{ "document_id": 12528, "page": 347, "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": 145, "counts_by_type": { "figure": 1, "footer": 1, "header": 1, "table": 1, "table_cell": 141 }, "build_ms": 10, "items": [ { "id": "p347.1", "order": 1, "type": "header", "bbox": { "l": 49.92, "t": 727.68, "r": 313.92, "b": 718.08 }, "text": "FUND: PARKS & RECREATION CAPITAL EXPANSION TRUST - 063", "attrs": { "block_label": "header" }, "level": 2 }, { "id": "p347.2", "order": 2, "type": "figure", "bbox": { "l": 514.08, "t": 734.88, "r": 563.52, "b": 691.92 }, "text": "", "attrs": { "role": "page_header", "block_label": "header_image" } }, { "id": "p347.3", "order": 3, "type": "table", "bbox": { "l": 50.16, "t": 688.56, "r": 564.72, "b": 367.2 }, "text": "", "attrs": { "block_label": "table", "n_rows": 18, "n_cols": 9, "integrity": { "cells_checked": 91, "cells_flagged": 1, "flags": [ { "row": 1, "col": 7, "coverage": 0, "text": "% Change Proposed/Projected" } ] } }, "children": [ { "id": "p347.3.1", "order": 4, "type": "table_cell", "bbox": { "l": 52.0748, "t": 688.2305, "r": 155.378, "b": 659.5343 }, "text": "Fund Type\nImpact Fee | Governmental\nFund Family: Trust & Agency", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 2, "bbox_refit": true, "merged_continuation": true } }, { "id": "p347.3.2", "order": 5, "type": "table_cell", "bbox": { "l": 239.9778, "t": 688.2305, "r": 391.62462, "b": 669.1360999999999 }, "text": "Parks & Rec. Capital Expansion Trust Fund\nSummary", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 5, "bbox_refit": true, "merged_continuation": true } }, { "id": "p347.3.3", "order": 6, "type": "table_cell", "bbox": { "l": 502.8222, "t": 688.2305, "r": 561.02168, "b": 669.1360999999999 }, "text": "Profile\nNon-Major Fund", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 2, "bbox_refit": true, "merged_continuation": true } }, { "id": "p347.3.4", "order": 7, "type": "table_cell", "bbox": { "l": 65.0349, "t": 637.29186, "r": 90.907596, "b": 629.41866 }, "text": "Account", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.5", "order": 8, "type": "table_cell", "bbox": { "l": 106.0752, "t": 638.5353, "r": 163.39584, "b": 629.0583 }, "text": "DESCRIPTION", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.6", "order": 9, "type": "table_cell", "bbox": { "l": 243.9714, "t": 647.8101, "r": 276.22752, "b": 629.0583 }, "text": "Actual FY 23-24", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.7", "order": 10, "type": "table_cell", "bbox": { "l": 300.00348, "t": 647.8101, "r": 332.2713, "b": 629.0583 }, "text": "Actual FY 24-25", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.8", "order": 11, "type": "table_cell", "bbox": { "l": 356.04726, "t": 647.8101, "r": 388.31508, "b": 629.0583 }, "text": "Adopted FY 25-26", "attrs": { "row": 1, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.9", "order": 12, "type": "table_cell", "bbox": { "l": 411.2151, "t": 647.8101, "r": 445.08966, "b": 629.0583 }, "text": "Projected FY 25-26", "attrs": { "row": 1, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.10", "order": 13, "type": "table_cell", "bbox": { "l": 467.5875, "t": 647.8101, "r": 500.67438, "b": 629.0583 }, "text": "Proposed FY 26-27", "attrs": { "row": 1, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.11", "order": 14, "type": "table_cell", "bbox": { "l": 450.3733, "t": 644.7382, "r": 564.72, "b": 630.1309 }, "text": "% Change Proposed/Projected", "attrs": { "row": 1, "col": 7, "rowspan": 1, "colspan": 2 } }, { "id": "p347.3.12", "order": 15, "type": "table_cell", "bbox": { "l": 50.16, "t": 630.1309, "r": 107.3333, "b": 615.5236 }, "text": "", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.13", "order": 16, "type": "table_cell", "bbox": { "l": 106.0752, "t": 618.8559, "r": 220.1346, "b": 609.3788999999999 }, "text": "BEGINNING FUND BALANCE", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.14", "order": 17, "type": "table_cell", "bbox": { "l": 255.11838, "t": 618.8559, "r": 283.81146, "b": 609.3788999999999 }, "text": "299,396", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.15", "order": 18, "type": "table_cell", "bbox": { "l": 