{ "document_id": 12528, "page": 329, "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": 193, "counts_by_type": { "figure": 1, "footer": 1, "header": 1, "table": 1, "table_cell": 189 }, "build_ms": 16, "items": [ { "id": "p329.1", "order": 1, "type": "header", "bbox": { "l": 49.92, "t": 726.96, "r": 175.2, "b": 717.84 }, "text": "FUND: WATER & SEWER FUND - 040", "attrs": { "block_label": "header" }, "level": 2 }, { "id": "p329.2", "order": 2, "type": "figure", "bbox": { "l": 505.68, "t": 736.32, "r": 559.2, "b": 690.72 }, "text": "", "attrs": { "role": "page_header", "block_label": "header_image" } }, { "id": "p329.3", "order": 3, "type": "table", "bbox": { "l": 50.88, "t": 687.6, "r": 558.96, "b": 252.48 }, "text": "", "attrs": { "block_label": "table", "n_rows": 34, "n_cols": 7, "integrity": { "cells_checked": 133, "cells_flagged": 1, "flags": [ { "row": 5, "col": 0, "coverage": 0, "text": "FUND TRANSFERS" } ] } }, "children": [ { "id": "p329.3.1", "order": 4, "type": "table_cell", "bbox": { "l": 52.0726, "t": 687.49876, "r": 83.24968, "b": 678.10564 }, "text": "Function", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p329.3.2", "order": 5, "type": "table_cell", "bbox": { "l": 250.7886, "t": 687.49368, "r": 359.738496, "b": 678.10056 }, "text": "Water & Sewer Revenue Fund", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 3, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p329.3.3", "order": 6, "type": "table_cell", "bbox": { "l": 524.87284, "t": 687.49876, "r": 556.677184, "b": 678.10564 }, "text": "Program", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 3, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p329.3.4", "order": 7, "type": "table_cell", "bbox": { "l": 52.0726, "t": 677.5354, "r": 104.43172, "b": 668.14228 }, "text": "Public Utilities", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.5", "order": 8, "type": "table_cell", "bbox": { "l": 275.62572, "t": 677.53032, "r": 343.2744, "b": 668.1372 }, "text": "Non-Departmental", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 3, "bbox_refit": true } }, { "id": "p329.3.6", "order": 9, "type": "table_cell", "bbox": { "l": 115.7922, "t": 617.04954, "r": 188.54136, "b": 607.42674 }, "text": "Fund Transfers | Contingencies", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 3, "bbox_refit": true } }, { "id": "p329.3.7", "order": 10, "type": "table_cell", "bbox": { "l": 50.88, "t": 663.4267, "r": 123.4629, "b": 651.34 }, "text": "", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.8", "order": 11, "type": "table_cell", "bbox": { "l": 292.30524, "t": 667.93128, "r": 326.48004, "b": 658.5381600000001 }, "text": "536 | 581", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 3, "bbox_refit": true } }, { "id": "p329.3.9", "order": 12, "type": "table_cell", "bbox": { "l": 491.26356, "t": 667.69368, "r": 556.60752, "b": 658.30056 }, "text": "Insurance | Other", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 3, "bbox_refit": true } }, { "id": "p329.3.10", "order": 13, "type": "table_cell", "bbox": { "l": 266.9925, "t": 646.3631399999999, "r": 290.24082, "b": 637.46934 }, "text": "Actual", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 3, "bbox_refit": true } }, { "id": "p329.3.11", "order": 14, "type": "table_cell", "bbox": { "l": 329.16858, "t": 646.3631399999999, "r": 352.4169, "b": 637.46934 }, "text": "Actual", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.12", "order": 15, "type": "table_cell", "bbox": { "l": 388.10556, "t": 646.3631399999999, "r": 417.892836, "b": 637.46934 }, "text": "Adopted", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.13", "order": 16, "type": "table_cell", "bbox": { "l": 447.878484, "t": 646.3631399999999, "r": 482.444256, "b": 637.46934 }, "text": "Projected", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.14", "order": 17, "type": "table_cell", "bbox": { "l": 510.502548, "t": 646.3631399999999, "r": 544.107204, "b": 637.46934 }, "text": "Proposed", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.15", "order": 18, "type": "table_cell", "bbox": { "l": 69.7126, "t": 635.7248999999999, "r": 95.97796, "b": 627.7059 }, "text": "Account", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.16", "order": 19, "type": "table_cell", "bbox": { "l": 115.7922, "t": 636.96834, "r": 173.955096, "b": 627.34554 }, "text": "DESCRIPTION", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.17", "order": 20, "type": "table_cell", "bbox": { "l": 262.12212, "t": 636.96834, "r": 294.947352, "b": 627.34554 }, "text": "FY 23-24", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.18", "order": 21, "type": "table_cell", "bbox": { "l": 324.293328, "t": 636.96834, "r": 357.11856, "b": 627.34554 }, "text": "FY 24-25", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.19", "order": 22, "type": "table_cell", "bbox": { "l": 386.464536, "t": 636.96834, "r": 419.295312, "b": 627.34554 }, "text": "FY 25-26", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.20", "order": 