{ "document_id": 12528, "page": 314, "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": 161, "counts_by_type": { "figure": 1, "footer": 1, "header": 1, "table": 1, "table_cell": 157 }, "build_ms": 13, "items": [ { "id": "p314.1", "order": 1, "type": "header", "bbox": { "l": 50.16, "t": 725.52, "r": 186.72, "b": 716.64 }, "text": "FUND: WATER & SEWER FUND - 040", "attrs": { "block_label": "header" }, "level": 2 }, { "id": "p314.2", "order": 2, "type": "figure", "bbox": { "l": 494.88, "t": 738, "r": 548.4, "b": 688.32 }, "text": "", "attrs": { "role": "page_header", "block_label": "header_image" } }, { "id": "p314.3", "order": 3, "type": "table", "bbox": { "l": 52.2011, "t": 682.66828, "r": 549.36, "b": 253.2 }, "text": "", "attrs": { "block_label": "table", "n_rows": 23, "n_cols": 7, "integrity": { "cells_checked": 101, "cells_flagged": 0 } }, "children": [ { "id": "p314.3.1", "order": 4, "type": "table_cell", "bbox": { "l": 52.2011, "t": 682.66702, "r": 109.545644, "b": 661.49902 }, "text": "Function\nPublic Utilities", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.2", "order": 5, "type": "table_cell", "bbox": { "l": 239.74104, "t": 682.66828, "r": 357.796272, "b": 651.18412 }, "text": "Water & Sewer Revenue Fund\nWater\n533", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 3, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.3", "order": 6, "type": "table_cell", "bbox": { "l": 498.94968, "t": 682.66702, "r": 546.039308, "b": 650.81998 }, "text": "Program\nDistribution\n3320", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 3, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.4", "order": 7, "type": "table_cell", "bbox": { "l": 66.241, "t": 626.001, "r": 95.113, "b": 617.2529999999999 }, "text": "Account", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.5", "order": 8, "type": "table_cell", "bbox": { "l": 111.6012, "t": 627.35748, "r": 175.15704, "b": 616.85988 }, "text": "DESCRIPTION", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.6", "order": 9, "type": "table_cell", "bbox": { "l": 259.97592, "t": 637.59934, "r": 295.947696, "b": 616.85988 }, "text": "Actual FY 23-24", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.7", "order": 10, "type": "table_cell", "bbox": { "l": 319.972944, "t": 637.59934, "r": 355.94472, "b": 616.85988 }, "text": "Actual FY 24-25", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.8", "order": 11, "type": "table_cell", "bbox": { "l": 379.969968, "t": 637.59934, "r": 415.941744, "b": 616.85988 }, "text": "Adopted FY 25-26", "attrs": { "row": 1, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.9", "order": 12, "type": "table_cell", "bbox": { "l": 439.27758, "t": 637.59934, "r": 476.754228, "b": 616.85988 }, "text": "Projected FY 25-26", "attrs": { "row": 1, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.10", "order": 13, "type": "table_cell", "bbox": { "l": 499.756284, "t": 637.59934, "r": 536.221548, "b": 616.85988 }, "text": "Proposed FY 26-27", "attrs": { "row": 1, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.11", "order": 14, "type": "table_cell", "bbox": { "l": 52.56, "t": 628.68, "r": 123.5314, "b": 615.27 }, "text": "", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.12", "order": 15, "type": "table_cell", "bbox": { "l": 111.6012, "t": 605.51556, "r": 211.849392, "b": 595.01796 }, "text": "PERSONNEL SERVICES", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.13", "order": 16, "type": "table_cell", "bbox": { "l": 194.5029, "t": 628.68, "r": 265.4743, "b": 615.27 }, "text": "", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.14", "order": 17, "type": "table_cell", "bbox": { "l": 265.4743, "t": 628.68, "r": 336.4457, "b": 615.27 }, "text": "", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.15", "order": 18, "type": "table_cell", "bbox": { "l": 336.4457, "t": 628.68, "r": 407.4171, "b": 615.27 }, "text": "", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.16", "order": 19, "type": "table_cell", "bbox": { "l": 407.4171, "t": 628.68, "r": 