{ "document_id": 12528, "page": 331, "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": 200, "counts_by_type": { "caption": 1, "figure": 1, "footer": 1, "footnote": 1, "header": 1, "table": 1, "table_cell": 194 }, "build_ms": 16, "items": [ { "id": "p331.1", "order": 1, "type": "figure", "bbox": { "l": 517.68, "t": 736.08, "r": 559.68, "b": 700.32 }, "text": "", "attrs": { "role": "page_header", "block_label": "header_image" } }, { "id": "p331.2", "order": 2, "type": "header", "bbox": { "l": 49.44, "t": 729.36, "r": 242.64, "b": 720.24 }, "text": "FUND: WATER & SEWER RENEWAL & REPLACEMENT - 42", "attrs": { "block_label": "header" }, "level": 2 }, { "id": "p331.3", "order": 3, "type": "caption", "bbox": { "l": 261.84, "t": 698.4, "r": 352.56, "b": 689.28 }, "text": "Water & Sewer R&R Fund", "attrs": { "block_label": "figure_title" } }, { "id": "p331.4", "order": 4, "type": "table", "bbox": { "l": 51.36, "t": 698.11718, "r": 560.4, "b": 371.28 }, "text": "", "attrs": { "block_label": "table", "n_rows": 26, "n_cols": 8, "integrity": { "cells_checked": 135, "cells_flagged": 2, "flags": [ { "row": 0, "col": 1, "coverage": 0.5, "text": "Project Fund | Enterprise Fund Family: Proprietary" }, { "row": 1, "col": 3, "coverage": 0, "text": "Proline" } ] } }, "children": [ { "id": "p331.4.1", "order": 5, "type": "table_cell", "bbox": { "l": 51.84836, "t": 698.11518, "r": 89.030396, "b": 689.51298 }, "text": "Fund Type", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p331.4.2", "order": 6, "type": "table_cell", "bbox": { "l": 51.728, "t": 689.03154, "r": 134.959772, "b": 680.6346599999999 }, "text": "Project Fund | Enterprise Fund Family: Proprietary", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 7, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p331.4.3", "order": 7, "type": "table_cell", "bbox": { "l": 51.36, "t": 682.3556, "r": 114.99, "b": 670.3911 }, "text": "", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.4", "order": 8, "type": "table_cell", "bbox": { "l": 114.99, "t": 682.3556, "r": 178.62, "b": 670.3911 }, "text": "", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.5", "order": 9, "type": "table_cell", "bbox": { "l": 263.39248, "t": 698.11718, "r": 351.458476, "b": 689.51498 }, "text": "Water & Sewer R&R Fund", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 5, "bbox_refit": true } }, { "id": "p331.4.6", "order": 10, "type": "table_cell", "bbox": { "l": 496.77, "t": 682.3556, "r": 560.4, "b": 670.3911 }, "text": "Proline", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.7", "order": 11, "type": "table_cell", "bbox": { "l": 51.36, "t": 670.3911, "r": 114.99, "b": 658.4267 }, "text": "", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.8", "order": 12, "type": "table_cell", "bbox": { "l": 114.99, "t": 670.3911, "r": 178.62, "b": 658.4267 }, "text": "", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.9", "order": 13, "type": "table_cell", "bbox": { "l": 276.68164, "t": 680.27558, "r": 307.293436, "b": 671.8787 }, "text": "Summary", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 5, "bbox_refit": true } }, { "id": "p331.4.10", "order": 14, "type": "table_cell", "bbox": { "l": 516.48752, "t": 680.27358, "r": 557.858084, "b": 671.8767 }, "text": "Project Fund", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.11", "order": 15, "type": "table_cell", "bbox": { "l": 60.72398, "t": 652.99774, "r": 88.95194, "b": 644.39554 }, "text": "Account", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.12", "order": 16, "type": "table_cell", "bbox": { "l": 143.398556, "t": 652.99774, "r": 195.211412, "b": 644.39554 }, "text": "DESCRIPTION", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.13", "order": 17, "type": "table_cell", "bbox": { "l": 252.007172, "t": 661.31086, "r": 281.462096, "b": 644.39554 }, "text": "Actual FY 23-24", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.14", "order": 18, "type": "table_cell", "bbox": { "l": 307.078952, "t": 661.31086, "r": 336.527504, "b": 644.39554 }, "text": "Actual FY 24-25", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.15", "order": 19, "type": "table_cell", "bbox": { "l": 362.85944, "t": 661.31086, "r": 392.314364, "b": 644.39554 }, "text": "Adopted FY 25-26", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.16", "order": 20, "type": "table_cell", "bbox": { "l": 418.329564, "t": 661.31086, "r": 448.972836, "b": 644.39554 }, "text": "Projected FY 25-26", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.17", "order": 21, "type": "table_cell", "bbox": { "l": 474.086724, "t": 661.31086, "r": 503.982852, "b": 644.39554 }, "text": "Proposed FY 26-27", "attrs": { "row": 3, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.18", "order": 22, "type": "table_cell", "bbox": { "l": 519.6071, "t": 670.75806, "r": 555.714392, "b": 644.39554 }, "text": "% Change Proposed/ Projected", "attrs": { "row": 3, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.19", "order": 23, "type": "table_cell", "bbox": { "l": 51.36, "t": 646.4622, "r": 114.99, "b": 634.4978 }, "text": "", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.20", "order": 