{ "document_id": 12528, "page": 349, "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": 146, "counts_by_type": { "figure": 1, "footer": 1, "header": 1, "table": 1, "table_cell": 142 }, "build_ms": 12, "items": [ { "id": "p349.1", "order": 1, "type": "header", "bbox": { "l": 50.16, "t": 727.92, "r": 215.76, "b": 718.08 }, "text": "FUND: WATER IMPACT TRUST - 065", "attrs": { "block_label": "header" }, "level": 2 }, { "id": "p349.2", "order": 2, "type": "figure", "bbox": { "l": 518.16, "t": 737.76, "r": 570.72, "b": 694.56 }, "text": "", "attrs": { "role": "page_header", "block_label": "header_image" } }, { "id": "p349.3", "order": 3, "type": "table", "bbox": { "l": 51.12, "t": 688.8, "r": 571.44, "b": 353.28 }, "text": "", "attrs": { "block_label": "table", "n_rows": 19, "n_cols": 8, "integrity": { "cells_checked": 100, "cells_flagged": 0 } }, "children": [ { "id": "p349.3.1", "order": 4, "type": "table_cell", "bbox": { "l": 51.9828, "t": 687.75602, "r": 91.386036, "b": 678.22058 }, "text": "Fund Type", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 2, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p349.3.2", "order": 5, "type": "table_cell", "bbox": { "l": 274.22728, "t": 687.75194, "r": 365.640472, "b": 678.2165 }, "text": "Water Impact Trust Fund", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 4, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p349.3.3", "order": 6, "type": "table_cell", "bbox": { "l": 543.86196, "t": 687.75602, "r": 568.145172, "b": 678.22058 }, "text": "Profile", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 2, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p349.3.4", "order": 7, "type": "table_cell", "bbox": { "l": 51.12, "t": 673.5491, "r": 181.2, "b": 658.2982 }, "text": "Impact Fee | Governmental Fund Family: Trust & Agency", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 2 } }, { "id": "p349.3.5", "order": 8, "type": "table_cell", "bbox": { "l": 302.4316, "t": 677.79038, "r": 337.43776, "b": 668.25494 }, "text": "Summary", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 4, "bbox_refit": true } }, { "id": "p349.3.6", "order": 9, "type": "table_cell", "bbox": { "l": 507.99028, "t": 677.79038, "r": 568.087672, "b": 668.25494 }, "text": "Non-Major Fund", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p349.3.7", "order": 10, "type": "table_cell", "bbox": { "l": 65.3028, "t": 635.98394, "r": 92.20296, "b": 627.8191400000001 }, "text": "Account", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.8", "order": 11, "type": "table_cell", "bbox": { "l": 107.9032, "t": 637.22738, "r": 167.108152, "b": 627.4587799999999 }, "text": "DESCRIPTION", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.9", "order": 12, "type": "table_cell", "bbox": { "l": 247.13992, "t": 646.50914, "r": 280.512352, "b": 627.4587799999999 }, "text": "Actual FY 23-24", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.10", "order": 13, "type": "table_cell", "bbox": { "l": 303.434392, "t": 646.50914, "r": 336.848632, "b": 627.4587799999999 }, "text": "Actual FY 24-25", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.11", "order": 14, "type": "table_cell", "bbox": { "l": 359.770672, "t": 646.50914, "r": 393.184912, "b": 627.4587799999999 }, "text": "Adopted FY 25-26", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.12", "order": 15, "type": "table_cell", "bbox": { "l": 415.513872, "t": 646.50914, "r": 450.079644, "b": 627.4587799999999 }, "text": "Projected FY 25-26", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.13", "order": 16, "type": "table_cell", "bbox": { "l": 472.259976, "t": 646.50914, "r": 505.864632, "b": 627.4587799999999 }, "text": "Proposed FY 26-27", "attrs": { "row": 2, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.14", "order": 17, "type": "table_cell", "bbox": { "l": 522.9821, "t": 657.14774, "r": 563.8856, "b": 627.4587799999999 }, "text": "% Change Proposed/ Projected", "attrs": { "row": 2, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.15", "order": 18, "type": "table_cell", "bbox": { "l": 51.12, "t": 643.0473, "r": 116.16, "b": 627.7964 }, "text": "", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.16", "order": 