478.3886, "b": 615.27 }, "text": "", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.17", "order": 20, "type": "table_cell", "bbox": { "l": 478.3886, "t": 628.68, "r": 549.36, "b": 615.27 }, "text": "", "attrs": { "row": 2, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.18", "order": 21, "type": "table_cell", "bbox": { "l": 64.3212, "t": 593.0322, "r": 97.0237, "b": 529.8938 }, "text": "533-10-12\n533-10-14\n533-10-16\n533-10-21\n533-10-23\n533-10-24", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.19", "order": 22, "type": "table_cell", "bbox": { "l": 111.6012, "t": 594.34692, "r": 246.050832, "b": 518.57972 }, "text": "Regular Salaries & Wages\nOvertime\nChristmas Bonus\nFICA Taxes\nLife & Health Insurance\nGeneral Employee Retirement\nSubtotal", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.20", "order": 23, "type": "table_cell", "bbox": { "l": 272.15832, "t": 594.34692, "r": 302.8476, "b": 518.57972 }, "text": "437,207\n23,457\n1,000\n31,586\n135,105\n29,964\n658,318", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.21", "order": 24, "type": "table_cell", "bbox": { "l": 332.15448, "t": 594.34692, "r": 362.78328, "b": 518.57972 }, "text": "361,938\n18,356\n1,200\n28,804\n112,394\n22,896\n545,587", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.22", "order": 25, "type": "table_cell", "bbox": { "l": 392.15064, "t": 594.34692, "r": 422.78808, "b": 518.57972 }, "text": "495,627\n24,720\n1,100\n38,886\n159,715\n30,433\n750,481", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.23", "order": 26, "type": "table_cell", "bbox": { "l": 452.1468, "t": 594.34692, "r": 482.79288, "b": 518.57972 }, "text": "455,527\n24,720\n1,100\n38,886\n159,715\n30,433\n710,381", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.24", "order": 27, "type": "table_cell", "bbox": { "l": 512.14296, "t": 594.34692, "r": 542.79768, "b": 518.57972 }, "text": "391,006\n16,700\n800\n31,251\n119,712\n24,462\n583,931", "attrs": { "row": 3, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.25", "order": 28, "type": "table_cell", "bbox": { "l": 52.56, "t": 521.4, "r": 123.5314, "b": 507.99 }, "text": "", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.26", "order": 29, "type": "table_cell", "bbox": { "l": 111.6012, "t": 507.2354, "r": 166.44792, "b": 496.7378 }, "text": "OPERATING", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.27", "order": 30, "type": "table_cell", "bbox": { "l": 194.5029, "t": 521.4, "r": 265.4743, "b": 507.99 }, "text": "", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.28", "order": 31, "type": "table_cell", "bbox": { "l": 265.4743, "t": 521.4, "r": 336.4457, "b": 507.99 }, "text": "", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.29", "order": 32, "type": "table_cell", "bbox": { "l": 336.4457, "t": 521.4, "r": 407.4171, "b": 507.99 }, "text": "", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.30", "order": 33, "type": "table_cell", "bbox": { "l": 407.4171, "t": 521.4, "r": 478.3886, "b": 507.99 }, "text": "", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.31", "order": 34, "type": "table_cell", "bbox": { "l": 478.3886, "t": 521.4, "r": 549.36, "b": 507.99 }, "text": "", "attrs": { "row": 4, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.32", "order": 35, "type": "table_cell", "bbox": { "l": 64.3212, "t": 494.752, "r": 97.0236, "b": 486.2128 }, "text": "533-30-31", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.33", "order": 36, "type": "table_cell", "bbox": { "l": 111.6012, "t": 496.06672, "r": 195.800592, "b": 485.81968 }, "text": "Professional Services", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.34", "order": 37, "type": "table_cell", "bbox": { "l": 276.91032, "t": 496.06672, "r": 302.79144, "b": 485.81968 }, "text": "58,609", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.35", "order": 38, "type": "table_cell", "bbox": { "l": 336.846, "t": 496.06672, "r": 362.78328, "b": 485.81968 }, "text": "53,521", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.36", "order": 