t": 431.9733,
                        "r": 198.4457,
                        "b": 416.9956
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.73",
                    "order": 76,
                    "type": "table_cell",
                    "bbox": {
                        "l": 198.4457,
                        "t": 431.9733,
                        "r": 271.0286,
                        "b": 416.9956
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.74",
                    "order": 77,
                    "type": "table_cell",
                    "bbox": {
                        "l": 271.0286,
                        "t": 431.9733,
                        "r": 343.6114,
                        "b": 416.9956
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.75",
                    "order": 78,
                    "type": "table_cell",
                    "bbox": {
                        "l": 343.6114,
                        "t": 431.9733,
                        "r": 416.1943,
                        "b": 416.9956
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.76",
                    "order": 79,
                    "type": "table_cell",
                    "bbox": {
                        "l": 416.1943,
                        "t": 431.9733,
                        "r": 488.7771,
                        "b": 416.9956
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.77",
                    "order": 80,
                    "type": "table_cell",
                    "bbox": {
                        "l": 488.7771,
                        "t": 431.9733,
                        "r": 561.36,
                        "b": 416.9956
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.78",
                    "order": 81,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 403.039752,
                        "r": 176.36736,
                        "b": 391.39794
                    },
                    "text": "General Governmental Services",
                    "attrs": {
                        "row": 11,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.79",
                    "order": 82,
                    "type": "table_cell",
                    "bbox": {
                        "l": 240.3853,
                        "t": 403.039752,
                        "r": 278.391162,
                        "b": 391.39794
                    },
                    "text": "6,582,745",
                    "attrs": {
                        "row": 11,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.80",
                    "order": 83,
                    "type": "table_cell",
                    "bbox": {
                        "l": 198.4457,
                        "t": 416.9956,
                        "r": 271.0286,
                        "b": 402.0178
                    },
                    "text": "-",
                    "attrs": {
                        "row": 11,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.81",
                    "order": 84,
                    "type": "table_cell",
                    "bbox": {
                        "l": 271.0286,
                        "t": 416.9956,
                        "r": 343.6114,
                        "b": 402.0178
                    },
                    "text": "-",
                    "attrs": {
                        "row": 11,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.82",
                    "order": 85,
                    "type": "table_cell",
                    "bbox": {
                        "l": 343.6114,
                        "t": 416.9956,
                        "r": 416.1943,
                        "b": 402.0178
                    },
                    "text": "-",
                    "attrs": {
                        "row": 11,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.83",
                    "order": 86,
                    "type": "table_cell",
                    "bbox": {
                        "l": 416.1943,
                        "t": 416.9956,
                        "r": 488.7771,
                        "b": 402.0178
                    },
                    "text": "-",
                    "attrs": {
                        "row": 11,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.84",
                    "order": 87,
                    "type": "table_cell",
                    "bbox": {
                        "l": 519.270215,
                        "t": 403.039752,
                        "r": 557.276912,
                        "b": 391.39794
                    },
                    "text": "6,582,745",
                    "attrs": {
                        "row": 11,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.85",
                    "order": 88,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 391.668052,
                        "r": 105.454797,
                        "b": 380.02624
                    },
                    "text": "Public Safety",
                    "attrs": {
                        "row": 12,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.86",
                    "order": 89,
                    "type": "table_cell",
                    "bbox": {
                        "l": 235.517,
                        "t": 391.668052,
                        "r": 278.388347,
                        "b": 380.02624
                    },
                    "text": "15,072,742",
                    "attrs": {
                        "row": 12,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.87",
                    "order": 90,
                    "type": "table_cell",
                    "bbox": {
                        "l": 290.459423,
                        "t": 391.668052,
                        "r": 328.465285,
                        "b": 380.02624
                    },
                    "text": "1,455,000",
                    "attrs": {
                        "row": 12,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.88",
                    "order": 91,