311.1606, "t": 618.8559, "r": 339.84432, "b": 609.3788999999999 }, "text": "383,331", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.16", "order": 19, "type": "table_cell", "bbox": { "l": 367.2036, "t": 618.8559, "r": 395.88186, "b": 609.3788999999999 }, "text": "244,673", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.17", "order": 20, "type": "table_cell", "bbox": { "l": 423.2388, "t": 618.8559, "r": 451.91784, "b": 609.3788999999999 }, "text": "395,433", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.18", "order": 21, "type": "table_cell", "bbox": { "l": 479.274, "t": 618.8559, "r": 507.95304, "b": 609.3788999999999 }, "text": "369,633", "attrs": { "row": 2, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.19", "order": 22, "type": "table_cell", "bbox": { "l": 535.434, "t": 618.8559, "r": 561.01332, "b": 609.3788999999999 }, "text": "-6.52%", "attrs": { "row": 2, "col": 7, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p347.3.20", "order": 23, "type": "table_cell", "bbox": { "l": 50.16, "t": 615.5236, "r": 107.3333, "b": 600.9164 }, "text": "", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.21", "order": 24, "type": "table_cell", "bbox": { "l": 106.0674, "t": 599.1765, "r": 144.02298, "b": 589.6995 }, "text": "REVENUE", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.22", "order": 25, "type": "table_cell", "bbox": { "l": 164.5067, "t": 615.5236, "r": 221.68, "b": 600.9164 }, "text": "", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.23", "order": 26, "type": "table_cell", "bbox": { "l": 221.68, "t": 615.5236, "r": 278.8533, "b": 600.9164 }, "text": "", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.24", "order": 27, "type": "table_cell", "bbox": { "l": 278.8533, "t": 615.5236, "r": 336.0267, "b": 600.9164 }, "text": "", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.25", "order": 28, "type": "table_cell", "bbox": { "l": 336.0267, "t": 615.5236, "r": 393.2, "b": 600.9164 }, "text": "", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.26", "order": 29, "type": "table_cell", "bbox": { "l": 393.2, "t": 615.5236, "r": 450.3733, "b": 600.9164 }, "text": "", "attrs": { "row": 3, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.27", "order": 30, "type": "table_cell", "bbox": { "l": 450.3733, "t": 615.5236, "r": 507.5467, "b": 600.9164 }, "text": "", "attrs": { "row": 3, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.28", "order": 31, "type": "table_cell", "bbox": { "l": 507.5467, "t": 615.5236, "r": 564.72, "b": 600.9164 }, "text": "", "attrs": { "row": 3, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.29", "order": 32, "type": "table_cell", "bbox": { "l": 63.4749, "t": 587.90374, "r": 92.419764, "b": 580.21846 }, "text": "335-20-00", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.30", "order": 33, "type": "table_cell", "bbox": { "l": 106.0752, "t": 589.1089, "r": 179.97552, "b": 579.8581 }, "text": "State Appropriations", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.31", "order": 34, "type": "table_cell", "bbox": { "l": 164.5067, "t": 600.9164, "r": 221.68, "b": 586.3091 }, "text": "-", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.32", "order": 35, "type": "table_cell", "bbox": { "l": 221.68, "t": 600.9164, "r": 278.8533, "b": 586.3091 }, "text": "-", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.33", "order": 36, "type": "table_cell", "bbox": { "l": 278.8533, "t": 600.9164, "r": 336.0267, "b": 586.3091 }, "text": "-", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.34", "order": 37, "type": "table_cell", "bbox": { "l": 336.0267, "t": 600.9164, "r": 393.2, "b": 586.3091 }, "text": "-", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.35", "order": 38, "type": "table_cell", "bbox": { "l": 480.26382, "t": 589.1089, "r": 507.72918, "b": 579.8581 }, "text": "350,000", "attrs": { "row": 4, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.36", "order": 39, "type": "table_cell", "bbox": { "l": 530.169, "t": 589.1089, "r": 560.97432, "b": 579.8581 }, "text": "100.00%", "attrs": { "row": 4, "col": 7, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p347.3.37", "order": 