39, "type": "table_cell", "bbox": { "l": 396.8508, "t": 496.06672, "r": 422.78808, "b": 485.81968 }, "text": "62,000", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.37", "order": 40, "type": "table_cell", "bbox": { "l": 456.8556, "t": 496.06672, "r": 482.79288, "b": 485.81968 }, "text": "58,410", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.38", "order": 41, "type": "table_cell", "bbox": { "l": 478.3886, "t": 507.99, "r": 549.36, "b": 494.58 }, "text": "-", "attrs": { "row": 5, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.39", "order": 42, "type": "table_cell", "bbox": { "l": 64.3212, "t": 483.832, "r": 97.0236, "b": 475.2928 }, "text": "533-30-34", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.40", "order": 43, "type": "table_cell", "bbox": { "l": 111.6012, "t": 485.14672, "r": 219.113904, "b": 474.89968 }, "text": "Other Contractual Services", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.41", "order": 44, "type": "table_cell", "bbox": { "l": 281.54136, "t": 485.14672, "r": 302.764656, "b": 474.89968 }, "text": "1,667", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.42", "order": 45, "type": "table_cell", "bbox": { "l": 265.4743, "t": 494.58, "r": 336.4457, "b": 481.17 }, "text": "-", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.43", "order": 46, "type": "table_cell", "bbox": { "l": 336.4457, "t": 494.58, "r": 407.4171, "b": 481.17 }, "text": "-", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.44", "order": 47, "type": "table_cell", "bbox": { "l": 407.4171, "t": 494.58, "r": 478.3886, "b": 481.17 }, "text": "-", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.45", "order": 48, "type": "table_cell", "bbox": { "l": 478.3886, "t": 494.58, "r": 549.36, "b": 481.17 }, "text": "-", "attrs": { "row": 6, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.46", "order": 49, "type": "table_cell", "bbox": { "l": 64.3212, "t": 472.913, "r": 97.0236, "b": 464.3738 }, "text": "533-30-40", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.47", "order": 50, "type": "table_cell", "bbox": { "l": 111.6012, "t": 474.22772, "r": 183.811728, "b": 463.98068 }, "text": "Travel & Per Diem", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.48", "order": 51, "type": "table_cell", "bbox": { "l": 281.60184, "t": 474.22772, "r": 302.818224, "b": 463.98068 }, "text": "2,467", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.49", "order": 52, "type": "table_cell", "bbox": { "l": 348.726, "t": 474.22772, "r": 362.77464, "b": 463.98068 }, "text": "740", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.50", "order": 53, "type": "table_cell", "bbox": { "l": 396.849936, "t": 474.22772, "r": 422.787216, "b": 463.98068 }, "text": "13,000", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.51", "order": 54, "type": "table_cell", "bbox": { "l": 456.8556, "t": 474.22772, "r": 482.79288, "b": 463.98068 }, "text": "13,000", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.52", "order": 55, "type": "table_cell", "bbox": { "l": 521.53464, "t": 474.22772, "r": 542.78904, "b": 463.98068 }, "text": "2,700", "attrs": { "row": 7, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.53", "order": 56, "type": "table_cell", "bbox": { "l": 64.321, "t": 461.9929, "r": 97.0234, "b": 453.4537 }, "text": "533-30-41", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.54", "order": 57, "type": "table_cell", "bbox": { "l": 111.6012, "t": 463.30762, "r": 210.396144, "b": 453.06058 }, "text": "Communication Services", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.55", "order": 58, "type": "table_cell", "bbox": { "l": 281.58456, "t": 463.30762, "r": 302.759472, "b": 453.06058 }, "text": "6,800", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.56", "order": 59, "type": "table_cell", "bbox": { "l": 341.52024, "t": 463.30762, "r": 362.77464, "b": 453.06058 }, "text": "3,615", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.57", "order": 60, "type": "table_cell", "bbox": { "l": 336.4457, "t": 