{ "document_id": 12528, "page": 350, "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": 143, "counts_by_type": { "figure": 1, "footer": 1, "header": 1, "table": 1, "table_cell": 139 }, "build_ms": 11, "items": [ { "id": "p350.1", "order": 1, "type": "header", "bbox": { "l": 49.68, "t": 727.92, "r": 213.84, "b": 717.12 }, "text": "FUND: SEWER IMPACT TRUST - 066", "attrs": { "block_label": "header" }, "level": 2 }, { "id": "p350.2", "order": 2, "type": "figure", "bbox": { "l": 519.6, "t": 735.36, "r": 571.92, "b": 690.24 }, "text": "", "attrs": { "role": "page_header", "block_label": "header_image" } }, { "id": "p350.3", "order": 3, "type": "table", "bbox": { "l": 51.36, "t": 687.6, "r": 572.16, "b": 349.2 }, "text": "", "attrs": { "block_label": "table", "n_rows": 18, "n_cols": 8, "integrity": { "cells_checked": 100, "cells_flagged": 1, "flags": [ { "row": 6, "col": 1, "coverage": 0, "text": "TOTAL REVENUES & BALANCES" } ] } }, "children": [ { "id": "p350.3.1", "order": 4, "type": "table_cell", "bbox": { "l": 52.0893, "t": 685.90646, "r": 161.969868, "b": 655.56854 }, "text": "Fund Type\nImpact Fee | Fund Family: Trust & Agency", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 2, "bbox_refit": true, "merged_continuation": true } }, { "id": "p350.3.2", "order": 5, "type": "table_cell", "bbox": { "l": 272.89928, "t": 685.90694, "r": 367.697, "b": 665.76998 }, "text": "Sewer Impact Trust Fund\nSummary", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 4, "bbox_refit": true, "merged_continuation": true } }, { "id": "p350.3.3", "order": 6, "type": "table_cell", "bbox": { "l": 507.30608, "t": 685.90646, "r": 569.324108, "b": 665.76998 }, "text": "Profile\nNon-Major Fund", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 2, "bbox_refit": true, "merged_continuation": true } }, { "id": "p350.3.4", "order": 7, "type": "table_cell", "bbox": { "l": 62.7693, "t": 632.34692, "r": 90.606516, "b": 623.89052 }, "text": "Account", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.5", "order": 8, "type": "table_cell", "bbox": { "l": 103.6892, "t": 633.59036, "r": 164.533952, "b": 623.53016 }, "text": "DESCRIPTION", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.6", "order": 9, "type": "table_cell", "bbox": { "l": 246.90008, "t": 643.23222, "r": 281.193356, "b": 623.53016 }, "text": "Actual FY 23-24", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.7", "order": 10, "type": "table_cell", "bbox": { "l": 303.380444, "t": 643.23222, "r": 337.662956, "b": 623.53016 }, "text": "Actual FY 24-25", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.8", "order": 11, "type": "table_cell", "bbox": { "l": 359.850872, "t": 643.23222, "r": 394.221152, "b": 623.53016 }, "text": "Adopted FY 25-26", "attrs": { "row": 1, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.9", "order": 12, "type": "table_cell", "bbox": { "l": 415.650032, "t": 643.23222, "r": 451.318868, "b": 623.53016 }, "text": "Projected FY 25-26", "attrs": { "row": 1, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.10", "order": 13, "type": "table_cell", "bbox": { "l": 472.765832, "t": 643.23222, "r": 507.456404, "b": 623.53016 }, "text": "Proposed FY 26-27", "attrs": { "row": 1, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.11", "order": 14, "type": "table_cell", "bbox": { "l": 523.5699, "t": 654.22718, "r": 565.928724, "b": 623.53016 }, "text": "% Change Proposed/ Projected", "attrs": { "row": 1, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.12", "order": 15, "type": "table_cell", "bbox": { "l": 51.36, "t": 639.2571, "r": 116.46, "b": 623.1429 }, "text": "", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.13", "order": 16, "type": "table_cell", "bbox": { "l": 103.6892, "t": 612.94832, "r": 225.25616, "b": 602.88812 }, "text": "BEGINNING FUND BALANCE", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.14", "order": 17, "type": "table_cell", "bbox": { "l": 249.98438, "t": 612.94832, "r": 287.653412, "b": 602.88812 }, "text": "4,978,699", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.15", "order": 18, "type": "table_cell", "bbox": { "l": 306.49124, "t": 612.94832, "r": 344.151164, "b": 602.88812 }, "text": "5,450,451", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.16", "order": 19, "type": "table_cell", "bbox": { "l": 363.01052, "t": 612.94832, "r": 400.671272, "b": 602.88812 }, "text": "5,033,497", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.17", "order": 20, "type": "table_cell", "bbox": { "l": 419.52152, "t": 612.94832, "r": 457.177304, "b": 602.88812 }, "text": "6,086,717", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.18", "order": 21, "type": "table_cell", "bbox": { "l": 476.04908, "t": 612.94832, "r": 513.709832, "b": 602.88812 }, "text": "5,968,731", "attrs": { "row": 2, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.19", "order": 22, "type": "table_cell", "bbox": { "l": 542.16488, "t": 612.94832, "r": 569.276912, "b": 602.88812 }, "text": "-1.94%", "attrs": { "row": 2, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.20", "order": 23, "type": "table_cell", "bbox": { "l": 51.36, "t": 623.1429, "r": 116.46, "b": 607.0286 }, "text": "", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.21", "order": 24, "type": "table_cell", "bbox": { "l": 103.6892, "t": 592.30628, "r": 144.258716, "b": 582.24608 }, "text": "REVENUE", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.22", "order": 