40, "type": "table_cell", "bbox": { "l": 63.4749, "t": 578.06384, "r": 92.419764, "b": 560.53856 }, "text": "361-10-00\n363-20-20", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p347.3.38", "order": 41, "type": "table_cell", "bbox": { "l": 106.0752, "t": 579.269, "r": 230.4384, "b": 550.3346 }, "text": "Interest\nParks & Rec. Impact Fees\nTOTAL REVENUE", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p347.3.39", "order": 42, "type": "table_cell", "bbox": { "l": 260.25, "t": 579.269, "r": 283.5759, "b": 550.3346 }, "text": "13,478\n82,898\n96,376", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p347.3.40", "order": 43, "type": "table_cell", "bbox": { "l": 312.12, "t": 579.269, "r": 339.59472, "b": 550.3346 }, "text": "14,321\n98,594\n112,915", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p347.3.41", "order": 44, "type": "table_cell", "bbox": { "l": 368.163, "t": 579.269, "r": 395.63772, "b": 550.3346 }, "text": "16,000\n92,000\n108,000", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p347.3.42", "order": 45, "type": "table_cell", "bbox": { "l": 424.206, "t": 579.269, "r": 451.68072, "b": 550.3346 }, "text": "16,000\n92,000\n108,000", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p347.3.43", "order": 46, "type": "table_cell", "bbox": { "l": 480.2178, "t": 579.269, "r": 507.72372, "b": 550.3346 }, "text": "22,500\n247,170\n619,670", "attrs": { "row": 5, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p347.3.44", "order": 47, "type": "table_cell", "bbox": { "l": 530.1378, "t": 579.269, "r": 560.97432, "b": 550.3346 }, "text": "40.63%\n168.66%\n473.77%", "attrs": { "row": 5, "col": 7, "rowspan": 1, "colspan": 2, "bbox_refit": true, "merged_continuation": true } }, { "id": "p347.3.45", "order": 48, "type": "table_cell", "bbox": { "l": 50.16, "t": 542.4873, "r": 107.3333, "b": 527.88 }, "text": "", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.46", "order": 49, "type": "table_cell", "bbox": { "l": 106.0752, "t": 540.1322, "r": 177.76344, "b": 520.8116 }, "text": "TOTAL REVENUES & BALANCES", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.47", "order": 50, "type": "table_cell", "bbox": { "l": 256.077, "t": 530.0624, "r": 283.5798, "b": 520.8116 }, "text": "395,772", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.48", "order": 51, "type": "table_cell", "bbox": { "l": 312.12, "t": 530.0624, "r": 339.59472, "b": 520.8116 }, "text": "496,246", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.49", "order": 52, "type": "table_cell", "bbox": { "l": 368.163, "t": 530.0624, "r": 395.63772, "b": 520.8116 }, "text": "352,673", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.50", "order": 53, "type": "table_cell", "bbox": { "l": 424.206, "t": 530.0624, "r": 451.68072, "b": 520.8116 }, "text": "503,433", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.51", "order": 54, "type": "table_cell", "bbox": { "l": 480.249, "t": 530.0624, "r": 507.72372, "b": 520.8116 }, "text": "989,303", "attrs": { "row": 6, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.52", "order": 55, "type": "table_cell", "bbox": { "l": 534.3654, "t": 530.0624, "r": 560.9712, "b": 520.8116 }, "text": "96.51%", "attrs": { "row": 6, "col": 7, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p347.3.53", "order": 56, "type": "table_cell", "bbox": { "l": 50.16, "t": 527.88, "r": 107.3333, "b": 513.2727 }, "text": "", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.54", "order": 57, "type": "table_cell", "bbox": { "l": 106.083, "t": 510.6092, "r": 168.55398, "b": 501.1322 }, "text": "EXPENDITURES", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.55", "order": 58, "type": "table_cell", "bbox": { "l": 164.5067, "t": 527.88, "r": 221.68, "b": 513.2727 }, "text": "", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.56", "order": 59, "type": "table_cell", "bbox": { "l": 221.68, "t": 527.88, "r": 278.8533, "b": 513.2727 }, "text": "", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.57", "order": 60, "type": "table_cell", "bbox": { "l": 278.8533, "t": 527.88, "r": 336.0267, "b": 513.2727 }, "text": "", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.58", "order": 