467.76, "r": 407.4171, "b": 454.35 }, "text": "-", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.58", "order": 61, "type": "table_cell", "bbox": { "l": 407.4171, "t": 467.76, "r": 478.3886, "b": 454.35 }, "text": "-", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.59", "order": 62, "type": "table_cell", "bbox": { "l": 478.3886, "t": 467.76, "r": 549.36, "b": 454.35 }, "text": "-", "attrs": { "row": 8, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.60", "order": 63, "type": "table_cell", "bbox": { "l": 64.321, "t": 451.0729, "r": 97.0234, "b": 442.5337 }, "text": "533-30-42", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.61", "order": 64, "type": "table_cell", "bbox": { "l": 111.6012, "t": 452.38762, "r": 211.206576, "b": 442.14058 }, "text": "Transportation & Postage", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.62", "order": 65, "type": "table_cell", "bbox": { "l": 194.5029, "t": 454.35, "r": 265.4743, "b": 440.94 }, "text": "-", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.63", "order": 66, "type": "table_cell", "bbox": { "l": 265.4743, "t": 454.35, "r": 336.4457, "b": 440.94 }, "text": "-", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.64", "order": 67, "type": "table_cell", "bbox": { "l": 336.4457, "t": 454.35, "r": 407.4171, "b": 440.94 }, "text": "-", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.65", "order": 68, "type": "table_cell", "bbox": { "l": 407.4171, "t": 454.35, "r": 478.3886, "b": 440.94 }, "text": "-", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.66", "order": 69, "type": "table_cell", "bbox": { "l": 478.3886, "t": 454.35, "r": 549.36, "b": 440.94 }, "text": "-", "attrs": { "row": 9, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.67", "order": 70, "type": "table_cell", "bbox": { "l": 64.3209, "t": 440.1529, "r": 97.0233, "b": 431.6137 }, "text": "533-30-43", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.68", "order": 71, "type": "table_cell", "bbox": { "l": 111.6012, "t": 441.46762, "r": 141.73752, "b": 431.22058 }, "text": "Utilities", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.69", "order": 72, "type": "table_cell", "bbox": { "l": 194.5029, "t": 440.94, "r": 265.4743, "b": 427.53 }, "text": "-", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.70", "order": 73, "type": "table_cell", "bbox": { "l": 265.4743, "t": 440.94, "r": 336.4457, "b": 427.53 }, "text": "-", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.71", "order": 74, "type": "table_cell", "bbox": { "l": 336.4457, "t": 440.94, "r": 407.4171, "b": 427.53 }, "text": "-", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.72", "order": 75, "type": "table_cell", "bbox": { "l": 407.4171, "t": 440.94, "r": 478.3886, "b": 427.53 }, "text": "-", "attrs": { "row": 10, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.73", "order": 76, "type": "table_cell", "bbox": { "l": 478.3886, "t": 440.94, "r": 549.36, "b": 427.53 }, "text": "-", "attrs": { "row": 10, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.74", "order": 77, "type": "table_cell", "bbox": { "l": 64.3208, "t": 429.2329, "r": 97.0232, "b": 420.6937 }, "text": "533-30-46", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.75", "order": 78, "type": "table_cell", "bbox": { "l": 111.6012, "t": 430.54762, "r": 199.04232, "b": 420.30058 }, "text": "Repair & Maintenance", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.76", "order": 79, "type": "table_cell", "bbox": { "l": 272.22744, "t": 430.54762, "r": 302.806128, "b": 420.30058 }, "text": "183,872", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.77", "order": 80, "type": "table_cell", "bbox": { "l": 332.15448, "t": 430.54762, "r": 362.77464, "b": 420.30058 }, "text": "200,008", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.78", "order": 81, "type": "table_cell", "bbox": { "l": 392.15064, "t": 430.54762, "r": 422.7708, "b": 420.30058 }, "text": "216,000", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.79", "order": 82, "type": "table_cell", "bbox": { "l": 