                    "type": "table_cell",
                    "bbox": {
                        "l": 342.620258,
                        "t": 391.668052,
                        "r": 380.62612,
                        "b": 380.02624
                    },
                    "text": "1,626,106",
                    "attrs": {
                        "row": 12,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.89",
                    "order": 92,
                    "type": "table_cell",
                    "bbox": {
                        "l": 343.6114,
                        "t": 402.0178,
                        "r": 416.1943,
                        "b": 387.04
                    },
                    "text": "-",
                    "attrs": {
                        "row": 12,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.90",
                    "order": 93,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.7618,
                        "t": 391.668052,
                        "r": 496.766828,
                        "b": 380.02624
                    },
                    "text": "3,995,000",
                    "attrs": {
                        "row": 12,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.91",
                    "order": 94,
                    "type": "table_cell",
                    "bbox": {
                        "l": 514.40275,
                        "t": 391.668052,
                        "r": 557.277435,
                        "b": 380.02624
                    },
                    "text": "22,148,848",
                    "attrs": {
                        "row": 12,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.92",
                    "order": 95,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 380.296352,
                        "r": 138.366505,
                        "b": 368.65454
                    },
                    "text": "Physical Environment",
                    "attrs": {
                        "row": 13,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.93",
                    "order": 96,
                    "type": "table_cell",
                    "bbox": {
                        "l": 240.3853,
                        "t": 380.296452,
                        "r": 278.391162,
                        "b": 368.65464
                    },
                    "text": "1,994,214",
                    "attrs": {
                        "row": 13,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.94",
                    "order": 97,
                    "type": "table_cell",
                    "bbox": {
                        "l": 296.718935,
                        "t": 380.296452,
                        "r": 327.772912,
                        "b": 368.65464
                    },
                    "text": "990,000",
                    "attrs": {
                        "row": 13,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.95",
                    "order": 98,
                    "type": "table_cell",
                    "bbox": {
                        "l": 342.619735,
                        "t": 380.296452,
                        "r": 380.626432,
                        "b": 368.65464
                    },
                    "text": "2,507,602",
                    "attrs": {
                        "row": 13,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.96",
                    "order": 99,
                    "type": "table_cell",
                    "bbox": {
                        "l": 394.780569,
                        "t": 380.296452,
                        "r": 437.651916,
                        "b": 368.65464
                    },
                    "text": "14,482,122",
                    "attrs": {
                        "row": 13,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.97",
                    "order": 100,
                    "type": "table_cell",
                    "bbox": {
                        "l": 465.719004,
                        "t": 380.296452,
                        "r": 496.772981,
                        "b": 368.65464
                    },
                    "text": "170,000",
                    "attrs": {
                        "row": 13,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.98",
                    "order": 101,
                    "type": "table_cell",
                    "bbox": {
                        "l": 514.396485,
                        "t": 380.296352,
                        "r": 557.267832,
                        "b": 368.65454
                    },
                    "text": "20,143,938",
                    "attrs": {
                        "row": 13,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.99",
                    "order": 102,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 368.924652,
                        "r": 111.478651,
                        "b": 357.28284
                    },
                    "text": "Transportation",
                    "attrs": {
                        "row": 14,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.100",
                    "order": 103,
                    "type": "table_cell",
                    "bbox": {
                        "l": 125.8629,
                        "t": 372.0622,
                        "r": 198.4457,
                        "b": 357.0844
                    },
                    "text": "-",
                    "attrs": {
                        "row": 14,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.101",
                    "order": 104,
                    "type": "table_cell",
                    "bbox": {
                        "l": 198.4457,
                        "t": 372.0622,
                        "r": 271.0286,
                        "b": 357.0844
                    },
                    "text": "-",
                    "attrs": {
                        "row": 14,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.102",
                    "order": 105,