61, "type": "table_cell", "bbox": { "l": 336.0267, "t": 527.88, "r": 393.2, "b": 513.2727 }, "text": "", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.59", "order": 62, "type": "table_cell", "bbox": { "l": 393.2, "t": 527.88, "r": 450.3733, "b": 513.2727 }, "text": "", "attrs": { "row": 7, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.60", "order": 63, "type": "table_cell", "bbox": { "l": 450.3733, "t": 527.88, "r": 507.5467, "b": 513.2727 }, "text": "", "attrs": { "row": 7, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.61", "order": 64, "type": "table_cell", "bbox": { "l": 507.5467, "t": 527.88, "r": 564.72, "b": 513.2727 }, "text": "", "attrs": { "row": 7, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.62", "order": 65, "type": "table_cell", "bbox": { "l": 55.4349, "t": 499.34364, "r": 100.579764, "b": 491.65836 }, "text": "7600-572-30-32", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.63", "order": 66, "type": "table_cell", "bbox": { "l": 106.0752, "t": 500.5488, "r": 187.15776, "b": 491.298 }, "text": "Accounting & Auditing", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.64", "order": 67, "type": "table_cell", "bbox": { "l": 270.9516, "t": 500.5488, "r": 283.57902, "b": 491.298 }, "text": "600", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.65", "order": 68, "type": "table_cell", "bbox": { "l": 326.9946, "t": 500.5488, "r": 339.615, "b": 491.298 }, "text": "205", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.66", "order": 69, "type": "table_cell", "bbox": { "l": 278.8533, "t": 513.2727, "r": 336.0267, "b": 498.6655 }, "text": "-", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.67", "order": 70, "type": "table_cell", "bbox": { "l": 336.0267, "t": 513.2727, "r": 393.2, "b": 498.6655 }, "text": "-", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.68", "order": 71, "type": "table_cell", "bbox": { "l": 393.2, "t": 513.2727, "r": 450.3733, "b": 498.6655 }, "text": "-", "attrs": { "row": 8, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.69", "order": 72, "type": "table_cell", "bbox": { "l": 538.57662, "t": 500.5488, "r": 560.97666, "b": 491.298 }, "text": "0.00%", "attrs": { "row": 8, "col": 7, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p347.3.70", "order": 73, "type": "table_cell", "bbox": { "l": 55.435, "t": 489.50364, "r": 100.579864, "b": 481.81836 }, "text": "7600-572-60-37", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.71", "order": 74, "type": "table_cell", "bbox": { "l": 106.0752, "t": 490.7088, "r": 198.78288, "b": 481.458 }, "text": "Corey Rolle Field Improv.", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.72", "order": 75, "type": "table_cell", "bbox": { "l": 264.4464, "t": 490.7088, "r": 283.55328, "b": 481.458 }, "text": "9,354", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.73", "order": 76, "type": "table_cell", "bbox": { "l": 316.3164, "t": 490.7088, "r": 339.5877, "b": 481.458 }, "text": "57,462", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.74", "order": 77, "type": "table_cell", "bbox": { "l": 278.8533, "t": 498.6655, "r": 336.0267, "b": 484.0582 }, "text": "-", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.75", "order": 78, "type": "table_cell", "bbox": { "l": 424.1904, "t": 490.7088, "r": 451.65576, "b": 481.458 }, "text": "133,800", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.76", "order": 79, "type": "table_cell", "bbox": { "l": 393.2, "t": 498.6655, "r": 450.3733, "b": 484.0582 }, "text": "-", "attrs": { "row": 9, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.77", "order": 80, "type": "table_cell", "bbox": { "l": 527.3922, "t": 490.7088, "r": 560.93064, "b": 481.458 }, "text": "-100.00%", "attrs": { "row": 9, "col": 7, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p347.3.78", "order": 81, "type": "table_cell", "bbox": { "l": 55.4352, "t": 479.66354, "r": 100.580064, "b": 471.97826 }, "text": "7600-572-91-01", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.79", "order": 82, "type": "table_cell", "bbox": { "l": 106.0752, "t": 480.8687, "r": 197.70804, "b": 471.6179 }, "text": "Transfer To General