19, "type": "table_cell", "bbox": { "l": 107.9032, "t": 617.30426, "r": 226.259236, "b": 607.53566 }, "text": "BEGINNING FUND BALANCE", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.17", "order": 20, "type": "table_cell", "bbox": { "l": 250.770784, "t": 617.30426, "r": 287.592376, "b": 607.53566 }, "text": "7,321,179", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.18", "order": 21, "type": "table_cell", "bbox": { "l": 306.98164, "t": 617.30426, "r": 343.894888, "b": 607.53566 }, "text": "6,579,600", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.19", "order": 22, "type": "table_cell", "bbox": { "l": 363.26164, "t": 617.30426, "r": 400.174888, "b": 607.53566 }, "text": "6,012,335", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.20", "order": 23, "type": "table_cell", "bbox": { "l": 419.54164, "t": 617.30426, "r": 456.454888, "b": 607.53566 }, "text": "6,306,404", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.21", "order": 24, "type": "table_cell", "bbox": { "l": 475.82164, "t": 617.30426, "r": 512.734888, "b": 607.53566 }, "text": "5,639,199", "attrs": { "row": 3, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.22", "order": 25, "type": "table_cell", "bbox": { "l": 537.14272, "t": 617.30426, "r": 568.038028, "b": 607.53566 }, "text": "-10.58%", "attrs": { "row": 3, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.23", "order": 26, "type": "table_cell", "bbox": { "l": 51.12, "t": 627.7964, "r": 116.16, "b": 612.5455 }, "text": "", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.24", "order": 27, "type": "table_cell", "bbox": { "l": 107.9032, "t": 597.38114, "r": 147.326536, "b": 587.61254 }, "text": "REVENUE", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.25", "order": 28, "type": "table_cell", "bbox": { "l": 181.2, "t": 627.7964, "r": 246.24, "b": 612.5455 }, "text": "", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.26", "order": 29, "type": "table_cell", "bbox": { "l": 246.24, "t": 627.7964, "r": 311.28, "b": 612.5455 }, "text": "", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.27", "order": 30, "type": "table_cell", "bbox": { "l": 311.28, "t": 627.7964, "r": 376.32, "b": 612.5455 }, "text": "", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.28", "order": 31, "type": "table_cell", "bbox": { "l": 376.32, "t": 627.7964, "r": 441.36, "b": 612.5455 }, "text": "", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.29", "order": 32, "type": "table_cell", "bbox": { "l": 441.36, "t": 627.7964, "r": 506.4, "b": 612.5455 }, "text": "", "attrs": { "row": 4, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.30", "order": 33, "type": "table_cell", "bbox": { "l": 506.4, "t": 627.7964, "r": 571.44, "b": 612.5455 }, "text": "", "attrs": { "row": 4, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.31", "order": 34, "type": "table_cell", "bbox": { "l": 63.7427, "t": 585.98896, "r": 93.796756, "b": 568.05904 }, "text": "361-10-00\n363-20-40", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p349.3.32", "order": 35, "type": "table_cell", "bbox": { "l": 107.7832, "t": 587.19412, "r": 233.980648, "b": 557.73712 }, "text": "Interest\nWater Impact Fees\nTOTAL REVENUE", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p349.3.33", "order": 36, "type": "table_cell", "bbox": { "l": 259.096, "t": 587.19412, "r": 287.461924, "b": 557.73712 }, "text": "51,530\n320,650\n372,179", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p349.3.34", "order": 37, "type": "table_cell", "bbox": { "l": 315.376, "t": 587.19412, "r": 343.72906, "b": 557.73712 }, "text": "55,028\n256,347\n311,375", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p349.3.35", "order": 38, "type": "table_cell", "bbox": { "l": 371.656, "t": 587.19412, "r": 400.00906, "b": 557.73712 }, "text": "65,000\n150,000\n215,000", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p349.3.36", "order": 39, "type": "table_cell", "bbox": { "l": 427.936, "t": 587.19412, "r": 456.28906, "b": 557.73712 }, "text": "65,000\n150,000\n215,000", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p349.3.37", "order": 40, "type": "table_cell", "bbox": { "l": 484.216, "t": 587.19412, "r": 512.56906, "b": 557.73712 }, "text": "60,000\n305,700\n365,700", "attrs": { "row": 5, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p349.3.38", "order": 41, "type": "table_cell", "bbox": { "l": 536.29912, "t": 587.19412, "r": 568.078024, "b": 557.73712 }, "text": "-7.69%\n103.80%\n70.09%", "attrs": { "row": 5, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p349.3.39", "order": 42, "type": "table_cell", "bbox": { "l": 51.12, "t": 566.7927, "r": 116.16, "b": 551.5418 }, "text": "", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.40", "order": 43, "type": "table_cell", "bbox": { "l": 107.89576, "t": 547.5826, "r": 182.128276, "b": 527.85244 }, "text": "TOTAL REVENUES & BALANCES", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.41", "order": 44, "type": "table_cell", "bbox": { "l": 252.37456, "t": 537.38788, "r": 287.437, "b": 527.85244 }, "text": "7,693,358", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.42", "order": 45, "type": "table_cell", "bbox": { "l": 308.65456, "t": 537.38788, "r": 343.717, "b": 527.85244 }, "text": "6,890,975", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.43", "order": 46, "type": "table_cell", "bbox": { "l": 364.93456, "t": 537.38788, "r": 399.99298, "b": 527.85244 }, "text": "6,227,335", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.44", "order": 47, "type": "table_cell", "bbox": { "l": 421.21456, "t": 537.38788, "r": 456.273784, "b": 527.85244 }, "text": "6,521,404", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.45", "order": 48, "type": "table_cell", "bbox": { "l": 477.49456, "t": 537.38788, "r": 512.553784, "b": 527.85244 }, "text": "6,004,899", "attrs": { "row": 6, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.46", "order": 49, "type": "table_cell", "bbox": { "l": 542.05576, "t": 537.38788, "r": 568.061944, "b": 527.85244 }, "text": "-7.92%", "attrs": { "row": 6, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.47", "order": 50, "type": "table_cell", "bbox": { "l": 61.8228, "t": 516.4637399999999, "r": 95.66472, "b": 508.29894 }, "text": "3900, 8600", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.48", "order": 51, "type": "table_cell", "bbox": { "l": 107.9032, "t": 517.70718, "r": 172.786804, "b": 507.93858 }, "text": "EXPENDITURES", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.49", "order": 52, "type": "table_cell", "bbox": { "l": 181.2, "t": 551.5418, "r": 246.24, "b": 536.2909 }, "text": "", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.50", "order": 53, "type": "table_cell", "bbox": { "l": 246.24, "t": 551.5418, "r": 311.28, "b": 536.2909 }, "text": "", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.51", "order": 54, "type": "table_cell", "bbox": { "l": 311.28, "t": 551.5418, "r": 376.32, "b": 536.2909 }, "text": "", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.52", "order": 55, "type": "table_cell", "bbox": { "l": 376.32, "t": 551.5418, "r": 441.36, "b": 536.2909 }, "text": "", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.53", "order": 56, "type": "table_cell", "bbox": { "l": 441.36, "t": 551.5418, "r": 506.4, "b": 536.2909 }, "text": "", "attrs": { "row": 7, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.54", "order": 57, "type": "table_cell", "bbox": { "l": 506.4, "t": 551.5418, "r": 571.44, "b": 536.2909 }, "text": "", "attrs": { "row": 7, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.55", "order": 58, "type": "table_cell", "bbox": { "l": 63.7427, "t": 506.30876, "r": 93.796556, "b": 498.33884 }, "text": "533-30-59", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.56", "order": 59, "type": "table_cell", "bbox": { "l": 107.7832, "t": 507.51392, "r": 190.018732, "b": 497.97848 }, "text": "Depreciation Expense", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.57", "order": 60, "type": "table_cell", "bbox": { "l": 181.2, "t": 536.2909, "r": 246.24, "b": 521.04 }, "text": "-", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.58", "order": 61, "type": "table_cell", "bbox": { "l": 315.38404, "t": 507.51392, "r": 343.729864, "b": 497.97848 }, "text": "349,025", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.59", "order": 62, "type": "table_cell", "bbox": { "l": 311.28, "t": 536.2909, "r": 376.32, "b": 