23, "type": "table_cell", "bbox": { "l": 448.641288, "t": 636.96834, "r": 481.46652, "b": 627.34554 }, "text": "FY 25-26", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.21", "order": 24, "type": "table_cell", "bbox": { "l": 510.81408, "t": 636.96834, "r": 543.639312, "b": 627.34554 }, "text": "FY 26-27", "attrs": { "row": 4, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.22", "order": 25, "type": "table_cell", "bbox": { "l": 50.88, "t": 627.1667, "r": 558.96, "b": 615.08 }, "text": "FUND TRANSFERS", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 7 } }, { "id": "p329.3.23", "order": 26, "type": "table_cell", "bbox": { "l": 59.6326, "t": 605.6534, "r": 106.05304, "b": 597.8258 }, "text": "8100-536-91-01", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.24", "order": 27, "type": "table_cell", "bbox": { "l": 115.7922, "t": 606.85856, "r": 209.6838, "b": 597.46544 }, "text": "Transfer To General Fund", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.25", "order": 28, "type": "table_cell", "bbox": { "l": 270.2322, "t": 606.85856, "r": 304.99308, "b": 597.46544 }, "text": "2,300,000", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.26", "order": 29, "type": "table_cell", "bbox": { "l": 270.22428, "t": 576.97856, "r": 304.970904, "b": 567.5854400000001 }, "text": "2,300,000", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.27", "order": 30, "type": "table_cell", "bbox": { "l": 394.56036, "t": 606.85856, "r": 429.415488, "b": 597.46544 }, "text": "2,600,000", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.28", "order": 31, "type": "table_cell", "bbox": { "l": 456.72444, "t": 606.85856, "r": 491.579568, "b": 597.46544 }, "text": "2,600,000", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.29", "order": 32, "type": "table_cell", "bbox": { "l": 518.88852, "t": 606.85856, "r": 553.743648, "b": 597.46544 }, "text": "2,730,000", "attrs": { "row": 6, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.30", "order": 33, "type": "table_cell", "bbox": { "l": 59.6325, "t": 595.6934, "r": 106.05294, "b": 587.8658 }, "text": "8100-536-91-02", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.31", "order": 34, "type": "table_cell", "bbox": { "l": 115.7922, "t": 596.89856, "r": 235.307376, "b": 587.50544 }, "text": "Transfer To General Fund (Addl)", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.32", "order": 35, "type": "table_cell", "bbox": { "l": 196.0457, "t": 602.9933, "r": 268.6286, "b": 590.9067 }, "text": "-", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.33", "order": 36, "type": "table_cell", "bbox": { "l": 268.6286, "t": 602.9933, "r": 341.2114, "b": 590.9067 }, "text": "-", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.34", "order": 37, "type": "table_cell", "bbox": { "l": 341.2114, "t": 602.9933, "r": 413.7943, "b": 590.9067 }, "text": "-", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.35", "order": 38, "type": "table_cell", "bbox": { "l": 413.7943, "t": 602.9933, "r": 486.3771, "b": 590.9067 }, "text": "-", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.36", "order": 39, "type": "table_cell", "bbox": { "l": 486.3771, "t": 602.9933, "r": 558.96, "b": 590.9067 }, "text": "-", "attrs": { "row": 7, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.37", "order": 40, "type": "table_cell", "bbox": { "l": 59.6324, "t": 585.7334, "r": 106.05284, "b": 577.9058 }, "text": "8100-536-91-03", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.38", "order": 41, "type": "table_cell", "bbox": { "l": 115.7922, "t": 586.93856, "r": 219.67092, "b": 577.54544 }, "text": "Transfer To W&S R&R (Addl)", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.39", "order": 42, "type": "table_cell", "bbox": { "l": 196.0457, "t": 590.9067, "r": 268.6286, "b": 578.82 }, "text": "-", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.40", "order": 43, "type": "table_cell", "bbox": { "l": 268.6286, "t": 590.9067, "r": 341.2114, "b": 578.82 }, "text": "-", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.41", "order": 44, "type": "table_cell", "bbox": { "l": 341.2114, "t": 590.9067, "r": 413.7943, "b": 578.82 }, "text": "-", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.42", "order": 45, "type": "table_cell", "bbox": { "l": 413.7943, "t": 590.9067, "r": 486.3771, "b": 578.82 }, "text": "-", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.43", "order": 46, "type": "table_cell", "bbox": { "l": 486.3771, "t": 590.9067, "r": 558.96, "b": 578.82 }, "text": "-", "attrs": { "row": 8, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.44", "order": 47, "type": "table_cell", "bbox": { "l": 59.6322, "t": 575.7734, "r": 106.05264, "b": 567.9458 }, "text": "8100-536-91-42", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.45", "order": 48, "type": "table_cell", "bbox": { "l": 115.7922, "t": 576.97856, "r": 214.34868, "b": 567.5854400000001 }, "text": "Transfer To W&S R&R Fund", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.46", "order": 49, "type": "table_cell", "bbox": { "l": 