                    "type": "table_cell",
                    "bbox": {
                        "l": 342.6189,
                        "t": 368.924652,
                        "r": 380.624762,
                        "b": 357.28284
                    },
                    "text": "2,772,243",
                    "attrs": {
                        "row": 14,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.103",
                    "order": 106,
                    "type": "table_cell",
                    "bbox": {
                        "l": 343.6114,
                        "t": 372.0622,
                        "r": 416.1943,
                        "b": 357.0844
                    },
                    "text": "-",
                    "attrs": {
                        "row": 14,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.104",
                    "order": 107,
                    "type": "table_cell",
                    "bbox": {
                        "l": 416.1943,
                        "t": 372.0622,
                        "r": 488.7771,
                        "b": 357.0844
                    },
                    "text": "-",
                    "attrs": {
                        "row": 14,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.105",
                    "order": 108,
                    "type": "table_cell",
                    "bbox": {
                        "l": 519.270215,
                        "t": 368.924652,
                        "r": 557.276078,
                        "b": 357.28284
                    },
                    "text": "2,772,243",
                    "attrs": {
                        "row": 14,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.106",
                    "order": 109,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 357.553052,
                        "r": 144.623201,
                        "b": 345.91124
                    },
                    "text": "Economic Environment",
                    "attrs": {
                        "row": 15,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.107",
                    "order": 110,
                    "type": "table_cell",
                    "bbox": {
                        "l": 125.8629,
                        "t": 357.0844,
                        "r": 198.4457,
                        "b": 342.1067
                    },
                    "text": "-",
                    "attrs": {
                        "row": 15,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.108",
                    "order": 111,
                    "type": "table_cell",
                    "bbox": {
                        "l": 198.4457,
                        "t": 357.0844,
                        "r": 271.0286,
                        "b": 342.1067
                    },
                    "text": "-",
                    "attrs": {
                        "row": 15,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.109",
                    "order": 112,
                    "type": "table_cell",
                    "bbox": {
                        "l": 348.8782,
                        "t": 357.552952,
                        "r": 379.932178,
                        "b": 345.91114
                    },
                    "text": "309,400",
                    "attrs": {
                        "row": 15,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.110",
                    "order": 113,
                    "type": "table_cell",
                    "bbox": {
                        "l": 343.6114,
                        "t": 357.0844,
                        "r": 416.1943,
                        "b": 342.1067
                    },
                    "text": "-",
                    "attrs": {
                        "row": 15,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.111",
                    "order": 114,
                    "type": "table_cell",
                    "bbox": {
                        "l": 416.1943,
                        "t": 357.0844,
                        "r": 488.7771,
                        "b": 342.1067
                    },
                    "text": "-",
                    "attrs": {
                        "row": 15,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.112",
                    "order": 115,
                    "type": "table_cell",
                    "bbox": {
                        "l": 526.2222,
                        "t": 357.552952,
                        "r": 557.276178,
                        "b": 345.91114
                    },
                    "text": "309,400",
                    "attrs": {
                        "row": 15,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.113",
                    "order": 116,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 346.181352,
                        "r": 144.155013,
                        "b": 334.53954
                    },
                    "text": "Culture and Recreation",
                    "attrs": {
                        "row": 16,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.114",
                    "order": 117,
                    "type": "table_cell",
                    "bbox": {
                        "l": 240.3853,
                        "t": 346.181352,
                        "r": 278.391162,
                        "b": 334.53954
                    },
                    "text": "3,577,523",
                    "attrs": {
                        "row": 16,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.115",
                    "order": 118,
                    "type": "table_cell",
                    "bbox": {
                        "l": 300.891735,
                        "t": 346.181352,
                        "r": 327.080227,
                        "b": 334.53954
                    },
                    "text": "75,000",
                    "attrs": {
                        "row": 16,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.116",