24, "type": "table_cell", "bbox": { "l": 99.96134, "t": 635.23402, "r": 203.93114, "b": 626.6318200000001 }, "text": "BEGINNING FUND BALANCE", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.21", "order": 25, "type": "table_cell", "bbox": { "l": 253.0805, "t": 635.23402, "r": 289.759856, "b": 626.6318200000001 }, "text": "29,545,078", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.22", "order": 26, "type": "table_cell", "bbox": { "l": 309.35942, "t": 635.23402, "r": 345.976472, "b": 626.6318200000001 }, "text": "20,764,090", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.23", "order": 27, "type": "table_cell", "bbox": { "l": 364.68254, "t": 635.23402, "r": 401.31092, "b": 626.6318200000001 }, "text": "15,646,525", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.24", "order": 28, "type": "table_cell", "bbox": { "l": 421.4429, "t": 635.23402, "r": 458.07128, "b": 626.6318200000001 }, "text": "21,456,995", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.25", "order": 29, "type": "table_cell", "bbox": { "l": 475.44206, "t": 635.23402, "r": 512.07044, "b": 626.6318200000001 }, "text": "18,240,173", "attrs": { "row": 4, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.26", "order": 30, "type": "table_cell", "bbox": { "l": 530.39702, "t": 635.23402, "r": 557.691836, "b": 626.6318200000001 }, "text": "-14.99%", "attrs": { "row": 4, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.27", "order": 31, "type": "table_cell", "bbox": { "l": 51.36, "t": 634.4978, "r": 114.99, "b": 622.5333 }, "text": "", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.28", "order": 32, "type": "table_cell", "bbox": { "l": 99.95426, "t": 617.4703, "r": 134.534396, "b": 608.8681 }, "text": "REVENUE", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.29", "order": 33, "type": "table_cell", "bbox": { "l": 178.62, "t": 634.4978, "r": 242.25, "b": 622.5333 }, "text": "", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.30", "order": 34, "type": "table_cell", "bbox": { "l": 242.25, "t": 634.4978, "r": 305.88, "b": 622.5333 }, "text": "", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.31", "order": 35, "type": "table_cell", "bbox": { "l": 305.88, "t": 634.4978, "r": 369.51, "b": 622.5333 }, "text": "", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.32", "order": 36, "type": "table_cell", "bbox": { "l": 369.51, "t": 634.4978, "r": 433.14, "b": 622.5333 }, "text": "", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.33", "order": 37, "type": "table_cell", "bbox": { "l": 433.14, "t": 634.4978, "r": 496.77, "b": 622.5333 }, "text": "", "attrs": { "row": 5, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.34", "order": 38, "type": "table_cell", "bbox": { "l": 496.77, "t": 634.4978, "r": 560.4, "b": 622.5333 }, "text": "", "attrs": { "row": 5, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.35", "order": 39, "type": "table_cell", "bbox": { "l": 58.79114, "t": 608.38666, "r": 90.63698, "b": 599.98978 }, "text": "331-35-01", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.36", "order": 40, "type": "table_cell", "bbox": { "l": 99.778676, "t": 608.38666, "r": 143.822648, "b": 599.98978 }, "text": "ARPA GRANT", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.37", "order": 41, "type": "table_cell", "bbox": { "l": 258.68786, "t": 608.38666, "r": 289.65578, "b": 599.98978 }, "text": "5,250,340", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.38", "order": 42, "type": "table_cell", "bbox": { "l": 242.25, "t": 622.5333, "r": 305.88, "b": 610.5689 }, "text": "-", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.39", "order": 43, "type": "table_cell", "bbox": { "l": 305.88, "t": 622.5333, "r": 369.51, "b": 610.5689 }, "text": "-", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.40", "order": 44, "type": "table_cell", "bbox": { "l": 369.51, "t": 622.5333, "r": 433.14, "b": 610.5689 }, "text": "-", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.41", "order": 45, "type": "table_cell", "bbox": { "l": 433.14, "t": 622.5333, "r": 496.77, "b": 610.5689 }, "text": "-", "attrs": { "row": 6, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.42", "order": 46, "type": "table_cell", "bbox": { "l": 537.46286, "t": 608.38666, "r": 557.880164, "b": 599.98978 }, "text": "0.00%", "attrs": { "row": 6, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.43", "order": 47, "type": "table_cell", "bbox": { "l": 58.78406, "t": 599.50834, "r": 90.71486, "b": 591.11146 }, "text": "338-10-00", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.44", "order": 48, "type": "table_cell", "bbox": { "l": 99.854432, "t": 599.50834, "r": 182.564408, "b": 591.11146 }, "text": "FUND BALANCE ACCESS", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.45", "order": 49, "type": "table_cell", "bbox": { "l": 178.62, "t": 610.5689, "r": 242.25, "b": 598.6044 }, "text": "-", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.46", "order": 50, "type": "table_cell", "bbox": { "l": 242.25, "t": 610.5689, "r": 305.88, "b": 598.6044 }, "text": "-", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.47", "order": 51, "type": "table_cell", "bbox": { "l": 305.88, "t": 610.5689, "r": 369.51, "b": 598.6044 }, "text": "-", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.48", "order": 52, "type": "table_cell", "bbox": { "l": 369.51, "t": 610.5689, "r": 433.14, "b": 598.6044 }, "text": "-", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.49", "order": 53, "type": "table_cell", "bbox": { "l": 433.14, "t": 610.5689, "r": 496.77, "b": 598.6044 }, "text": "-", "attrs": { "row": 7, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.50", "order": 54, "type": "table_cell", "bbox": { "l": 537.46286, "t": 599.50834, "r": 557.880164, "b": 591.11146 }, "text": "0.00%", "attrs": { "row": 7, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.51", "order": 55, "type": "table_cell", "bbox": { "l": 58.78406, "t": 590.6300200000001, "r": 90.675212, "b": 573.35482 }, "text": "361-10-00\n381-40-00", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p331.4.52", "order": 56, "type": "table_cell", "bbox": { "l": 99.816908, "t": 590.6300200000001, "r": 173.998316, "b": 573.35482 }, "text": "INTEREST\nTRANSFER FROM W&S", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p331.4.53", "order": 57, "type": "table_cell", "bbox": { "l": 258.69494, "t": 590.6300200000001, "r": 289.708172, "b": 573.35482 }, "text": "137,574\n2,300,000", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p331.4.54", "order": 58, "type": "table_cell", "bbox": { "l": 314.98802, "t": 590.6300200000001, "r": 346.063556, "b": 573.35482 }, "text": "6,175\n2,300,000", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p331.4.55", "order": 59, "type": "table_cell", "bbox": { "l": 370.30406, "t": 590.6300200000001, "r": 401.390924, "b": 573.35482 }, "text": "250,000\n2,300,000", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p331.4.56", "order": 60, "type": "table_cell", "bbox": { "l": 427.0715, "t": 590.6300200000001, "r": 458.158364, "b": 573.35482 }, "text": "250,000\n2,300,000", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p331.4.57", "order": 61, "type": "table_cell", "bbox": { "l": 481.07066, "t": 590.6300200000001, "r": 512.163188, "b": 573.35482 }, "text": "5,000\n2,300,000", "attrs": { "row": 8, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p331.4.58", "order": 62, "type": "table_cell", "bbox": { "l": 531.10502, "t": 590.6300200000001, "r": 557.928308, "b": 573.35482 }, "text": "-98.00%\n0.00%", "attrs": { "row": 8, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p331.4.59", "order": 63, "type": "table_cell", "bbox": { "l": 58.79114, "t": 572.87338, "r": 90.704948, "b": 564.4765 }, "text": "381-40-11", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.60", "order": 64, "type": "table_cell", "bbox": { "l": 99.846644, "t": 572.87338, "r": 200.09024, "b": 564.4765 }, "text": "TRANSFER FROM W&S (ADDL)", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.61", "order": 65, "type": "table_cell", "bbox": { "l": 178.62, "t": 574.6756, "r": 242.25, "b": 562.7111 }, "text": "-", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.62", "order": 66, "type": "table_cell", "bbox": { "l": 242.25, "t": 574.6756, "r": 305.88, "b": 562.7111 }, "text": "-", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.63", "order": 67, "type": "table_cell", "bbox": { "l": 305.88, "t": 574.6756, "r": 369.51, "b": 562.7111 }, "text": "-", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.64", "order": 68, "type": "table_cell", "bbox": { "l": 369.51, "t": 574.6756, "r": 433.14, "b": 562.7111 }, "text": "-", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.65", "order": 69, "type": "table_cell", "bbox": { "l": 433.14, "t": 574.6756, "r": 496.77, "b": 562.7111 }, "text": "-", "attrs": { "row": 9, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.66", "order": 70, "type": "table_cell", "bbox": { "l": 537.46994, "t": 572.87338, "r": 557.887244, "b": 564.4765 }, "text": "0.00%", "attrs": { "row": 9, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.67", "order": 71, "type": "table_cell", "bbox": { "l": 58.79114, "t": 563.99506, "r": 90.699284, "b": 555.59818 }, "text": "381-65-00", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.68", "order": 72, "type": "table_cell", "bbox": { "l": 99.84098, "t": 563.99506, "r": 211.876316, "b": 555.59818 }, "text": "TRANSFER FROM WATER IMPACT", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.69", "order": 73, "type": "table_cell", "bbox": { "l": 264.5855, "t": 563.99506, "r": 289.702508, "b": 555.59818 }, "text": "940,225", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.70", "order": 74, "type": "table_cell", "bbox": { "l": 242.25, "t": 562.7111, "r": 305.88, "b": 550.7467 }, "text": "-", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.71", "order": 75, "type": "table_cell", "bbox": { "l": 305.88, "t": 562.7111, "r": 369.51, "b": 550.7467 }, "text": "-", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.72", "order": 76, "type": "table_cell", "bbox": { "l": 369.51, "t": 562.7111, "r": 433.14, "b": 550.7467 }, "text": "-", "attrs": { "row": 10, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.73", "order": 77, "type": "table_cell", "bbox": { "l": 433.14, "t": 562.7111, "r": 496.77, "b": 550.7467 }, "text": "-", "attrs": { "row": 10, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.74", "order": 78, "type": "table_cell", "bbox": { "l": 537.46286, "t": 563.99506, "r": 557.880164, "b": 555.59818 }, "text": "0.00%", "attrs": { "row": 10, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.75", "order": 79, "type": "table_cell", "bbox": { "l": 58.78406, "t": 555.1167399999999, "r": 90.697868, "b": 546.71986 }, "text": "381-66-00", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.76", "order": 80, "type": "table_cell", "bbox": { "l": 99.84098, "t": 555.1167399999999, "r": 211.036628, "b": 546.71986 }, "text": "TRANSFER FROM SEWER IMPACT", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.77", "order": 81, "type": "table_cell", "bbox": { "l": 264.59258, "t": 555.1167399999999, "r": 289.713836, "b": 546.71986 }, "text": "140,225", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.78", "order": 82, "type": "table_cell", "bbox": { "l": 242.25, "t": 550.7467, "r": 305.88, "b": 538.7822 }, "text": "-", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.79", "order": 83, "type": "table_cell", "bbox": { "l": 305.88, "t": 550.7467, "r": 369.51, "b": 538.7822 }, "text": "-", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.80", "order": 84, "type": "table_cell", "bbox": { "l": 369.51, "t": 550.7467, "r": 433.14, "b": 538.7822 }, "text": "-", "attrs": { "row": 11, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.81", "order": 85, "type": "table_cell", "bbox": { "l": 433.14, "t": 550.7467, "r": 496.77, "b": 538.7822 }, "text": "-", "attrs": { "row": 11, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.82", "order": 86, "type": "table_cell", "bbox": { "l": 537.45578, "t": 555.1167399999999, "r": 557.873084, "b": 546.71986 }, "text": "0.00%", "attrs": { "row": 11, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.83", "order": 87, "type": "table_cell", "bbox": { "l": 51.36, "t": 538.7822, "r": 114.99, "b": 526.8178 }, "text": "", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.84", "order": 88, "type": "table_cell", "bbox": { "l": 99.94718, "t": 528.6658600000001, "r": 161.388836, "b": 520.06366 }, "text": "TOTAL REVENUE", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.85", "order": 89, "type": "table_cell", "bbox": { "l": 257.046716, "t": 546.42958, "r": 289.742156, "b": 537.82738 }, "text": "8,768,364", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.86", "order": 90, "type": "table_cell", "bbox": { "l": 313.31006, "t": 546.42958, "r": 345.96302, "b": 537.82738 }, "text": "2,306,175", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.87", "order": 91, "type": "table_cell", "bbox": { "l": 368.6261, "t": 546.42958, "r": 401.270564, "b": 537.82738 }, "text": "2,550,000", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.88", "order": 92, "type": "table_cell", "bbox": { "l": 425.38646, "t": 546.42958, "r": 458.030216, "b": 537.82738 }, "text": "2,550,000", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.89", "order": 93, "type": "table_cell", "bbox": { "l": 479.37854, "t": 546.42958, "r": 512.037164, "b": 537.82738 }, "text": "2,305,000", "attrs": { "row": 12, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.90", "order": 94, "type": "table_cell", "bbox": { "l": 534.34766, "t": 546.42958, "r": 557.69396, "b": 537.82738 }, "text": "-9.61%", "attrs": { "row": 12, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.91", "order": 95, "type": "table_cell", "bbox": { "l": 51.36, "t": 526.8178, "r": 114.99, "b": 514.8533 }, "text": "", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.92", "order": 96, "type": "table_cell", "bbox": { "l": 170.615492, "t": 546.42958, "r": 238.246484, "b": 520.06366 }, "text": "TOTAL REVENUE & BALANCES", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.93", "order": 97, "type": "table_cell", "bbox": { "l": 253.05218, "t": 528.6658600000001, "r": 289.731536, "b": 520.06366 }, "text": "38,313,442", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.94", "order": 98, "type": "table_cell", "bbox": { "l": 309.35234, "t": 528.6658600000001, "r": 345.969392, "b": 520.06366 }, "text": "23,070,265", "attrs": { "row": 13, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.95", "order": 99, "type": "table_cell", "bbox": { "l": 364.67546, "t": 528.6658600000001, "r": 401.30384, "b": 520.06366 }, "text": "18,196,525", "attrs": { "row": 13, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.96", "order": 100, "type": "table_cell", "bbox": { "l": 421.43582, "t": 528.6658600000001, "r": 458.0642, "b": 520.06366 }, "text": "24,006,995", "attrs": { "row": 13, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.97", "order": 101, "type": "table_cell", "bbox": { "l": 475.43498, "t": 528.6658600000001, "r": 512.06336, "b": 520.06366 }, "text": "20,545,173", "attrs": { "row": 13, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.98", "order": 102, "type": "table_cell", "bbox": { "l": 