332.39628, "t": 576.97856, "r": 367.2522, "b": 567.5854400000001 }, "text": "2,300,000", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.47", "order": 50, "type": "table_cell", "bbox": { "l": 332.39628, "t": 606.85856, "r": 367.2522, "b": 597.46544 }, "text": "2,300,000", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.48", "order": 51, "type": "table_cell", "bbox": { "l": 394.56036, "t": 576.97856, "r": 429.415488, "b": 567.5854400000001 }, "text": "2,300,000", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.49", "order": 52, "type": "table_cell", "bbox": { "l": 456.72444, "t": 576.97856, "r": 491.579568, "b": 567.5854400000001 }, "text": "2,300,000", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.50", "order": 53, "type": "table_cell", "bbox": { "l": 518.88852, "t": 576.97856, "r": 553.743648, "b": 567.5854400000001 }, "text": "2,300,000", "attrs": { "row": 9, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.51", "order": 54, "type": "table_cell", "bbox": { "l": 59.632, "t": 565.8133, "r": 245.894832, "b": 547.66198 }, "text": "8100-536-91-66\nSubtotal", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p329.3.52", "order": 55, "type": "table_cell", "bbox": { "l": 115.7922, "t": 567.01846, "r": 305.007336, "b": 547.66198 }, "text": "Transfer To Sewer Impact\n4,933,800", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p329.3.53", "order": 56, "type": "table_cell", "bbox": { "l": 276.85332, "t": 567.01846, "r": 367.2522, "b": 547.66198 }, "text": "333,800\n4,933,800", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p329.3.54", "order": 57, "type": "table_cell", "bbox": { "l": 338.98572, "t": 567.01846, "r": 429.415488, "b": 547.66198 }, "text": "333,800\n5,233,800", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p329.3.55", "order": 58, "type": "table_cell", "bbox": { "l": 401.14188, "t": 567.01846, "r": 491.579568, "b": 547.66198 }, "text": "333,800\n5,233,800", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p329.3.56", "order": 59, "type": "table_cell", "bbox": { "l": 463.29804, "t": 567.01846, "r": 553.743648, "b": 547.66198 }, "text": "333,800\n5,363,800", "attrs": { "row": 10, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p329.3.57", "order": 60, "type": "table_cell", "bbox": { "l": 525.4542, "t": 567.01846, "r": 553.662864, "b": 557.62534 }, "text": "333,800", "attrs": { "row": 10, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.58", "order": 61, "type": "table_cell", "bbox": { "l": 115.7922, "t": 537.36598, "r": 187.312968, "b": 527.7431799999999 }, "text": "CONTINGENCIES", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 7, "bbox_refit": true } }, { "id": "p329.3.59", "order": 62, "type": "table_cell", "bbox": { "l": 59.6326, "t": 525.9732, "r": 106.05304, "b": 518.1456000000001 }, "text": "8400-525-30-49", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.60", "order": 63, "type": "table_cell", "bbox": { "l": 115.7922, "t": 527.17836, "r": 193.227624, "b": 517.7852399999999 }, "text": "Thousand Year Flood", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.61", "order": 64, "type": "table_cell", "bbox": { "l": 196.0457, "t": 530.4733, "r": 268.6286, "b": 518.3867 }, "text": "-", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.62", "order": 65, "type": "table_cell", "bbox": { "l": 268.6286, "t": 530.4733, "r": 341.2114, "b": 518.3867 }, "text": "-", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.63", "order": 66, "type": "table_cell", "bbox": { "l": 341.2114, "t": 530.4733, "r": 413.7943, "b": 518.3867 }, "text": "-", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.64", "order": 67, "type": "table_cell", "bbox": { "l": 463.31388, "t": 527.17836, "r": 491.48532, "b": 517.7852399999999 }, "text": "975,000", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.65", "order": 68, "type": "table_cell", "bbox": { "l": 486.3771, "t": 530.4733, "r": 558.96, "b": 518.3867 }, "text": "-", "attrs": { "row": 12, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.66", "order": 69, "type": "table_cell", "bbox": { "l": 59.6327, "t": 516.0132, "r": 106.05314, "b": 508.1856 }, "text": "8400-536-30-32", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.67", "order": 70, "type": "table_cell", "bbox": { "l": 115.7932, "t": 517.2183600000001, "r": 198.01864, "b": 507.82524 }, "text": "Accounting & Auditing", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.68", "order": 71, "type": "table_cell", "bbox": { "l": 281.13904, "t": 517.2183600000001, "r": 304.991704, "b": 507.82524 }, "text": "57,649", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.69", "order": 72, "type": "table_cell", "bbox": { "l": 343.31896, "t": 517.2183600000001, "r": 367.21756, "b": 507.82524 }, "text": "61,596", "attrs": { "row": 13, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.70", "order": 73, "type": "table_cell", "bbox": { "l": 405.48304, "t": 517.2183600000001, "r": 429.38164, "b": 507.82524 }, "text": "58,950", "attrs": { "row": 13, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.71", "order": 74, "type": "table_cell", "bbox": { "l": 467.64712, "t": 517.2183600000001, "r": 491.54572, "b": 507.82524 }, "text": "58,950", "attrs": { "row": 13, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.72", "order": 75, "type": "table_cell", "bbox": { "l": 529.8112, "t": 517.2183600000001, "r": 553.7098, "b": 507.82524 }, "text": "51,000", "attrs": { "row": 13, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.73", "order": 76, "type": "table_cell", "bbox": { "l": 59.6327, "t": 506.0532, "r": 106.05314, "b": 498.2256 }, "text": "8400-536-90-04", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.74", "order": 77, "type": "table_cell", "bbox": { "l": 115.7922, "t": 507.25836, "r": 226.77912, "b": 497.86524 }, "text": "Unemployment Compensation", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.75", "order": 78, "type": "table_cell", "bbox": { "l": 196.0457, "t": 506.3, "r": 268.6286, "b": 494.2133 }, "text": "-", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.76", "order": 79, "type": "table_cell", "bbox": { "l": 268.6286, "t": 506.3, "r": 341.2114, "b": 494.2133 }, "text": "-", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.77", "order": 80, "type": "table_cell", "bbox": { "l": 409.79844, "t": 507.25836, "r": 429.329952, "b": 497.86524 }, "text": "2,000", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.78", "order": 81, "type": "table_cell", "bbox": { "l": 471.9546, "t": 507.25836, "r": 491.504328, "b": 497.86524 }, "text": "2,000", "attrs": { "row": 14, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.79", "order": 82, "type": "table_cell", "bbox": { "l": 534.11076, "t": 507.25836, "r": 553.660488, "b": 497.86524 }, "text": "3,000", "attrs": { "row": 14, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.80", "order": 83, "type": "table_cell", "bbox": { "l": 59.6327, "t": 496.0942, "r": 106.05314, "b": 488.2666 }, "text": "8400-536-90-06", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.81", "order": 84, "type": "table_cell", "bbox": { "l": 115.7932, "t": 497.29936, "r": 191.980432, "b": 487.90624 }, "text": "Contingency - Water", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.82", "order": 85, "type": "table_cell", "bbox": { "l": 285.50296, "t": 497.29936, "r": 305.022592, "b": 487.90624 }, "text": "1,107", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.83", "order": 86, "type": "table_cell", "bbox": { "l": 354.2248, "t": 497.29936, "r": 367.174, "b": 487.90624 }, "text": "407", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.84", "order": 87, "type": "table_cell", "bbox": { "l": 405.4672, "t": 497.29936, "r": 429.321448, "b": 487.90624 }, "text": "50,000", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.85", "order": 88, "type": "table_cell", "bbox": { "l": 467.63128, "t": 497.29936, "r": 491.52988, "b": 487.90624 }, "text": "50,000", "attrs": { "row": 15, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.86", "order": 89, "type": "table_cell", "bbox": { "l": 486.3771, "t": 494.2133, "r": 558.96, "b": 482.1267 }, "text": "-", "attrs": { "row": 15, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.87", "order": 90, "type": "table_cell", "bbox": { "l": 59.6329, "t": 486.1342, "r": 106.05334, "b": 478.3066 }, "text": "8400-536-90-07", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.88", "order": 91, "type": "table_cell", "bbox": { "l": 115.7932, "t": 487.33936, "r": 192.313072, "b": 477.94624 }, "text": "Contingency - Sewer", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.89", "order": 92, "type": "table_cell", "bbox": { "l": 296.39296, "t": 487.33936, "r": 305.005168, "b": 477.94624 }, "text": "38", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.90", "order": 93, "type": "table_cell", "bbox": { "l": 268.6286, "t": 482.1267, "r": 341.2114, "b": 470.04 }, "text": "-", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.91", "order": 94, "type": "table_cell", "bbox": { "l": 405.474328, "t": 487.33936, "r": 429.359464, "b": 477.94624 }, "text": "50,000", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.92", "order": 95, "type": "table_cell", "bbox": { "l": 467.6392, "t": 487.33936, "r": 491.49424, "b": 477.94624 }, "text": "50,000", "attrs": { "row": 16, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.93", "order": 96, "type": "table_cell", "bbox": { "l": 486.3771, "t": 482.1267, "r": 558.96, "b": 470.04 }, "text": "-", "attrs": { "row": 16, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.94", "order": 97, "type": "table_cell", "bbox": { "l": 59.633, "t": 476.1741, "r": 106.05354, "b": 458.3866 }, "text": "8400-536-90-16\n8400-536-90-18", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p329.3.95", "order": 98, "type": "table_cell", "bbox": { "l": 115.7932, "t": 477.37926, "r": 185.680864, "b": 458.02624 }, "text": "Termination Pay\nBad Debt Write-Off", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p329.3.96", "order": 99, "type": "table_cell", "bbox": { "l": 281.1628, "t": 