521.04 }, "text": "-", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.60", "order": 63, "type": "table_cell", "bbox": { "l": 376.32, "t": 536.2909, "r": 441.36, "b": 521.04 }, "text": "-", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.61", "order": 64, "type": "table_cell", "bbox": { "l": 441.36, "t": 536.2909, "r": 506.4, "b": 521.04 }, "text": "-", "attrs": { "row": 8, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.62", "order": 65, "type": "table_cell", "bbox": { "l": 544.94212, "t": 507.51392, "r": 568.08526, "b": 497.97848 }, "text": "0.00%", "attrs": { "row": 8, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.63", "order": 66, "type": "table_cell", "bbox": { "l": 63.7429, "t": 496.34976, "r": 93.796756, "b": 488.37984 }, "text": "533-91-01", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.64", "order": 67, "type": "table_cell", "bbox": { "l": 107.7832, "t": 497.55492, "r": 202.677712, "b": 488.01948 }, "text": "Transfer To General Fund", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.65", "order": 68, "type": "table_cell", "bbox": { "l": 267.739, "t": 497.55492, "r": 287.424136, "b": 488.01948 }, "text": "6,449", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.66", "order": 69, "type": "table_cell", "bbox": { "l": 324.02704, "t": 497.55492, "r": 343.7371, "b": 488.01948 }, "text": "3,000", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.67", "order": 70, "type": "table_cell", "bbox": { "l": 311.28, "t": 521.04, "r": 376.32, "b": 505.7891 }, "text": "-", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.68", "order": 71, "type": "table_cell", "bbox": { "l": 376.32, "t": 521.04, "r": 441.36, "b": 505.7891 }, "text": "-", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.69", "order": 72, "type": "table_cell", "bbox": { "l": 441.36, "t": 521.04, "r": 506.4, "b": 505.7891 }, "text": "-", "attrs": { "row": 9, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.70", "order": 73, "type": "table_cell", "bbox": { "l": 544.94212, "t": 497.55492, "r": 568.08526, "b": 488.01948 }, "text": "0.00%", "attrs": { "row": 9, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.71", "order": 74, "type": "table_cell", "bbox": { "l": 63.7429, "t": 486.38976, "r": 93.796756, "b": 478.41984 }, "text": "533-67-16", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.72", "order": 75, "type": "table_cell", "bbox": { "l": 107.7832, "t": 487.59492, "r": 211.030468, "b": 478.05948 }, "text": "Rosenwald 7 Bl. Water Main", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.73", "order": 76, "type": "table_cell", "bbox": { "l": 181.2, "t": 505.7891, "r": 246.24, "b": 490.5382 }, "text": "-", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.74", "order": 77, "type": "table_cell", "bbox": { "l": 246.24, "t": 505.7891, "r": 311.28, "b": 490.5382 }, "text": "-", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.75", "order": 78, "type": "table_cell", "bbox": { "l": 371.66404, "t": 487.59492, "r": 400.009864, "b": 478.05948 }, "text": "250,000", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.76", "order": 79, "type": "table_cell", "bbox": { "l": 427.94404, "t": 487.59492, "r": 456.289864, "b": 478.05948 }, "text": "400,000", "attrs": { "row": 10, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.77", "order": 80, "type": "table_cell", "bbox": { "l": 441.36, "t": 505.7891, "r": 506.4, "b": 490.5382 }, "text": "-", "attrs": { "row": 10, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.78", "order": 81, "type": "table_cell", "bbox": { "l": 533.4208, "t": 487.59492, "r": 568.078828, "b": 478.05948 }, "text": "-100.00%", "attrs": { "row": 10, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.79", "order": 82, "type": "table_cell", "bbox": { "l": 63.7431, "t": 476.42976, "r": 93.796956, "b": 468.45984 }, "text": "533-67-17", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.80", "order": 83, "type": "table_cell", "bbox": { "l": 107.7832, "t": 477.63492, "r": 208.345108, "b": 468.09948 }, "text": "Eastern High Service Pump", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.81", "order": 84, "type": "table_cell", "bbox": { "l": 263.4376, "t": 477.63492, "r": 287.439412, "b": 