452.1468, "t": 430.54762, "r": 482.76696, "b": 420.30058 }, "text": "181,790", "attrs": { "row": 11, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.80", "order": 83, "type": "table_cell", "bbox": { "l": 512.14296, "t": 430.54762, "r": 542.76312, "b": 420.30058 }, "text": "318,000", "attrs": { "row": 11, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.81", "order": 84, "type": "table_cell", "bbox": { "l": 64.3208, "t": 418.3129, "r": 97.0232, "b": 409.7737 }, "text": "533-30-47", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.82", "order": 85, "type": "table_cell", "bbox": { "l": 111.6012, "t": 419.62762, "r": 184.006128, "b": 409.38058 }, "text": "Printing & Binding", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.83", "order": 86, "type": "table_cell", "bbox": { "l": 194.5029, "t": 414.12, "r": 265.4743, "b": 400.71 }, "text": "-", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.84", "order": 87, "type": "table_cell", "bbox": { "l": 265.4743, "t": 414.12, "r": 336.4457, "b": 400.71 }, "text": "-", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.85", "order": 88, "type": "table_cell", "bbox": { "l": 336.4457, "t": 414.12, "r": 407.4171, "b": 400.71 }, "text": "-", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.86", "order": 89, "type": "table_cell", "bbox": { "l": 407.4171, "t": 414.12, "r": 478.3886, "b": 400.71 }, "text": "-", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.87", "order": 90, "type": "table_cell", "bbox": { "l": 478.3886, "t": 414.12, "r": 549.36, "b": 400.71 }, "text": "-", "attrs": { "row": 12, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.88", "order": 91, "type": "table_cell", "bbox": { "l": 64.3208, "t": 407.3928, "r": 97.0232, "b": 398.8536 }, "text": "533-30-51", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.89", "order": 92, "type": "table_cell", "bbox": { "l": 111.6012, "t": 408.70752, "r": 171.935184, "b": 398.46048 }, "text": "Office Supplies", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.90", "order": 93, "type": "table_cell", "bbox": { "l": 194.5029, "t": 400.71, "r": 265.4743, "b": 387.3 }, "text": "-", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.91", "order": 94, "type": "table_cell", "bbox": { "l": 265.4743, "t": 400.71, "r": 336.4457, "b": 387.3 }, "text": "-", "attrs": { "row": 13, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.92", "order": 95, "type": "table_cell", "bbox": { "l": 336.4457, "t": 400.71, "r": 407.4171, "b": 387.3 }, "text": "-", "attrs": { "row": 13, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.93", "order": 96, "type": "table_cell", "bbox": { "l": 407.4171, "t": 400.71, "r": 478.3886, "b": 387.3 }, "text": "-", "attrs": { "row": 13, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.94", "order": 97, "type": "table_cell", "bbox": { "l": 478.3886, "t": 400.71, "r": 549.36, "b": 387.3 }, "text": "-", "attrs": { "row": 13, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.95", "order": 98, "type": "table_cell", "bbox": { "l": 64.3207, "t": 396.4718, "r": 97.0231, "b": 387.9326 }, "text": "533-30-52", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.96", "order": 99, "type": "table_cell", "bbox": { "l": 111.6012, "t": 397.78652, "r": 188.898096, "b": 387.53948 }, "text": "Operating Supplies", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.97", "order": 100, "type": "table_cell", "bbox": { "l": 276.84984, "t": 397.78652, "r": 302.7612, "b": 387.53948 }, "text": "59,112", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.98", "order": 101, "type": "table_cell", "bbox": { "l": 336.846, "t": 397.78652, "r": 362.78328, "b": 387.53948 }, "text": "50,966", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.99", "order": 102, "type": "table_cell", "bbox": { "l": 396.8508, "t": 397.78652, "r": 422.78808, "b": 387.53948 }, "text": "66,400", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.100", "order": 103, "type": "table_cell", "bbox": { "l": 456.8556, "t": 397.78652, "r": 482.79288, "b": 