Fund", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.80", "order": 83, "type": "table_cell", "bbox": { "l": 264.4854, "t": 480.8687, "r": 283.56108, "b": 471.6179 }, "text": "2,487", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.81", "order": 84, "type": "table_cell", "bbox": { "l": 320.5128, "t": 480.8687, "r": 339.58536, "b": 471.6179 }, "text": "2,500", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.82", "order": 85, "type": "table_cell", "bbox": { "l": 278.8533, "t": 484.0582, "r": 336.0267, "b": 469.4509 }, "text": "-", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.83", "order": 86, "type": "table_cell", "bbox": { "l": 336.0267, "t": 484.0582, "r": 393.2, "b": 469.4509 }, "text": "-", "attrs": { "row": 10, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.84", "order": 87, "type": "table_cell", "bbox": { "l": 393.2, "t": 484.0582, "r": 450.3733, "b": 469.4509 }, "text": "-", "attrs": { "row": 10, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.85", "order": 88, "type": "table_cell", "bbox": { "l": 538.56882, "t": 480.8687, "r": 560.96886, "b": 471.6179 }, "text": "0.00%", "attrs": { "row": 10, "col": 7, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p347.3.86", "order": 89, "type": "table_cell", "bbox": { "l": 55.4353, "t": 469.82354, "r": 100.580164, "b": 462.13826 }, "text": "8600-572-60-56", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.87", "order": 90, "type": "table_cell", "bbox": { "l": 106.0752, "t": 471.0287, "r": 168.64056, "b": 461.7779 }, "text": "Corey Rolle Field", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.88", "order": 91, "type": "table_cell", "bbox": { "l": 164.5067, "t": 469.4509, "r": 221.68, "b": 454.8436 }, "text": "-", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.89", "order": 92, "type": "table_cell", "bbox": { "l": 316.3164, "t": 471.0287, "r": 339.5838, "b": 461.7779 }, "text": "40,646", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.90", "order": 93, "type": "table_cell", "bbox": { "l": 278.8533, "t": 469.4509, "r": 336.0267, "b": 454.8436 }, "text": "-", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.91", "order": 94, "type": "table_cell", "bbox": { "l": 336.0267, "t": 469.4509, "r": 393.2, "b": 454.8436 }, "text": "-", "attrs": { "row": 11, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.92", "order": 95, "type": "table_cell", "bbox": { "l": 393.2, "t": 469.4509, "r": 450.3733, "b": 454.8436 }, "text": "-", "attrs": { "row": 11, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.93", "order": 96, "type": "table_cell", "bbox": { "l": 538.56102, "t": 471.0287, "r": 560.96106, "b": 461.7779 }, "text": "0.00%", "attrs": { "row": 11, "col": 7, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p347.3.94", "order": 97, "type": "table_cell", "bbox": { "l": 55.4353, "t": 459.98354, "r": 100.580164, "b": 452.29826 }, "text": "8600-572-60-01", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.95", "order": 98, "type": "table_cell", "bbox": { "l": 106.0752, "t": 461.1887, "r": 198.70878, "b": 451.9379 }, "text": "Program Room Expansion", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.96", "order": 99, "type": "table_cell", "bbox": { "l": 164.5067, "t": 454.8436, "r": 221.68, "b": 440.2364 }, "text": "-", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.97", "order": 100, "type": "table_cell", "bbox": { "l": 221.68, "t": 454.8436, "r": 278.8533, "b": 440.2364 }, "text": "-", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.98", "order": 101, "type": "table_cell", "bbox": { "l": 278.8533, "t": 454.8436, "r": 336.0267, "b": 440.2364 }, "text": "-", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.99", "order": 102, "type": "table_cell", "bbox": { "l": 336.0267, "t": 454.8436, "r": 393.2, "b": 440.2364 }, "text": "-", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.100", "order": 103, "type": "table_cell", "bbox": { "l": 484.4532, "t": 461.1887, "r": 507.7206, "b": 451.9379 }, "text": "80,000", "attrs": { "row": 12, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.101", "order": 104, "type": "table_cell", "bbox": { "l": 530.169, "t": 451.3487, "r": 