477.37926, "r": 305.015464, "b": 458.02624 }, "text": "28,074\n20,144", "attrs": { "row": 17, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p329.3.97", "order": 100, "type": "table_cell", "bbox": { "l": 343.31896, "t": 477.37926, "r": 367.21756, "b": 458.02624 }, "text": "23,213\n46,645", "attrs": { "row": 17, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p329.3.98", "order": 101, "type": "table_cell", "bbox": { "l": 405.48304, "t": 477.37926, "r": 429.38164, "b": 458.02624 }, "text": "60,000\n80,000", "attrs": { "row": 17, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p329.3.99", "order": 102, "type": "table_cell", "bbox": { "l": 467.64712, "t": 477.37926, "r": 491.548096, "b": 458.02624 }, "text": "60,000\n80,000", "attrs": { "row": 17, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p329.3.100", "order": 103, "type": "table_cell", "bbox": { "l": 525.48688, "t": 477.37926, "r": 553.720096, "b": 458.02624 }, "text": "30,000\n100,000", "attrs": { "row": 17, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p329.3.101", "order": 104, "type": "table_cell", "bbox": { "l": 59.6331, "t": 456.2531, "r": 106.05354, "b": 448.4255 }, "text": "8400-536-90-33", "attrs": { "row": 18, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.102", "order": 105, "type": "table_cell", "bbox": { "l": 115.7932, "t": 457.45826, "r": 210.506896, "b": 448.06514 }, "text": "Pay Plan Update - Phase II", "attrs": { "row": 18, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.103", "order": 106, "type": "table_cell", "bbox": { "l": 196.0457, "t": 445.8667, "r": 268.6286, "b": 433.78 }, "text": "-", "attrs": { "row": 18, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.104", "order": 107, "type": "table_cell", "bbox": { "l": 268.6286, "t": 445.8667, "r": 341.2114, "b": 433.78 }, "text": "-", "attrs": { "row": 18, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.105", "order": 108, "type": "table_cell", "bbox": { "l": 341.2114, "t": 445.8667, "r": 413.7943, "b": 433.78 }, "text": "-", "attrs": { "row": 18, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.106", "order": 109, "type": "table_cell", "bbox": { "l": 413.7943, "t": 445.8667, "r": 486.3771, "b": 433.78 }, "text": "-", "attrs": { "row": 18, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.107", "order": 110, "type": "table_cell", "bbox": { "l": 486.3771, "t": 445.8667, "r": 558.96, "b": 433.78 }, "text": "-", "attrs": { "row": 18, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.108", "order": 111, "type": "table_cell", "bbox": { "l": 59.6331, "t": 446.2931, "r": 106.05354, "b": 438.4655 }, "text": "8400-536-90-34", "attrs": { "row": 19, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.109", "order": 112, "type": "table_cell", "bbox": { "l": 115.7932, "t": 447.49826, "r": 214.699744, "b": 438.10514 }, "text": "Waived Water Impact Fees", "attrs": { "row": 19, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.110", "order": 113, "type": "table_cell", "bbox": { "l": 276.94144, "t": 447.49826, "r": 305.111296, "b": 438.10514 }, "text": "105,683", "attrs": { "row": 19, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.111", "order": 114, "type": "table_cell", "bbox": { "l": 338.98672, "t": 447.49826, "r": 367.196176, "b": 438.10514 }, "text": "110,166", "attrs": { "row": 19, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.112", "order": 115, "type": "table_cell", "bbox": { "l": 341.2114, "t": 433.78, "r": 413.7943, "b": 421.6933 }, "text": "-", "attrs": { "row": 19, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.113", "order": 116, "type": "table_cell", "bbox": { "l": 413.7943, "t": 433.78, "r": 486.3771, "b": 421.6933 }, "text": "-", "attrs": { "row": 19, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.114", "order": 117, "type": "table_cell", "bbox": { "l": 486.3771, "t": 433.78, "r": 558.96, "b": 421.6933 }, "text": "-", "attrs": { "row": 19, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.115", "order": 118, "type": "table_cell", "bbox": { "l": 59.6331, "t": 436.3331, "r": 106.05354, "b": 428.5055 }, "text": "8400-536-90-35", "attrs": { "row": 20, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.116", "order": 119, "type": "table_cell", "bbox": { "l": 115.7932, "t": 437.53826, "r": 215.063272, "b": 428.14514 }, "text": "Waived Sewer Impact Fees", "attrs": { "row": 20, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.117", "order": 120, "type": "table_cell", "bbox": { "l": 276.94144, "t": 437.53826, "r": 305.107336, "b": 428.14514 }, "text": "327,497", "attrs": { "row": 20, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.118", "order": 121, "type": "table_cell", "bbox": { "l": 338.98672, "t": 437.53826, "r": 367.196176, "b": 428.14514 }, "text": "344,172", "attrs": { "row": 20, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.119", "order": 122, "type": "table_cell", "bbox": { "l": 341.2114, "t": 421.6933, "r": 413.7943, "b": 409.6067 }, "text": "-", "attrs": { "row": 20, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.120", "order": 123, "type": "table_cell", "bbox": { "l": 413.7943, "t": 421.6933, "r": 486.3771, "b": 409.6067 }, "text": "-", "attrs": { "row": 20, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.121", "order": 124, "type": "table_cell", "bbox": { "l": 486.3771, "t": 421.6933, "r": 558.96, "b": 409.6067 }, "text": "-", "attrs": { "row": 20, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.122", "order": 125, "type": "table_cell", "bbox": { "l": 214.42888, "t": 427.80458, "r": 245.889496, "b": 418.18178 }, "text": "Subtotal", "attrs": { "row": 21, "col": 0, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p329.3.123", "order": 126, "type": "table_cell", "bbox": { "l": 276.83056, "t": 427.5749, "r": 305.004376, "b": 418.18178 }, "text": "540,191", "attrs": { "row": 21, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.124", "order": 127, "type": "table_cell", "bbox": { "l": 338.98672, "t": 427.5749, "r": 367.196176, "b": 418.18178 }, "text": "586,199", "attrs": { "row": 21, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.125", "order": 128, "type": "table_cell", "bbox": { "l": 401.14288, "t": 427.5749, "r": 429.352336, "b": 418.18178 }, "text": "300,950", "attrs": { "row": 21, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.126", "order": 129, "type": "table_cell", "bbox": { "l": 456.70168, "t": 427.5749, "r": 491.518792, "b": 418.18178 }, "text": "1,275,950", "attrs": { "row": 21, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.127", "order": 130, "type": "table_cell", "bbox": { "l": 525.4552, "t": 427.5749, "r": 553.700296, "b": 418.18178 }, "text": "184,000", "attrs": { "row": 21, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.128", "order": 131, "type": "table_cell", "bbox": { "l": 115.7932, "t": 406.68194, "r": 164.044216, "b": 397.05914 }, "text": "INSURANCE", "attrs": { "row": 22, "col": 0, "rowspan": 1, "colspan": 7, "bbox_refit": true } }, { "id": "p329.3.129", "order": 132, "type": "table_cell", "bbox": { "l": 59.6326, "t": 393.854, "r": 106.05304, "b": 386.0264 }, "text": "8500-536-30-45", "attrs": { "row": 23, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.130", "order": 133, "type": "table_cell", "bbox": { "l": 115.7922, "t": 395.05916, "r": 151.648416, "b": 385.66604 }, "text": "Insurance", "attrs": { "row": 23, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.131", "order": 134, "type": "table_cell", "bbox": { "l": 276.82956, "t": 375.1358, "r": 305.003376, "b": 365.74268 }, "text": "494,209", "attrs": { "row": 23, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.132", "order": 135, "type": "table_cell", "bbox": { "l": 338.98572, "t": 395.05916, "r": 367.199136, "b": 385.66604 }, "text": "482,627", "attrs": { "row": 23, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.133", "order": 136, "type": "table_cell", "bbox": { "l": 401.14188, "t": 375.1358, "r": 429.351336, "b": 365.74268 }, "text": "612,974", "attrs": { "row": 23, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.134", "order": 137, "type": "table_cell", "bbox": { "l": 463.29804, "t": 375.1358, "r": 491.506704, "b": 365.74268 }, "text": "612,974", "attrs": { "row": 23, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.135", "order": 138, "type": "table_cell", "bbox": { "l": 525.4542, "t": 375.1358, "r": 553.662864, "b": 365.74268 }, "text": "660,000", "attrs": { "row": 23, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.136", "order": 139, "type": "table_cell", "bbox": { "l": 59.6325, "t": 383.894, "r": 106.05294, "b": 376.0664 }, "text": "8500-536-30-58", "attrs": { "row": 24, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.137", "order": 140, "type": "table_cell", "bbox": { "l": 115.7922, "t": 385.09916, "r": 183.463056, "b": 375.70604 }, "text": "OPEB Expenditure", "attrs": { "row": 24, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.138", "order": 141, "type": "table_cell", "bbox": { "l": 196.0457, "t": 373.3467, "r": 268.6286, "b": 361.26 }, "text": "-", "attrs": { "row": 24, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.139", "order": 142, "type": "table_cell", "bbox": { "l": 343.326672, "t": 385.09916, "r": 367.178544, "b": 375.70604 }, "text": "46,805", "attrs": { "row": 24, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.140", "order": 143, "type": "table_cell", "bbox": { "l": 341.2114, "t": 373.3467, "r": 413.7943, "b": 361.26 }, "text": "-", "attrs": { "row": 24, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.141", "order": 144, "type": "table_cell", "bbox": { "l": 413.7943, "t": 373.3467, "r": 486.3771, "b": 361.26 }, "text": "-", "attrs": { "row": 24, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.142", "order": 145, "type": "table_cell", "bbox": { "l": 486.3771, "t": 373.3467, "r": 558.96, "b": 361.26 }, "text": "-", "attrs": { "row": 24, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.143", "order": 146, "type": "table_cell", "bbox": { "l": 214.42788, "t": 375.36548, "r": 245.888496, "b": 365.74268 }, "text": "Subtotal", "attrs": { "row": 25, "col": 0, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p329.3.144", "order": 147, "type": "table_cell", "bbox": { "l": 276.82164, "t": 395.05916, "r": 304.991496, "b": 385.66604 }, "text": "494,209", "attrs": { "row": 25, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.145", "order": 148, "type": "table_cell", "bbox": { "l": 338.98572, "t": 375.1358, "r": 367.195176, "b": 365.74268 }, "text": "529,432", "attrs": { "row": 25, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.146", "order": 149, "type": "table_cell", "bbox": { "l": 401.14188, "t": 395.05916, "r": 429.355296, "b": 385.66604 }, "text": "612,974", "attrs": { "row": 25, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.147", "order": 150, "type": "table_cell", "bbox": { "l": 463.29804, "t": 395.05916, "r": 491.512248, "b": 385.66604 }, "text": "612,974", "attrs": { "row": 25, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.148", "order": 151, "type": "table_cell", "bbox": { "l": 525.4542, "t": 395.05916, "r": 553.668408, "b": 385.66604 }, "text": "660,000", "attrs": { "row": 25, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.149", "order": 152, "type": "table_cell", "bbox": { "l": 115.7922, "t": 354.12404, "r": 180.634032, "b": 344.50124 }, "text": "DEPRECIATION", "attrs": { "row": 26, "col": 0, "rowspan": 1, "colspan": 7, "bbox_refit": true } }, { "id": "p329.3.150", "order": 153, "type": "table_cell", "bbox": { "l": 59.6326, "t": 342.7339, "r": 106.05304, "b": 334.9063 }, "text": "8600-536-30-59", "attrs": { "row": 27, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.151", "order": 154, "type": "table_cell", "bbox": { "l": 115.7922, "t": 343.93906, "r": 163.309824, "b": 334.54594 }, "text": "Depreciation", "attrs": { "row": 27, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.152", "order": 155, "type": "table_cell", "bbox": { "l": 196.0457, "t": 337.0867, "r": 268.6286, "b": 325 }, "text": "-", "attrs": { "row": 27, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.153", "order": 156, "type": "table_cell", "bbox": { "l": 338.98572, "t": 333.9757, "r": 367.159536, "b": 324.58258 }, "text": "924,662", "attrs": { "row": 27, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.154", "order": 157, "type": "table_cell", "bbox": { "l": 341.2114, "t": 337.0867, "r": 413.7943, "b": 325 }, "text": "-", "attrs": { "row": 27, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.155", "order": 158, "type": "table_cell", "bbox": { "l": 413.7943, "t": 337.0867, "r": 486.3771, "b": 325 }, "text": "-", "attrs": { "row": 27, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.156", "order": 159, "type": "table_cell", "bbox": { "l": 486.3771, "t": 337.0867, "r": 558.96, "b": 325 }, "text": "-", "attrs": { "row": 27, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.157", "order": 160, "type": "table_cell", "bbox": { "l": 214.42788, "t": 334.20538, "r": 245.888496, "b": 324.58258 }, "text": "Subtotal", "attrs": { "row": 28, "col": 0, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p329.3.158", "order": 161, "type": "table_cell", "bbox": { "l": 196.0457, "t": 325, "r": 268.6286, "b": 312.9133 }, "text": "-", "attrs": { "row": 28, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.159", "order": 162, "type": "table_cell", "bbox": { "l": 339.000768, "t": 343.93906, "r": 367.150824, "b": 334.54594 }, "text": "924,662", "attrs": { "row": 28, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.160", "order": 163, "type": "table_cell", "bbox": { "l": 341.2114, "t": 325, "r": 413.7943, "b": 312.9133 }, "text": "-", "attrs": { "row": 28, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.161", "order": 164, "type": "table_cell", "bbox": { "l": 413.7943, "t": 325, "r": 486.3771, "b": 312.9133 }, "text": "-", "attrs": { "row": 28, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.162", "order": 165, "type": "table_cell", "bbox": { "l": 486.3771, "t": 325, "r": 558.96, "b": 312.9133 }, "text": "-", "attrs": { "row": 28, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.163", "order": 166, "type": "table_cell", "bbox": { "l": 115.7922, "t": 314.28658, "r": 227.221056, "b": 304.66378 }, "text": "NON-OPERATING EXPEND.", "attrs": { "row": 29, "col": 0, "rowspan": 1, "colspan": 7, "bbox_refit": true } }, { "id": "p329.3.164", "order": 167, "type": "table_cell", "bbox": { "l": 59.6326, "t": 302.8938, "r": 106.05304, "b": 295.0662 }, "text": "8800-581-70-74", "attrs": { "row": 30, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.165", "order": 168, "type": "table_cell", "bbox": { "l": 115.7922, "t": 304.09896, "r": 225.855648, "b": 294.70584 }, "text": "Debt Service - SBITA Principal", "attrs": { "row": 30, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.166", "order": 169, "type": "table_cell", "bbox": { "l": 196.0457, "t": 300.8267, "r": 268.6286, "b": 288.74 }, "text": "-", "attrs": { "row": 30, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.167", "order": 170, "type": "table_cell", "bbox": { "l": 