387.53948 }, "text": "66,400", "attrs": { "row": 14, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.101", "order": 104, "type": "table_cell", "bbox": { "l": 516.8604, "t": 397.78652, "r": 542.79768, "b": 387.53948 }, "text": "77,500", "attrs": { "row": 14, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.102", "order": 105, "type": "table_cell", "bbox": { "l": 64.3207, "t": 385.5518, "r": 97.0231, "b": 377.0126 }, "text": "533-30-54", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.103", "order": 106, "type": "table_cell", "bbox": { "l": 111.6012, "t": 386.86652, "r": 214.297968, "b": 376.61948 }, "text": "Books, Pub, Subscriptions", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.104", "order": 107, "type": "table_cell", "bbox": { "l": 194.5029, "t": 373.89, "r": 265.4743, "b": 360.48 }, "text": "-", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.105", "order": 108, "type": "table_cell", "bbox": { "l": 348.726, "t": 386.86652, "r": 362.77464, "b": 376.61948 }, "text": "150", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.106", "order": 109, "type": "table_cell", "bbox": { "l": 408.7308, "t": 386.86652, "r": 422.77944, "b": 376.61948 }, "text": "250", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.107", "order": 110, "type": "table_cell", "bbox": { "l": 468.7356, "t": 386.86652, "r": 482.78424, "b": 376.61948 }, "text": "250", "attrs": { "row": 15, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.108", "order": 111, "type": "table_cell", "bbox": { "l": 528.7404, "t": 386.86652, "r": 542.78904, "b": 376.61948 }, "text": "450", "attrs": { "row": 15, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.109", "order": 112, "type": "table_cell", "bbox": { "l": 64.3205, "t": 374.6318, "r": 97.023, "b": 355.1725 }, "text": "533-30-55\n533-30-56", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.110", "order": 113, "type": "table_cell", "bbox": { "l": 111.6002, "t": 375.94652, "r": 231.65732, "b": 354.77938 }, "text": "Employee Study Expense\nVehicle Repair & Maintenance", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.111", "order": 114, "type": "table_cell", "bbox": { "l": 276.84884, "t": 375.94652, "r": 302.77316, "b": 354.77938 }, "text": "10,787\n15,234", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.112", "order": 115, "type": "table_cell", "bbox": { "l": 336.845, "t": 375.94652, "r": 362.78228, "b": 354.77938 }, "text": "6,835\n10,773", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.113", "order": 116, "type": "table_cell", "bbox": { "l": 396.84116, "t": 375.94652, "r": 422.78708, "b": 354.77938 }, "text": "12,400\n11,000", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.114", "order": 117, "type": "table_cell", "bbox": { "l": 456.84596, "t": 375.94652, "r": 482.79188, "b": 354.77938 }, "text": "12,400\n11,000", "attrs": { "row": 16, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.115", "order": 118, "type": "table_cell", "bbox": { "l": 516.8594, "t": 375.94652, "r": 542.79668, "b": 354.77938 }, "text": "9,600\n11,000", "attrs": { "row": 16, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p314.3.116", "order": 119, "type": "table_cell", "bbox": { "l": 64.3207, "t": 352.7917, "r": 97.0231, "b": 344.2525 }, "text": "533-30-64", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.117", "order": 120, "type": "table_cell", "bbox": { "l": 111.6012, "t": 354.10642, "r": 210.236304, "b": 343.85938 }, "text": "Small Equipment & Tools", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.118", "order": 121, "type": "table_cell", "bbox": { "l": 194.5029, "t": 333.66, "r": 265.4743, "b": 320.25 }, "text": "-", "attrs": { "row": 17, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.119", "order": 122, "type": "table_cell", "bbox": { "l": 265.4743, "t": 333.66, "r": 336.4457, "b": 320.25 }, "text": "-", "attrs": { "row": 17, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.120", "order": 123, "type": "table_cell", "bbox": { "l": 336.4457, "t": 333.66, "r": 407.4171, "b": 320.25 }, "text": "-", "attrs": { "row": 17, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.121", "order": 124, "type": "table_cell", "bbox": { "l": 407.4171, "t": 333.66, "r": 478.3886, "b": 320.25 }, "text": "-", "attrs": { "row": 17, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.122", "order": 125, "type": "table_cell", "bbox": { "l": 521.53464, "t": 354.10642, "r": 542.78904, "b": 343.85938 }, "text": "5,000", "attrs": { "row": 17, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.123", "order": 126, "type": "table_cell", "bbox": { "l": 52.56, "t": 320.25, "r": 123.5314, "b": 306.84 }, "text": "", "attrs": { "row": 18, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.124", "order": 127, "type": "table_cell", "bbox": { "l": 211.67832, "t": 298.19692, "r": 246.050832, "b": 287.69932 }, "text": "Subtotal", "attrs": { "row": 18, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.125", "order": 128, "type": "table_cell", "bbox": { "l": 272.15832, "t": 343.18546, "r": 302.77848, "b": 332.93842 }, "text": "338,549", "attrs": { "row": 18, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.126", "order": 129, "type": "table_cell", "bbox": { "l": 332.15448, "t": 343.18546, "r": 362.77464, "b": 332.93842 }, "text": "326,608", "attrs": { "row": 18, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.127", "order": 130, "type": "table_cell", "bbox": { "l": 392.15064, "t": 343.18546, "r": 422.7708, "b": 332.93842 }, "text": "381,050", "attrs": { "row": 18, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.128", "order": 131, "type": "table_cell", "bbox": { "l": 452.1468, "t": 343.18546, "r": 482.76696, "b": 332.93842 }, "text": "343,250", "attrs": { "row": 18, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.129", "order": 132, "type": "table_cell", "bbox": { "l": 512.14296, "t": 343.18546, "r": 542.76312, "b": 332.93842 }, "text": "424,250", "attrs": { "row": 18, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.130", "order": 133, "type": "table_cell", "bbox": { "l": 52.56, "t": 306.84, "r": 123.5314, "b": 293.43 }, "text": "", "attrs": { "row": 19, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.131", "order": 134, "type": "table_cell", "bbox": { "l": 111.6012, "t": 320.0389, "r": 190.2468, "b": 309.5413 }, "text": "CAPITAL OUTLAY", "attrs": { "row": 19, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.132", "order": 135, "type": "table_cell", "bbox": { "l": 194.5029, "t": 306.84, "r": 265.4743, "b": 293.43 }, "text": "", "attrs": { "row": 19, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.133", "order": 136, "type": "table_cell", "bbox": { "l": 265.4743, "t": 306.84, "r": 336.4457, "b": 293.43 }, "text": "", "attrs": { "row": 19, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.134", "order": 137, "type": "table_cell", "bbox": { "l": 336.4457, "t": 306.84, "r": 407.4171, "b": 293.43 }, "text": "", "attrs": { "row": 19, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.135", "order": 138, "type": "table_cell", "bbox": { "l": 407.4171, "t": 306.84, "r": 478.3886, "b": 293.43 }, "text": "", "attrs": { "row": 19, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.136", "order": 139, "type": "table_cell", "bbox": { "l": 478.3886, "t": 306.84, "r": 549.36, "b": 293.43 }, "text": "", "attrs": { "row": 19, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.137", "order": 140, "type": "table_cell", "bbox": { "l": 64.3212, "t": 307.5516, "r": 97.0236, "b": 299.0124 }, "text": "533-60-64", "attrs": { "row": 20, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.138", "order": 141, "type": "table_cell", "bbox": { "l": 111.6012, "t": 308.86732, "r": 207.73416, "b": 298.62028 }, "text": "Machinery & Equipment", "attrs": { "row": 20, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.139", "order": 142, "type": "table_cell", "bbox": { "l": 276.8412, "t": 297.94636, "r": 302.77848, "b": 287.69932 }, "text": "38,898", "attrs": { "row": 20, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.140", "order": 