468.09948 }, "text": "25,191", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.82", "order": 85, "type": "table_cell", "bbox": { "l": 246.24, "t": 490.5382, "r": 311.28, "b": 475.2873 }, "text": "-", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.83", "order": 86, "type": "table_cell", "bbox": { "l": 311.28, "t": 490.5382, "r": 376.32, "b": 475.2873 }, "text": "-", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.84", "order": 87, "type": "table_cell", "bbox": { "l": 427.94404, "t": 477.63492, "r": 456.289864, "b": 468.09948 }, "text": "212,206", "attrs": { "row": 11, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.85", "order": 88, "type": "table_cell", "bbox": { "l": 441.36, "t": 490.5382, "r": 506.4, "b": 475.2873 }, "text": "-", "attrs": { "row": 11, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.86", "order": 89, "type": "table_cell", "bbox": { "l": 533.4208, "t": 477.63492, "r": 568.078828, "b": 468.09948 }, "text": "-100.00%", "attrs": { "row": 11, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.87", "order": 90, "type": "table_cell", "bbox": { "l": 63.7432, "t": 466.46966, "r": 93.797156, "b": 448.53874 }, "text": "533-67-35\n533-67-36", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p349.3.88", "order": 91, "type": "table_cell", "bbox": { "l": 107.7832, "t": 467.67392, "r": 227.495584, "b": 448.17838 }, "text": "New Water Service Sets\nNew Reclaim Water Service Sets", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p349.3.89", "order": 92, "type": "table_cell", "bbox": { "l": 263.403832, "t": 467.67392, "r": 287.446648, "b": 448.17838 }, "text": "55,717\n50,000", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p349.3.90", "order": 93, "type": "table_cell", "bbox": { "l": 315.376, "t": 467.67392, "r": 343.72906, "b": 448.17838 }, "text": "182,546\n50,000", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p349.3.91", "order": 94, "type": "table_cell", "bbox": { "l": 371.656, "t": 467.67392, "r": 400.001824, "b": 448.17838 }, "text": "120,000\n50,000", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p349.3.92", "order": 95, "type": "table_cell", "bbox": { "l": 427.936, "t": 467.67392, "r": 456.281824, "b": 448.17838 }, "text": "120,000\n50,000", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p349.3.93", "order": 96, "type": "table_cell", "bbox": { "l": 484.216, "t": 467.67392, "r": 512.56906, "b": 448.17838 }, "text": "120,000\n50,000", "attrs": { "row": 12, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p349.3.94", "order": 97, "type": "table_cell", "bbox": { "l": 544.93408, "t": 467.67392, "r": 568.08526, "b": 448.17838 }, "text": "0.00%\n0.00%", "attrs": { "row": 12, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p349.3.95", "order": 98, "type": "table_cell", "bbox": { "l": 63.7433, "t": 446.54866, "r": 93.797156, "b": 438.57874 }, "text": "533-67-37", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.96", "order": 99, "type": "table_cell", "bbox": { "l": 107.7832, "t": 447.75382, "r": 212.448724, "b": 438.21838 }, "text": "Reclaimed Water Expansion", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.97", "order": 100, "type": "table_cell", "bbox": { "l": 181.2, "t": 444.7855, "r": 246.24, "b": 429.5345 }, "text": "-", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.98", "order": 101, "type": "table_cell", "bbox": { "l": 246.24, "t": 444.7855, "r": 311.28, "b": 429.5345 }, "text": "-", "attrs": { "row": 13, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.99", "order": 102, "type": "table_cell", "bbox": { "l": 371.66404, "t": 447.75382, "r": 400.009864, "b": 438.21838 }, "text": "100,000", "attrs": { "row": 13, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.100", "order": 103, "type": "table_cell", "bbox": { "l": 427.94404, "t": 447.75382, "r": 456.289864, "b": 438.21838 }, "text": "100,000", "attrs": { "row": 13, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.101", "order": 104, "type": "table_cell", "bbox": { "l": 441.36, "t": 444.7855, "r": 506.4, "b": 429.5345 }, "text": "-", "attrs": { "row": 13, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.102", "order": 105, "type": "table_cell", "bbox": { "l": 533.4208, "t": 