530.38994, "t": 528.6658600000001, "r": 557.6798, "b": 520.06366 }, "text": "-14.42%", "attrs": { "row": 13, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.99", "order": 103, "type": "table_cell", "bbox": { "l": 51.36, "t": 514.8533, "r": 114.99, "b": 502.8889 }, "text": "", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.100", "order": 104, "type": "table_cell", "bbox": { "l": 99.94718, "t": 510.90214, "r": 156.741524, "b": 502.29994 }, "text": "EXPENDITURES", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.101", "order": 105, "type": "table_cell", "bbox": { "l": 178.62, "t": 514.8533, "r": 242.25, "b": 502.8889 }, "text": "", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.102", "order": 106, "type": "table_cell", "bbox": { "l": 242.25, "t": 514.8533, "r": 305.88, "b": 502.8889 }, "text": "", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.103", "order": 107, "type": "table_cell", "bbox": { "l": 305.88, "t": 514.8533, "r": 369.51, "b": 502.8889 }, "text": "", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.104", "order": 108, "type": "table_cell", "bbox": { "l": 369.51, "t": 514.8533, "r": 433.14, "b": 502.8889 }, "text": "", "attrs": { "row": 14, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.105", "order": 109, "type": "table_cell", "bbox": { "l": 433.14, "t": 514.8533, "r": 496.77, "b": 502.8889 }, "text": "", "attrs": { "row": 14, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.106", "order": 110, "type": "table_cell", "bbox": { "l": 496.77, "t": 514.8533, "r": 560.4, "b": 502.8889 }, "text": "", "attrs": { "row": 14, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.107", "order": 111, "type": "table_cell", "bbox": { "l": 60.10802, "t": 501.8185, "r": 89.530376, "b": 493.42162 }, "text": "8400-536", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.108", "order": 112, "type": "table_cell", "bbox": { "l": 99.867884, "t": 501.8185, "r": 176.557028, "b": 493.42162 }, "text": "OPERATING EXPENSES", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.109", "order": 113, "type": "table_cell", "bbox": { "l": 178.62, "t": 502.8889, "r": 242.25, "b": 490.9244 }, "text": "-", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.110", "order": 114, "type": "table_cell", "bbox": { "l": 324.70886, "t": 501.8185, "r": 345.93824, "b": 493.42162 }, "text": "38,000", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.111", "order": 115, "type": "table_cell", "bbox": { "l": 305.88, "t": 502.8889, "r": 369.51, "b": 490.9244 }, "text": "-", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.112", "order": 116, "type": "table_cell", "bbox": { "l": 440.62262, "t": 501.8185, "r": 458.016764, "b": 493.42162 }, "text": "4,679", "attrs": { "row": 15, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.113", "order": 117, "type": "table_cell", "bbox": { "l": 433.14, "t": 502.8889, "r": 496.77, "b": 490.9244 }, "text": "-", "attrs": { "row": 15, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.114", "order": 118, "type": "table_cell", "bbox": { "l": 527.261996, "t": 501.8185, "r": 557.868128, "b": 493.42162 }, "text": "-100.00%", "attrs": { "row": 15, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.115", "order": 119, "type": "table_cell", "bbox": { "l": 58.78406, "t": 492.94018, "r": 90.731852, "b": 484.5433 }, "text": "536-30-59", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.116", "order": 120, "type": "table_cell", "bbox": { "l": 99.87638, "t": 492.94018, "r": 151.727468, "b": 484.5433 }, "text": "DEPRECIATION", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.117", "order": 121, "type": "table_cell", "bbox": { "l": 178.62, "t": 490.9244, "r": 242.25, "b": 478.96 }, "text": "-", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.118", "order": 122, "type": "table_cell", "bbox": { "l": 314.98802, "t": 492.94018, "r": 345.933284, "b": 484.5433 }, "text": "1,206,944", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.119", "order": 123, "type": "table_cell", "bbox": { "l": 305.88, "t": 490.9244, "r": 369.51, "b": 478.96 }, "text": "-", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.120", "order": 124, "type": "table_cell", "bbox": { "l": 369.51, "t": 490.9244, "r": 433.14, "b": 478.96 }, "text": "-", "attrs": { "row": 16, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.121", "order": 125, "type": "table_cell", "bbox": { "l": 433.14, "t": 490.9244, "r": 496.77, "b": 478.96 }, "text": "-", "attrs": { "row": 16, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.122", "order": 126, "type": "table_cell", "bbox": { "l": 537.46994, "t": 492.94018, "r": 557.887244, "b": 484.5433 }, "text": "0.00%", "attrs": { "row": 16, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.123", "order": 127, "type": "table_cell", "bbox": { "l": 60.10802, "t": 484.06186, "r": 89.495684, "b": 475.66498 }, "text": "8600-533", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.124", "order": 128, "type": "table_cell", "bbox": { "l": 99.840272, "t": 475.18354, "r": 176.494724, "b": 466.78666 }, "text": "OPERATING