                    "order": 119,
                    "type": "table_cell",
                    "bbox": {
                        "l": 359.310935,
                        "t": 346.181352,
                        "r": 380.633943,
                        "b": 334.53954
                    },
                    "text": "5,000",
                    "attrs": {
                        "row": 16,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.117",
                    "order": 120,
                    "type": "table_cell",
                    "bbox": {
                        "l": 343.6114,
                        "t": 342.1067,
                        "r": 416.1943,
                        "b": 327.1289
                    },
                    "text": "-",
                    "attrs": {
                        "row": 16,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.118",
                    "order": 121,
                    "type": "table_cell",
                    "bbox": {
                        "l": 465.7165,
                        "t": 346.181352,
                        "r": 496.770478,
                        "b": 334.53954
                    },
                    "text": "973,000",
                    "attrs": {
                        "row": 16,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.119",
                    "order": 122,
                    "type": "table_cell",
                    "bbox": {
                        "l": 519.270215,
                        "t": 346.181352,
                        "r": 557.276912,
                        "b": 334.53954
                    },
                    "text": "4,630,523",
                    "attrs": {
                        "row": 16,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.120",
                    "order": 123,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 334.809652,
                        "r": 103.8466,
                        "b": 323.16784
                    },
                    "text": "Debt Service",
                    "attrs": {
                        "row": 17,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.121",
                    "order": 124,
                    "type": "table_cell",
                    "bbox": {
                        "l": 125.8629,
                        "t": 327.1289,
                        "r": 198.4457,
                        "b": 312.1511
                    },
                    "text": "-",
                    "attrs": {
                        "row": 17,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.122",
                    "order": 125,
                    "type": "table_cell",
                    "bbox": {
                        "l": 198.4457,
                        "t": 327.1289,
                        "r": 271.0286,
                        "b": 312.1511
                    },
                    "text": "-",
                    "attrs": {
                        "row": 17,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.123",
                    "order": 126,
                    "type": "table_cell",
                    "bbox": {
                        "l": 348.8781,
                        "t": 334.809652,
                        "r": 379.932078,
                        "b": 323.16784
                    },
                    "text": "198,500",
                    "attrs": {
                        "row": 17,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.124",
                    "order": 127,
                    "type": "table_cell",
                    "bbox": {
                        "l": 405.2109,
                        "t": 334.809652,
                        "r": 436.265712,
                        "b": 323.16784
                    },
                    "text": "556,000",
                    "attrs": {
                        "row": 17,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.125",
                    "order": 128,
                    "type": "table_cell",
                    "bbox": {
                        "l": 465.717335,
                        "t": 334.809652,
                        "r": 496.771312,
                        "b": 323.16784
                    },
                    "text": "334,100",
                    "attrs": {
                        "row": 17,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.126",
                    "order": 129,
                    "type": "table_cell",
                    "bbox": {
                        "l": 519.270215,
                        "t": 334.809652,
                        "r": 557.276912,
                        "b": 323.16784
                    },
                    "text": "1,088,600",
                    "attrs": {
                        "row": 17,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.127",
                    "order": 130,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 323.437952,
                        "r": 172.894756,
                        "b": 311.79614
                    },
                    "text": "Other Financing Sources/Uses",
                    "attrs": {
                        "row": 18,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.128",
                    "order": 131,
                    "type": "table_cell",
                    "bbox": {
                        "l": 240.3853,
                        "t": 323.437952,
                        "r": 278.391162,
                        "b": 311.79614
                    },
                    "text": "4,191,682",
                    "attrs": {
                        "row": 18,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.129",
                    "order": 132,
                    "type": "table_cell",
                    "bbox": {
                        "l": 198.4457,
                        "t": 312.1511,
                        "r": 271.0286,
                        "b": 297.1733
                    },
                    "text": "-",
                    "attrs": {
                        "row": 18,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p117.3.130",