447.75382, "r": 568.078828, "b": 438.21838 }, "text": "-100.00%", "attrs": { "row": 13, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.103", "order": 106, "type": "table_cell", "bbox": { "l": 63.7431, "t": 436.58966, "r": 93.796956, "b": 428.61974 }, "text": "533-67-38", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.104", "order": 107, "type": "table_cell", "bbox": { "l": 107.7832, "t": 437.79482, "r": 217.66186, "b": 428.25938 }, "text": "Sorrento Pines Reclaim Water", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.105", "order": 108, "type": "table_cell", "bbox": { "l": 263.3974, "t": 437.79482, "r": 287.42494, "b": 428.25938 }, "text": "36,176", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.106", "order": 109, "type": "table_cell", "bbox": { "l": 246.24, "t": 429.5345, "r": 311.28, "b": 414.2836 }, "text": "-", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.107", "order": 110, "type": "table_cell", "bbox": { "l": 311.28, "t": 429.5345, "r": 376.32, "b": 414.2836 }, "text": "-", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.108", "order": 111, "type": "table_cell", "bbox": { "l": 376.32, "t": 429.5345, "r": 441.36, "b": 414.2836 }, "text": "-", "attrs": { "row": 14, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.109", "order": 112, "type": "table_cell", "bbox": { "l": 441.36, "t": 429.5345, "r": 506.4, "b": 414.2836 }, "text": "-", "attrs": { "row": 14, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.110", "order": 113, "type": "table_cell", "bbox": { "l": 544.94212, "t": 427.83482, "r": 568.08526, "b": 418.29938 }, "text": "0.00%", "attrs": { "row": 14, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.111", "order": 114, "type": "table_cell", "bbox": { "l": 63.7429, "t": 426.62966, "r": 93.796756, "b": 418.65974 }, "text": "533-91-42", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.112", "order": 115, "type": "table_cell", "bbox": { "l": 107.7832, "t": 427.83482, "r": 210.958912, "b": 418.29938 }, "text": "Transfer To W&W R&R Fund", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.113", "order": 116, "type": "table_cell", "bbox": { "l": 259.096, "t": 427.83482, "r": 287.437804, "b": 418.29938 }, "text": "940,225", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.114", "order": 117, "type": "table_cell", "bbox": { "l": 246.24, "t": 414.2836, "r": 311.28, "b": 399.0327 }, "text": "-", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.115", "order": 118, "type": "table_cell", "bbox": { "l": 311.28, "t": 414.2836, "r": 376.32, "b": 399.0327 }, "text": "-", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.116", "order": 119, "type": "table_cell", "bbox": { "l": 376.32, "t": 414.2836, "r": 441.36, "b": 399.0327 }, "text": "-", "attrs": { "row": 15, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.117", "order": 120, "type": "table_cell", "bbox": { "l": 441.36, "t": 414.2836, "r": 506.4, "b": 399.0327 }, "text": "-", "attrs": { "row": 15, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.118", "order": 121, "type": "table_cell", "bbox": { "l": 544.94212, "t": 437.79482, "r": 568.08526, "b": 428.25938 }, "text": "0.00%", "attrs": { "row": 15, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.119", "order": 122, "type": "table_cell", "bbox": { "l": 51.12, "t": 399.0327, "r": 116.16, "b": 383.7818 }, "text": "", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.120", "order": 123, "type": "table_cell", "bbox": { "l": 138.62464, "t": 418.10642, "r": 233.997532, "b": 408.33782 }, "text": "TOTAL EXPENDITURES", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.121", "order": 124, "type": "table_cell", "bbox": { "l": 252.3826, "t": 417.87326, "r": 287.44504, "b": 408.33782 }, "text": "1,113,758", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.122", "order": 125, "type": "table_cell", "bbox": { "l": 315.38404, "t": 417.87326, "r": 343.729864, "b": 408.33782 }, "text": "584,571", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.123", "order": 126, "type": "table_cell", "bbox": { "l": 371.66404, "t": 417.87326, "r": 400.011472, "b": 408.33782 }, "text": "520,000", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.124", "order": 