EXPENSES", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.125", "order": 129, "type": "table_cell", "bbox": { "l": 258.65954, "t": 484.06186, "r": 289.678436, "b": 475.66498 }, "text": "2,992,257", "attrs": { "row": 17, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.126", "order": 130, "type": "table_cell", "bbox": { "l": 320.86442, "t": 484.06186, "r": 346.036652, "b": 475.66498 }, "text": "162,086", "attrs": { "row": 17, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.127", "order": 131, "type": "table_cell", "bbox": { "l": 370.31114, "t": 484.06186, "r": 401.42066, "b": 475.66498 }, "text": "1,234,000", "attrs": { "row": 17, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.128", "order": 132, "type": "table_cell", "bbox": { "l": 427.0715, "t": 484.06186, "r": 458.158364, "b": 475.66498 }, "text": "2,225,439", "attrs": { "row": 17, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.129", "order": 133, "type": "table_cell", "bbox": { "l": 481.07066, "t": 484.06186, "r": 512.163188, "b": 475.66498 }, "text": "3,140,000", "attrs": { "row": 17, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.130", "order": 134, "type": "table_cell", "bbox": { "l": 533.63258, "t": 484.06186, "r": 557.949548, "b": 475.66498 }, "text": "41.10%", "attrs": { "row": 17, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.131", "order": 135, "type": "table_cell", "bbox": { "l": 60.1151, "t": 475.18354, "r": 89.502764, "b": 466.78666 }, "text": "8600-535", "attrs": { "row": 18, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.132", "order": 136, "type": "table_cell", "bbox": { "l": 99.8339, "t": 484.06186, "r": 176.488352, "b": 475.66498 }, "text": "OPERATING EXPENSES", "attrs": { "row": 18, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.133", "order": 137, "type": "table_cell", "bbox": { "l": 254.82218, "t": 475.18354, "r": 289.681268, "b": 466.78666 }, "text": "14,009,827", "attrs": { "row": 18, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.134", "order": 138, "type": "table_cell", "bbox": { "l": 324.71594, "t": 475.18354, "r": 345.999836, "b": 466.78666 }, "text": "29,913", "attrs": { "row": 18, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.135", "order": 139, "type": "table_cell", "bbox": { "l": 370.31114, "t": 475.18354, "r": 401.256404, "b": 466.78666 }, "text": "1,280,000", "attrs": { "row": 18, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.136", "order": 140, "type": "table_cell", "bbox": { "l": 427.0715, "t": 475.18354, "r": 458.158364, "b": 466.78666 }, "text": "2,758,098", "attrs": { "row": 18, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.137", "order": 141, "type": "table_cell", "bbox": { "l": 481.07066, "t": 475.18354, "r": 512.163188, "b": 466.78666 }, "text": "3,935,000", "attrs": { "row": 18, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.138", "order": 142, "type": "table_cell", "bbox": { "l": 533.63258, "t": 475.18354, "r": 557.948132, "b": 466.78666 }, "text": "42.67%", "attrs": { "row": 18, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.139", "order": 143, "type": "table_cell", "bbox": { "l": 60.1151, "t": 466.30522, "r": 89.517632, "b": 457.90834 }, "text": "8600-537", "attrs": { "row": 19, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.140", "order": 144, "type": "table_cell", "bbox": { "l": 99.85514, "t": 466.30522, "r": 160.316924, "b": 457.90834 }, "text": "WATER PROJECTS", "attrs": { "row": 19, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.141", "order": 145, "type": "table_cell", "bbox": { "l": 272.24606, "t": 466.30522, "r": 289.682684, "b": 457.90834 }, "text": "1,855", "attrs": { "row": 19, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.142", "order": 146, "type": "table_cell", "bbox": { "l": 242.25, "t": 455.0311, "r": 305.88, "b": 443.0667 }, "text": "-", "attrs": { "row": 19, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.143", "order": 147, "type": "table_cell", "bbox": { "l": 305.88, "t": 455.0311, "r": 369.51, "b": 443.0667 }, "text": "-", "attrs": { "row": 19, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.144", "order": 148, "type": "table_cell", "bbox": { "l": 369.51, "t": 455.0311, "r": 433.14, "b": 443.0667 }, "text": "-", "attrs": { "row": 19, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.145", "order": 149, "type": "table_cell", "bbox": { "l": 433.14, "t": 455.0311, "r": 496.77, "b": 443.0667 }, "text": "-", "attrs": { "row": 19, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.146", "order": 150, "type": "table_cell", "bbox": { "l": 537.46994, "t": 466.30522, "r": 557.887244, "b": 457.90834 }, "text": "0.00%", "attrs": { "row": 19, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.147", "order": 151, "type": "table_cell", "bbox": { "l": 60.10802, "t": 457.4269, "r": 89.485772, "b": 449.03002 }, "text": "8600-581", "attrs": { "row": 20, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.148", "order": 152, "type": "table_cell", "bbox": { "l": 99.8162, "t": 448.54858, "r": 148.869272, "b": 440.1517 }, "text": "DEBT SERVICE", "attrs": { "row": 20, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.149", "order": 