143, "type": "table_cell", "bbox": { "l": 265.4743, "t": 293.43, "r": 336.4457, "b": 280.02 }, "text": "-", "attrs": { "row": 20, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.141", "order": 144, "type": "table_cell", "bbox": { "l": 396.84216, "t": 297.94636, "r": 422.77944, "b": 287.69932 }, "text": "28,000", "attrs": { "row": 20, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.142", "order": 145, "type": "table_cell", "bbox": { "l": 456.83832, "t": 297.94636, "r": 482.7756, "b": 287.69932 }, "text": "28,000", "attrs": { "row": 20, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.143", "order": 146, "type": "table_cell", "bbox": { "l": 516.83448, "t": 297.94636, "r": 542.77176, "b": 287.69932 }, "text": "39,000", "attrs": { "row": 20, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.144", "order": 147, "type": "table_cell", "bbox": { "l": 52.56, "t": 280.02, "r": 123.5314, "b": 266.61 }, "text": "", "attrs": { "row": 21, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.145", "order": 148, "type": "table_cell", "bbox": { "l": 211.67832, "t": 343.43602, "r": 246.050832, "b": 332.93842 }, "text": "Subtotal", "attrs": { "row": 21, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.146", "order": 149, "type": "table_cell", "bbox": { "l": 276.91032, "t": 308.86732, "r": 302.77416, "b": 298.62028 }, "text": "38,898", "attrs": { "row": 21, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.147", "order": 150, "type": "table_cell", "bbox": { "l": 265.4743, "t": 280.02, "r": 336.4457, "b": 266.61 }, "text": "-", "attrs": { "row": 21, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.148", "order": 151, "type": "table_cell", "bbox": { "l": 396.8508, "t": 308.86732, "r": 422.78808, "b": 298.62028 }, "text": "28,000", "attrs": { "row": 21, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.149", "order": 152, "type": "table_cell", "bbox": { "l": 456.8556, "t": 308.86732, "r": 482.79288, "b": 298.62028 }, "text": "28,000", "attrs": { "row": 21, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.150", "order": 153, "type": "table_cell", "bbox": { "l": 516.8604, "t": 308.86732, "r": 542.79768, "b": 298.62028 }, "text": "39,000", "attrs": { "row": 21, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.151", "order": 154, "type": "table_cell", "bbox": { "l": 52.56, "t": 266.61, "r": 123.5314, "b": 253.2 }, "text": "", "attrs": { "row": 22, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p314.3.152", "order": 155, "type": "table_cell", "bbox": { "l": 111.6012, "t": 265.67596000000003, "r": 192.286704, "b": 255.17836 }, "text": "PROGRAM TOTAL", "attrs": { "row": 22, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.153", "order": 156, "type": "table_cell", "bbox": { "l": 263.38872, "t": 265.67596000000003, "r": 302.983248, "b": 255.17836 }, "text": "1,035,765", "attrs": { "row": 22, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.154", "order": 157, "type": "table_cell", "bbox": { "l": 331.19544, "t": 265.67596000000003, "r": 362.905968, "b": 255.17836 }, "text": "872,195", "attrs": { "row": 22, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.155", "order": 158, "type": "table_cell", "bbox": { "l": 383.39832, "t": 265.67596000000003, "r": 422.886576, "b": 255.17836 }, "text": "1,159,531", "attrs": { "row": 22, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.156", "order": 159, "type": "table_cell", "bbox": { "l": 443.38584, "t": 265.67596000000003, "r": 482.895696, "b": 255.17836 }, "text": "1,081,631", "attrs": { "row": 22, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p314.3.157", "order": 160, "type": "table_cell", "bbox": { "l": 503.382, "t": 265.67596000000003, "r": 542.897904, "b": 255.17836 }, "text": "1,047,181", "attrs": { "row": 22, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } } ] }, { "id": "p314.4", "order": 161, "type": "footer", "bbox": { "l": 520.56, "t": 35.28, "r": 540.24, "b": 23.28 }, "text": "301", "attrs": { "block_label": "number" } } ], "excluded_furniture": { "first": [], "last": [] } }