                    "order": 133,
                    "type": "table_cell",
                    "bbox": {
                        "l": 348.8781,
                        "t": 323.437952,
                        "r": 379.932078,
                        "b": 311.79614
                    },
                    "text": "751,142",
                    "attrs": {
                        "row": 18,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.131",
                    "order": 134,
                    "type": "table_cell",
                    "bbox": {
                        "l": 394.779735,
                        "t": 323.437952,
                        "r": 437.650247,
                        "b": 311.79614
                    },
                    "text": "11,017,782",
                    "attrs": {
                        "row": 18,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.132",
                    "order": 135,
                    "type": "table_cell",
                    "bbox": {
                        "l": 470.581985,
                        "t": 323.437952,
                        "r": 496.770478,
                        "b": 311.79614
                    },
                    "text": "13,200",
                    "attrs": {
                        "row": 18,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.133",
                    "order": 136,
                    "type": "table_cell",
                    "bbox": {
                        "l": 514.398054,
                        "t": 323.437952,
                        "r": 557.269401,
                        "b": 311.79614
                    },
                    "text": "15,973,806",
                    "attrs": {
                        "row": 18,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.134",
                    "order": 137,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 312.202813,
                        "r": 170.586363,
                        "b": 299.989571
                    },
                    "text": "Total Expenditures/Expenses",
                    "attrs": {
                        "row": 19,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.135",
                    "order": 138,
                    "type": "table_cell",
                    "bbox": {
                        "l": 235.5169,
                        "t": 312.202813,
                        "r": 278.388247,
                        "b": 299.989571
                    },
                    "text": "31,418,906",
                    "attrs": {
                        "row": 19,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.136",
                    "order": 139,
                    "type": "table_cell",
                    "bbox": {
                        "l": 292.546558,
                        "t": 312.202813,
                        "r": 330.55242,
                        "b": 299.989571
                    },
                    "text": "2,520,000",
                    "attrs": {
                        "row": 19,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.137",
                    "order": 140,
                    "type": "table_cell",
                    "bbox": {
                        "l": 344.707392,
                        "t": 312.202813,
                        "r": 382.713255,
                        "b": 299.989571
                    },
                    "text": "8,169,993",
                    "attrs": {
                        "row": 19,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.138",
                    "order": 141,
                    "type": "table_cell",
                    "bbox": {
                        "l": 396.868227,
                        "t": 312.202813,
                        "r": 439.739574,
                        "b": 299.989571
                    },
                    "text": "26,055,904",
                    "attrs": {
                        "row": 19,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.139",
                    "order": 142,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.76555,
                        "t": 312.202713,
                        "r": 496.771412,
                        "b": 299.989471
                    },
                    "text": "5,485,300",
                    "attrs": {
                        "row": 19,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.140",
                    "order": 143,
                    "type": "table_cell",
                    "bbox": {
                        "l": 514.4065,
                        "t": 312.202713,
                        "r": 557.277847,
                        "b": 299.989471
                    },
                    "text": "73,650,102",
                    "attrs": {
                        "row": 19,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.141",
                    "order": 144,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 266.008022,
                        "r": 93.402916,
                        "b": 253.79478099999994
                    },
                    "text": "Reserves",
                    "attrs": {
                        "row": 20,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.142",
                    "order": 145,
                    "type": "table_cell",
                    "bbox": {
                        "l": 232.7352,
                        "t": 300.694652,
                        "r": 275.606547,
                        "b": 289.05284
                    },
                    "text": "16,547,891",
                    "attrs": {
                        "row": 20,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.143",
                    "order": 146,
                    "type": "table_cell",
                    "bbox": {
                        "l": 290.459212,
                        "t": 300.694652,
                        "r": 328.465074,
                        "b": 289.05284
                    },
                    "text": "1,134,314",