153, "type": "table_cell", "bbox": { "l": 264.57134, "t": 457.4269, "r": 289.671356, "b": 449.03002 }, "text": "355,000", "attrs": { "row": 20, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.150", "order": 154, "type": "table_cell", "bbox": { "l": 242.25, "t": 443.0667, "r": 305.88, "b": 431.1022 }, "text": "-", "attrs": { "row": 20, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.151", "order": 155, "type": "table_cell", "bbox": { "l": 376.18046, "t": 457.4269, "r": 401.25074, "b": 449.03002 }, "text": "186,006", "attrs": { "row": 20, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.152", "order": 156, "type": "table_cell", "bbox": { "l": 432.94082, "t": 457.4269, "r": 458.0111, "b": 449.03002 }, "text": "186,006", "attrs": { "row": 20, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.153", "order": 157, "type": "table_cell", "bbox": { "l": 486.93998, "t": 457.4269, "r": 512.133452, "b": 449.03002 }, "text": "365,000", "attrs": { "row": 20, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.154", "order": 158, "type": "table_cell", "bbox": { "l": 533.61134, "t": 457.4269, "r": 557.932556, "b": 449.03002 }, "text": "96.23%", "attrs": { "row": 20, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.155", "order": 159, "type": "table_cell", "bbox": { "l": 60.10094, "t": 448.54858, "r": 89.478692, "b": 440.1517 }, "text": "8800-581", "attrs": { "row": 21, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.156", "order": 160, "type": "table_cell", "bbox": { "l": 99.81974, "t": 457.4269, "r": 148.872812, "b": 449.03002 }, "text": "DEBT SERVICE", "attrs": { "row": 21, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.157", "order": 161, "type": "table_cell", "bbox": { "l": 264.56426, "t": 448.54858, "r": 289.664276, "b": 440.1517 }, "text": "190,413", "attrs": { "row": 21, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.158", "order": 162, "type": "table_cell", "bbox": { "l": 320.85734, "t": 448.54858, "r": 346.042316, "b": 440.1517 }, "text": "176,327", "attrs": { "row": 21, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.159", "order": 163, "type": "table_cell", "bbox": { "l": 376.18046, "t": 448.54858, "r": 401.373932, "b": 440.1517 }, "text": "592,600", "attrs": { "row": 21, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.160", "order": 164, "type": "table_cell", "bbox": { "l": 432.94082, "t": 448.54858, "r": 458.0111, "b": 440.1517 }, "text": "592,600", "attrs": { "row": 21, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.161", "order": 165, "type": "table_cell", "bbox": { "l": 486.95414, "t": 448.56274, "r": 512.147612, "b": 440.16586 }, "text": "191,000", "attrs": { "row": 21, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.162", "order": 166, "type": "table_cell", "bbox": { "l": 531.09794, "t": 448.56274, "r": 557.936804, "b": 440.16586 }, "text": "-67.77%", "attrs": { "row": 21, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.163", "order": 167, "type": "table_cell", "bbox": { "l": 51.36, "t": 419.1378, "r": 114.99, "b": 407.1733 }, "text": "", "attrs": { "row": 22, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.164", "order": 168, "type": "table_cell", "bbox": { "l": 154.5623, "t": 436.15858, "r": 238.27618, "b": 427.55638 }, "text": "TOTAL EXPENDITURES", "attrs": { "row": 22, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.165", "order": 169, "type": "table_cell", "bbox": { "l": 253.120816, "t": 436.15718, "r": 289.778932, "b": 427.55498 }, "text": "17,549,352", "attrs": { "row": 22, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.166", "order": 170, "type": "table_cell", "bbox": { "l": 313.32772, "t": 436.15718, "r": 345.993424, "b": 427.55498 }, "text": "1,613,270", "attrs": { "row": 22, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.167", "order": 171, "type": "table_cell", "bbox": { "l": 368.63668, "t": 436.15718, "r": 401.281144, "b": 427.55498 }, "text": "3,292,606", "attrs": { "row": 22, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.168", "order": 172, "type": "table_cell", "bbox": { "l": 425.39704, "t": 436.15718, "r": 458.111596, "b": 427.55498 }, "text": "5,766,822", "attrs": { "row": 22, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.169", "order": 173, "type": "table_cell", "bbox": { "l": 479.38912, "t": 436.15718, "r": 512.030044, "b": 427.55498 }, "text": "7,631,000", "attrs": { "row": 22, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.170", "order": 174, "type": "table_cell", "bbox": { "l": 532.79356, "t": 436.15718, "r": 557.67622, "b": 427.55498 }, "text": "32.33%", "attrs": { "row": 22, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.171", "order": 175, "type": "table_cell", "bbox": { "l": 51.36, "t": 407.1733, "r": 114.99, "b": 395.2089 }, "text": "", "attrs": { "row": 23, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.172", "order": 176, "type": "table_cell", "bbox": { "l": 99.95776, "t": 418.40054, "r": 151.463344, "b": 409.79834 }, "text": "NET REVENUE (+/-)", "attrs": { "row": 23, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.173", "order": 