268.6286, "t": 300.8267, "r": 341.2114, "b": 288.74 }, "text": "-", "attrs": { "row": 30, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.168", "order": 171, "type": "table_cell", "bbox": { "l": 341.2114, "t": 300.8267, "r": 413.7943, "b": 288.74 }, "text": "-", "attrs": { "row": 30, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.169", "order": 172, "type": "table_cell", "bbox": { "l": 413.7943, "t": 300.8267, "r": 486.3771, "b": 288.74 }, "text": "-", "attrs": { "row": 30, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.170", "order": 173, "type": "table_cell", "bbox": { "l": 486.3771, "t": 300.8267, "r": 558.96, "b": 288.74 }, "text": "-", "attrs": { "row": 30, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.171", "order": 174, "type": "table_cell", "bbox": { "l": 59.6326, "t": 292.9338, "r": 106.05304, "b": 285.1062 }, "text": "8800-581-70-75", "attrs": { "row": 31, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.172", "order": 175, "type": "table_cell", "bbox": { "l": 115.7922, "t": 294.13896, "r": 221.25888, "b": 284.74584 }, "text": "Debt Service - SBITA Interest", "attrs": { "row": 31, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.173", "order": 176, "type": "table_cell", "bbox": { "l": 196.0457, "t": 288.74, "r": 268.6286, "b": 276.6533 }, "text": "-", "attrs": { "row": 31, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.174", "order": 177, "type": "table_cell", "bbox": { "l": 354.23172, "t": 284.1756, "r": 367.16508, "b": 274.78247999999996 }, "text": "382", "attrs": { "row": 31, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.175", "order": 178, "type": "table_cell", "bbox": { "l": 341.2114, "t": 288.74, "r": 413.7943, "b": 276.6533 }, "text": "-", "attrs": { "row": 31, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.176", "order": 179, "type": "table_cell", "bbox": { "l": 413.7943, "t": 288.74, "r": 486.3771, "b": 276.6533 }, "text": "-", "attrs": { "row": 31, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.177", "order": 180, "type": "table_cell", "bbox": { "l": 486.3771, "t": 288.74, "r": 558.96, "b": 276.6533 }, "text": "-", "attrs": { "row": 31, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.178", "order": 181, "type": "table_cell", "bbox": { "l": 214.42788, "t": 284.40528, "r": 245.888496, "b": 274.78247999999996 }, "text": "Subtotal", "attrs": { "row": 32, "col": 0, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p329.3.179", "order": 182, "type": "table_cell", "bbox": { "l": 196.0457, "t": 276.6533, "r": 268.6286, "b": 264.5667 }, "text": "-", "attrs": { "row": 32, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.180", "order": 183, "type": "table_cell", "bbox": { "l": 354.21588, "t": 294.13896, "r": 367.11756, "b": 284.74584 }, "text": "382", "attrs": { "row": 32, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.181", "order": 184, "type": "table_cell", "bbox": { "l": 341.2114, "t": 276.6533, "r": 413.7943, "b": 264.5667 }, "text": "-", "attrs": { "row": 32, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.182", "order": 185, "type": "table_cell", "bbox": { "l": 413.7943, "t": 276.6533, "r": 486.3771, "b": 264.5667 }, "text": "-", "attrs": { "row": 32, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.183", "order": 186, "type": "table_cell", "bbox": { "l": 486.3771, "t": 276.6533, "r": 558.96, "b": 264.5667 }, "text": "-", "attrs": { "row": 32, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p329.3.184", "order": 187, "type": "table_cell", "bbox": { "l": 115.7922, "t": 264.60528, "r": 189.97488, "b": 254.98248 }, "text": "PROGRAM TOTAL", "attrs": { "row": 33, "col": 0, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p329.3.185", "order": 188, "type": "table_cell", "bbox": { "l": 269.44812, "t": 264.60528, "r": 305.31384, "b": 254.98248 }, "text": "5,968,200", "attrs": { "row": 33, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.186", "order": 189, "type": "table_cell", "bbox": { "l": 331.67556, "t": 264.60528, "r": 367.486632, "b": 254.98248 }, "text": "6,974,475", "attrs": { "row": 33, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.187", "order": 190, "type": "table_cell", "bbox": { "l": 393.83964, "t": 264.60528, "r": 429.650712, "b": 254.98248 }, "text": "6,147,724", "attrs": { "row": 33, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.188", "order": 191, "type": "table_cell", "bbox": { "l": 456.00372, "t": 264.60528, "r": 491.814792, "b": 254.98248 }, "text": "7,122,724", "attrs": { "row": 33, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p329.3.189", "order": 192, "type": "table_cell", "bbox": { "l": 518.1678, "t": 264.60528, "r": 553.978872, "b": 254.98248 }, "text": "6,207,800", "attrs": { "row": 33, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } } ] }, { "id": "p329.4", "order": 193, "type": "footer", "bbox": { "l": 520.32, "t": 35.52, "r": 541.68, "b": 23.28 }, "text": "316", "attrs": { "block_label": "number" } } ], "excluded_furniture": { "first": [], "last": [] } }