560.97432, "b": 442.0979 }, "text": "100.00%", "attrs": { "row": 12, "col": 7, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p347.3.102", "order": 105, "type": "table_cell", "bbox": { "l": 55.4353, "t": 450.14354, "r": 100.580164, "b": 442.45826 }, "text": "8600-572-60-02", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.103", "order": 106, "type": "table_cell", "bbox": { "l": 106.0752, "t": 451.3487, "r": 206.2428, "b": 442.0979 }, "text": "Lake Willie Dock Expansion", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.104", "order": 107, "type": "table_cell", "bbox": { "l": 164.5067, "t": 440.2364, "r": 221.68, "b": 425.6291 }, "text": "-", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.105", "order": 108, "type": "table_cell", "bbox": { "l": 221.68, "t": 440.2364, "r": 278.8533, "b": 425.6291 }, "text": "-", "attrs": { "row": 13, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.106", "order": 109, "type": "table_cell", "bbox": { "l": 278.8533, "t": 440.2364, "r": 336.0267, "b": 425.6291 }, "text": "-", "attrs": { "row": 13, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.107", "order": 110, "type": "table_cell", "bbox": { "l": 336.0267, "t": 440.2364, "r": 393.2, "b": 425.6291 }, "text": "-", "attrs": { "row": 13, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.108", "order": 111, "type": "table_cell", "bbox": { "l": 480.249, "t": 451.3487, "r": 507.71436, "b": 442.0979 }, "text": "350,000", "attrs": { "row": 13, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.109", "order": 112, "type": "table_cell", "bbox": { "l": 530.169, "t": 441.5087, "r": 560.97432, "b": 432.2579 }, "text": "100.00%", "attrs": { "row": 13, "col": 7, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p347.3.110", "order": 113, "type": "table_cell", "bbox": { "l": 55.4353, "t": 440.30354, "r": 100.580164, "b": 432.61826 }, "text": "8600-572-60-03", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.111", "order": 114, "type": "table_cell", "bbox": { "l": 106.0752, "t": 441.5087, "r": 147.83562, "b": 432.2579 }, "text": "Master Plan", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.112", "order": 115, "type": "table_cell", "bbox": { "l": 164.5067, "t": 425.6291, "r": 221.68, "b": 411.0218 }, "text": "-", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.113", "order": 116, "type": "table_cell", "bbox": { "l": 221.68, "t": 425.6291, "r": 278.8533, "b": 411.0218 }, "text": "-", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.114", "order": 117, "type": "table_cell", "bbox": { "l": 278.8533, "t": 425.6291, "r": 336.0267, "b": 411.0218 }, "text": "-", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.115", "order": 118, "type": "table_cell", "bbox": { "l": 336.0267, "t": 425.6291, "r": 393.2, "b": 411.0218 }, "text": "-", "attrs": { "row": 14, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.116", "order": 119, "type": "table_cell", "bbox": { "l": 480.249, "t": 441.5087, "r": 507.71436, "b": 432.2579 }, "text": "200,000", "attrs": { "row": 14, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.117", "order": 120, "type": "table_cell", "bbox": { "l": 530.169, "t": 461.1887, "r": 560.97432, "b": 451.9379 }, "text": "100.00%", "attrs": { "row": 14, "col": 7, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p347.3.118", "order": 121, "type": "table_cell", "bbox": { "l": 50.16, "t": 411.0218, "r": 107.3333, "b": 396.4145 }, "text": "", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.119", "order": 122, "type": "table_cell", "bbox": { "l": 138.3516, "t": 431.8913, "r": 230.4462, "b": 422.4143 }, "text": "TOTAL EXPENDITURES", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.120", "order": 123, "type": "table_cell", "bbox": { "l": 260.2734, "t": 431.6651, "r": 283.5759, "b": 422.4143 }, "text": "12,441", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.121", "order": 124, "type": "table_cell", "bbox": { "l": 312.12, "t": 431.6651, "r": 339.59472, "b": 422.4143 }, "text": "100,813", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.122", "order": 125, "type": "table_cell", "bbox": { "l": 278.8533, "t": 411.0218, "r": 336.0267, "b": 396.4145 }, "text": "-", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.123", "order": 126, "type": "table_cell", "bbox": { "l": 424.20522, "t": 431.6651, "r": 451.67058, "b": 422.4143 }, "text": "133,800", "attrs": { "row": 15, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.124", "order": 127, "type": "table_cell", "bbox": { "l": 480.2334, "t": 431.6651, "r": 507.70812, "b": 422.4143 }, "text": "630,000", "attrs": { "row": 15, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.125", "order": 128, "type": "table_cell", "bbox": { "l": 530.1534, "t": 431.6651, "r": 560.95872, "b": 422.4143 }, "text": "370.85%", "attrs": { "row": 15, "col": 7, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p347.3.126", "order": 129, "type": "table_cell", "bbox": { "l": 50.16, "t": 396.4145, "r": 107.3333, "b": 381.8073 }, "text": "", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.127", "order": 130, "type": "table_cell", "bbox": { "l": 106.0674, "t": 410.8937, "r": 211.44852, "b": 401.4167 }, "text": "RESERVE FOR EXPANSION", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.128", "order": 131, "type": "table_cell", "bbox": { "l": 255.0864, "t": 380.2943, "r": 283.78884, "b": 370.8173 }, "text": "383,331", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.129", "order": 132, "type": "table_cell", "bbox": { "l": 311.145, "t": 380.2943, "r": 339.82872, "b": 370.8173 }, "text": "395,433", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.130", "order": 133, "type": "table_cell", "bbox": { "l": 367.188, "t": 380.2943, "r": 395.86626, "b": 370.8173 }, "text": "352,673", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.131", "order": 134, "type": "table_cell", "bbox": { "l": 423.2232, "t": 380.2943, "r": 451.90146, "b": 370.8173 }, "text": "369,633", "attrs": { "row": 16, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.132", "order": 135, "type": "table_cell", "bbox": { "l": 479.2584, "t": 380.2943, "r": 507.93744, "b": 370.8173 }, "text": "359,303", "attrs": { "row": 16, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.133", "order": 136, "type": "table_cell", "bbox": { "l": 535.4184, "t": 380.2943, "r": 560.99772, "b": 370.8173 }, "text": "-2.79%", "attrs": { "row": 16, "col": 7, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p347.3.134", "order": 137, "type": "table_cell", "bbox": { "l": 50.16, "t": 381.8073, "r": 107.3333, "b": 367.2 }, "text": "", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p347.3.135", "order": 138, "type": "table_cell", "bbox": { "l": 106.0596, "t": 389.8961, "r": 193.89072, "b": 370.8173 }, "text": "TOTAL ENDING FUND BALANCE", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.136", "order": 139, "type": "table_cell", "bbox": { "l": 256.0692, "t": 410.6675, "r": 283.572, "b": 401.4167 }, "text": "383,331", "attrs": { "row": 17, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.137", "order": 140, "type": "table_cell", "bbox": { "l": 312.1122, "t": 410.6675, "r": 339.58692, "b": 401.4167 }, "text": "395,433", "attrs": { "row": 17, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.138", "order": 141, "type": "table_cell", "bbox": { "l": 368.1552, "t": 410.6675, "r": 395.62992, "b": 401.4167 }, "text": "352,673", "attrs": { "row": 17, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.139", "order": 142, "type": "table_cell", "bbox": { "l": 424.1904, "t": 410.6675, "r": 451.66512, "b": 401.4167 }, "text": "369,633", "attrs": { "row": 17, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.140", "order": 143, "type": "table_cell", "bbox": { "l": 480.2334, "t": 410.6675, "r": 507.70812, "b": 401.4167 }, "text": "359,303", "attrs": { "row": 17, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p347.3.141", "order": 144, "type": "table_cell", "bbox": { "l": 535.785, "t": 410.6675, "r": 560.9322, "b": 401.4167 }, "text": "-2.79%", "attrs": { "row": 17, "col": 7, "rowspan": 1, "colspan": 2, "bbox_refit": true } } ] }, { "id": "p347.4", "order": 145, "type": "footer", "bbox": { "l": 520.8, "t": 35.28, "r": 541.44, "b": 23.28 }, "text": "334", "attrs": { "block_label": "number" } } ], "excluded_furniture": { "first": [], "last": [] } }