177, "type": "table_cell", "bbox": { "l": 256.07884, "t": 418.19522, "r": 292.32136, "b": 409.79834 }, "text": "(8,780,988)", "attrs": { "row": 23, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.174", "order": 178, "type": "table_cell", "bbox": { "l": 320.875, "t": 418.19522, "r": 346.038736, "b": 409.79834 }, "text": "692,905", "attrs": { "row": 23, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.175", "order": 179, "type": "table_cell", "bbox": { "l": 373.55728, "t": 418.19522, "r": 404.07208, "b": 409.79834 }, "text": "(742,606)", "attrs": { "row": 23, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.176", "order": 180, "type": "table_cell", "bbox": { "l": 424.43416, "t": 418.19522, "r": 460.8466, "b": 409.79834 }, "text": "(3,216,822)", "attrs": { "row": 23, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.177", "order": 181, "type": "table_cell", "bbox": { "l": 478.4404, "t": 418.19522, "r": 514.8316, "b": 409.79834 }, "text": "(5,326,000)", "attrs": { "row": 23, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.178", "order": 182, "type": "table_cell", "bbox": { "l": 533.64316, "t": 418.19522, "r": 557.951632, "b": 409.79834 }, "text": "65.57%", "attrs": { "row": 23, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.179", "order": 183, "type": "table_cell", "bbox": { "l": 51.36, "t": 395.2089, "r": 114.99, "b": 383.2444 }, "text": "", "attrs": { "row": 24, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.180", "order": 184, "type": "table_cell", "bbox": { "l": 99.96484, "t": 400.63682, "r": 178.358848, "b": 392.03462 }, "text": "AVAILABLE BALANCE", "attrs": { "row": 24, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.181", "order": 185, "type": "table_cell", "bbox": { "l": 253.06984, "t": 400.63682, "r": 289.749196, "b": 392.03462 }, "text": "20,764,090", "attrs": { "row": 24, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.182", "order": 186, "type": "table_cell", "bbox": { "l": 309.36292, "t": 400.63682, "r": 345.979972, "b": 392.03462 }, "text": "21,456,995", "attrs": { "row": 24, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.183", "order": 187, "type": "table_cell", "bbox": { "l": 364.68604, "t": 400.63682, "r": 401.31442, "b": 392.03462 }, "text": "14,903,919", "attrs": { "row": 24, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.184", "order": 188, "type": "table_cell", "bbox": { "l": 421.4464, "t": 400.63682, "r": 458.07478, "b": 392.03462 }, "text": "18,240,173", "attrs": { "row": 24, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.185", "order": 189, "type": "table_cell", "bbox": { "l": 475.44556, "t": 400.63682, "r": 512.07394, "b": 392.03462 }, "text": "12,914,173", "attrs": { "row": 24, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.186", "order": 190, "type": "table_cell", "bbox": { "l": 530.40052, "t": 400.63682, "r": 557.695336, "b": 392.03462 }, "text": "-29.20%", "attrs": { "row": 24, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.187", "order": 191, "type": "table_cell", "bbox": { "l": 51.36, "t": 383.2444, "r": 114.99, "b": 371.28 }, "text": "", "attrs": { "row": 25, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p331.4.188", "order": 192, "type": "table_cell", "bbox": { "l": 99.95776, "t": 383.00054, "r": 216.86626, "b": 374.39834 }, "text": "TOTAL ENDING FUND BALANCE", "attrs": { "row": 25, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.189", "order": 193, "type": "table_cell", "bbox": { "l": 253.06276, "t": 383.00054, "r": 289.742116, "b": 374.39834 }, "text": "20,764,090", "attrs": { "row": 25, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.190", "order": 194, "type": "table_cell", "bbox": { "l": 309.35584, "t": 383.00054, "r": 345.972892, "b": 374.39834 }, "text": "21,456,995", "attrs": { "row": 25, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.191", "order": 195, "type": "table_cell", "bbox": { "l": 364.67896, "t": 383.00054, "r": 401.30734, "b": 374.39834 }, "text": "14,903,919", "attrs": { "row": 25, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.192", "order": 196, "type": "table_cell", "bbox": { "l": 421.43932, "t": 383.00054, "r": 458.0677, "b": 374.39834 }, "text": "18,240,173", "attrs": { "row": 25, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.193", "order": 197, "type": "table_cell", "bbox": { "l": 475.43848, "t": 383.00054, "r": 512.06686, "b": 374.39834 }, "text": "12,914,173", "attrs": { "row": 25, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p331.4.194", "order": 198, "type": "table_cell", "bbox": { "l": 530.39344, "t": 383.00054, "r": 557.688256, "b": 374.39834 }, "text": "-29.20%", "attrs": { "row": 25, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } } ] }, { "id": "p331.5", "order": 199, "type": "footnote", "bbox": { "l": 533.04, "t": 697.68, "r": 559.2, "b": 690 }, "text": "Profile", "attrs": { "block_label": "vision_footnote" } }, { "id": "p331.6", "order": 200, "type": "footer", "bbox": { "l": 520.56, "t": 35.28, "r": 541.44, "b": 23.28 }, "text": "318", "attrs": { "block_label": "number" } } ], "excluded_furniture": { "first": [], "last": [] } }