                    "attrs": {
                        "row": 20,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.144",
                    "order": 147,
                    "type": "table_cell",
                    "bbox": {
                        "l": 344.706446,
                        "t": 300.694652,
                        "r": 381.543924,
                        "b": 289.05284
                    },
                    "text": "(206,695)",
                    "attrs": {
                        "row": 20,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.145",
                    "order": 148,
                    "type": "table_cell",
                    "bbox": {
                        "l": 394.780881,
                        "t": 300.694652,
                        "r": 437.652228,
                        "b": 289.05284
                    },
                    "text": "34,429,265",
                    "attrs": {
                        "row": 20,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.146",
                    "order": 149,
                    "type": "table_cell",
                    "bbox": {
                        "l": 451.806365,
                        "t": 300.694652,
                        "r": 494.675832,
                        "b": 289.05284
                    },
                    "text": "70,515,655",
                    "attrs": {
                        "row": 20,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.147",
                    "order": 150,
                    "type": "table_cell",
                    "bbox": {
                        "l": 509.531835,
                        "t": 300.694552,
                        "r": 557.268667,
                        "b": 289.05274
                    },
                    "text": "122,420,429",
                    "attrs": {
                        "row": 20,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.148",
                    "order": 151,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.0864,
                        "t": 300.694652,
                        "r": 200.276669,
                        "b": 265.163671
                    },
                    "text": "Total Appropriated Expenditures and Reserves",
                    "attrs": {
                        "row": 21,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.149",
                    "order": 152,
                    "type": "table_cell",
                    "bbox": {
                        "l": 232.7351,
                        "t": 270.980413,
                        "r": 275.606447,
                        "b": 258.76717099999996
                    },
                    "text": "47,966,796",
                    "attrs": {
                        "row": 21,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.150",
                    "order": 153,
                    "type": "table_cell",
                    "bbox": {
                        "l": 290.459946,
                        "t": 270.980413,
                        "r": 328.465808,
                        "b": 258.76717099999996
                    },
                    "text": "3,654,314",
                    "attrs": {
                        "row": 21,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.151",
                    "order": 154,
                    "type": "table_cell",
                    "bbox": {
                        "l": 342.620781,
                        "t": 270.980413,
                        "r": 380.627478,
                        "b": 258.76717099999996
                    },
                    "text": "7,963,298",
                    "attrs": {
                        "row": 21,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.152",
                    "order": 155,
                    "type": "table_cell",
                    "bbox": {
                        "l": 394.781615,
                        "t": 270.980413,
                        "r": 437.653797,
                        "b": 258.76717099999996
                    },
                    "text": "60,485,168",
                    "attrs": {
                        "row": 21,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.153",
                    "order": 156,
                    "type": "table_cell",
                    "bbox": {
                        "l": 451.804485,
                        "t": 270.980413,
                        "r": 494.675832,
                        "b": 258.76717099999996
                    },
                    "text": "76,000,955",
                    "attrs": {
                        "row": 21,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p117.3.154",
                    "order": 157,
                    "type": "table_cell",
                    "bbox": {
                        "l": 506.745239,
                        "t": 270.980413,
                        "r": 554.482071,
                        "b": 258.76717099999996
                    },
                    "text": "196,070,531",
                    "attrs": {
                        "row": 21,
                        "col": 6,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                }
            ]
        },
        {
            "id": "p117.4",
            "order": 158,
            "type": "text",
            "bbox": {
                "l": 54.48,
                "t": 219.6,
                "r": 559.44,
                "b": 196.32
            },
            "text": "THE TENTATIVE, ADOPTED, AND/OR FINAL BUDGETS ARE ON FILE IN THE OFFICE OF THE ABOVE REFERENCED TAXING AUTHORITY AS A PUBLIC RECORD."
        },
        {
            "id": "p117.5",
            "order": 159,
            "type": "footer",
            "bbox": {
                "l": 521.28,
                "t": 35.28,
                "r": 541.44,
                "b": 23.28
            },
            "text": "106",
            "attrs": {
                "block_label": "number"
            }
        }
    ],
    "excluded_furniture": {
        "first": [],
        "last": []
    }
}