127, "type": "table_cell", "bbox": { "l": 427.94404, "t": 417.87326, "r": 456.293884, "b": 408.33782 }, "text": "882,206", "attrs": { "row": 16, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.125", "order": 128, "type": "table_cell", "bbox": { "l": 484.22404, "t": 417.87326, "r": 512.572276, "b": 408.33782 }, "text": "170,000", "attrs": { "row": 16, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.126", "order": 129, "type": "table_cell", "bbox": { "l": 537.74632, "t": 417.87326, "r": 568.086064, "b": 408.33782 }, "text": "-80.73%", "attrs": { "row": 16, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.127", "order": 130, "type": "table_cell", "bbox": { "l": 51.12, "t": 383.7818, "r": 116.16, "b": 368.5309 }, "text": "", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.128", "order": 131, "type": "table_cell", "bbox": { "l": 107.9038, "t": 396.86474, "r": 217.616836, "b": 387.09614 }, "text": "RESERVE FOR EXPANSION", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.129", "order": 132, "type": "table_cell", "bbox": { "l": 250.6942, "t": 365.7821, "r": 287.555992, "b": 356.0135 }, "text": "6,579,600", "attrs": { "row": 17, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.130", "order": 133, "type": "table_cell", "bbox": { "l": 306.99028, "t": 365.7821, "r": 343.903528, "b": 356.0135 }, "text": "6,306,404", "attrs": { "row": 17, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.131", "order": 134, "type": "table_cell", "bbox": { "l": 363.27028, "t": 365.7821, "r": 400.183528, "b": 356.0135 }, "text": "5,707,335", "attrs": { "row": 17, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.132", "order": 135, "type": "table_cell", "bbox": { "l": 419.55028, "t": 365.7821, "r": 456.463528, "b": 356.0135 }, "text": "5,639,199", "attrs": { "row": 17, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.133", "order": 136, "type": "table_cell", "bbox": { "l": 475.83028, "t": 365.7821, "r": 512.743528, "b": 356.0135 }, "text": "5,834,899", "attrs": { "row": 17, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.134", "order": 137, "type": "table_cell", "bbox": { "l": 544.34716, "t": 365.7821, "r": 568.050688, "b": 356.0135 }, "text": "3.47%", "attrs": { "row": 17, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.135", "order": 138, "type": "table_cell", "bbox": { "l": 51.12, "t": 368.5309, "r": 116.16, "b": 353.28 }, "text": "", "attrs": { "row": 18, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p349.3.136", "order": 139, "type": "table_cell", "bbox": { "l": 107.9038, "t": 375.62306, "r": 198.742936, "b": 356.0135 }, "text": "TOTAL ENDING FUND BALANCE", "attrs": { "row": 18, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.137", "order": 140, "type": "table_cell", "bbox": { "l": 252.3826, "t": 396.63158, "r": 287.44504, "b": 387.09614 }, "text": "6,579,600", "attrs": { "row": 18, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.138", "order": 141, "type": "table_cell", "bbox": { "l": 308.6626, "t": 396.63158, "r": 343.72504, "b": 387.09614 }, "text": "6,306,404", "attrs": { "row": 18, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.139", "order": 142, "type": "table_cell", "bbox": { "l": 364.9426, "t": 396.63158, "r": 400.00102, "b": 387.09614 }, "text": "5,707,335", "attrs": { "row": 18, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.140", "order": 143, "type": "table_cell", "bbox": { "l": 421.2226, "t": 396.63158, "r": 456.281824, "b": 387.09614 }, "text": "5,639,199", "attrs": { "row": 18, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.141", "order": 144, "type": "table_cell", "bbox": { "l": 477.5026, "t": 396.63158, "r": 512.561824, "b": 387.09614 }, "text": "5,834,899", "attrs": { "row": 18, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p349.3.142", "order": 145, "type": "table_cell", "bbox": { "l": 544.94212, "t": 396.63158, "r": 568.08124, "b": 387.09614 }, "text": "3.47%", "attrs": { "row": 18, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } } ] }, { "id": "p349.4", "order": 146, "type": "footer", "bbox": { "l": 520.8, "t": 35.52, "r": 541.44, "b": 23.28 }, "text": "336", "attrs": { "block_label": "number" } } ], "excluded_furniture": { "first": [], "last": [] } }