25, "type": "table_cell", "bbox": { "l": 181.56, "t": 623.1429, "r": 246.66, "b": 607.0286 }, "text": "", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.23", "order": 26, "type": "table_cell", "bbox": { "l": 246.66, "t": 623.1429, "r": 311.76, "b": 607.0286 }, "text": "", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.24", "order": 27, "type": "table_cell", "bbox": { "l": 311.76, "t": 623.1429, "r": 376.86, "b": 607.0286 }, "text": "", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.25", "order": 28, "type": "table_cell", "bbox": { "l": 376.86, "t": 623.1429, "r": 441.96, "b": 607.0286 }, "text": "", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.26", "order": 29, "type": "table_cell", "bbox": { "l": 441.96, "t": 623.1429, "r": 507.06, "b": 607.0286 }, "text": "", "attrs": { "row": 3, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.27", "order": 30, "type": "table_cell", "bbox": { "l": 507.06, "t": 623.1429, "r": 572.16, "b": 607.0286 }, "text": "", "attrs": { "row": 3, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.28", "order": 31, "type": "table_cell", "bbox": { "l": 61.0893, "t": 580.54508, "r": 92.222276, "b": 551.6504199999999 }, "text": "361-10-00\n363-20-50\n381-40-00", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p350.3.29", "order": 32, "type": "table_cell", "bbox": { "l": 103.6892, "t": 581.75024, "r": 216.900812, "b": 551.29006 }, "text": "Interest\nSewer Impact Fees\nTransfer From Water & Sewer TOTAL REVENUE", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p350.3.30", "order": 33, "type": "table_cell", "bbox": { "l": 258.3182, "t": 581.75024, "r": 287.4638, "b": 551.29006 }, "text": "27,481\n861,032\n333,800", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p350.3.31", "order": 34, "type": "table_cell", "bbox": { "l": 314.88716, "t": 581.75024, "r": 344.002952, "b": 551.29006 }, "text": "44,143\n862,010\n333,800", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p350.3.32", "order": 35, "type": "table_cell", "bbox": { "l": 371.40644, "t": 581.75024, "r": 400.522232, "b": 551.29006 }, "text": "57,000\n525,000\n333,800", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p350.3.33", "order": 36, "type": "table_cell", "bbox": { "l": 427.92572, "t": 581.75024, "r": 457.041512, "b": 551.29006 }, "text": "57,000\n525,000\n333,800", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p350.3.34", "order": 37, "type": "table_cell", "bbox": { "l": 477.60572, "t": 581.75024, "r": 513.560792, "b": 551.29006 }, "text": "50,000\n1,000,500\n333,800", "attrs": { "row": 4, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p350.3.35", "order": 38, "type": "table_cell", "bbox": { "l": 538.20704, "t": 581.75024, "r": 569.301752, "b": 551.29006 }, "text": "-12.28%\n90.57%\n0.00%", "attrs": { "row": 4, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p350.3.36", "order": 39, "type": "table_cell", "bbox": { "l": 51.36, "t": 558.6857, "r": 116.46, "b": 542.5714 }, "text": "", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.37", "order": 40, "type": "table_cell", "bbox": { "l": 103.68092, "t": 530.39134, "r": 180.236972, "b": 510.01426 }, "text": "TOTAL REVENUES & BALANCES", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.38", "order": 41, "type": "table_cell", "bbox": { "l": 251.5286, "t": 550.79326, "r": 287.440616, "b": 540.97318 }, "text": "1,222,312", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.39", "order": 42, "type": "table_cell", "bbox": { "l": 308.04788, "t": 550.79326, "r": 343.986392, "b": 540.97318 }, "text": "1,239,953", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.40", "order": 43, "type": "table_cell", "bbox": { "l": 371.40644, "t": 550.79326, "r": 400.512296, "b": 540.97318 }, "text": "915,800", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.41", "order": 44, "type": "table_cell", "bbox": { "l": 427.92572, "t": 550.79326, "r": 457.041512, "b": 540.97318 }, "text": "915,800", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.42", "order": 45, "type": "table_cell", "bbox": { "l": 477.60572, "t": 550.79326, "r": 513.550856, "b": 540.97318 }, "text": "1,384,300", "attrs": { "row": 5, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.43", "order": 46, "type": "table_cell", "bbox": { "l": 541.08848, "t": 550.79326, "r": 569.29016, "b": 540.97318 }, "text": "51.16%", "attrs": { "row": 5, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.44", "order": 47, "type": "table_cell", "bbox": { "l": 51.36, "t": 542.5714, "r": 116.46, "b": 526.4571 }, "text": "", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.45", "order": 48, "type": "table_cell", "bbox": { "l": 116.46, "t": 542.5714, "r": 181.56, "b": 526.4571 }, "text": "TOTAL REVENUES & BALANCES", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.46", "order": 49, "type": "table_cell", "bbox": { "l": 251.52032, "t": 519.83434, "r": 287.432336, "b": 510.01426 }, "text": "6,201,011", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.47", "order": 50, "type": "table_cell", "bbox": { "l": 308.0396, "t": 519.83434, "r": 343.978112, "b": 510.01426 }, "text": "6,690,404", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.48", "order": 51, "type": "table_cell", "bbox": { "l": 364.55888, "t": 519.83434, "r": 400.497392, "b": 510.01426 }, "text": "5,949,297", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.49", "order": 52, "type": "table_cell", "bbox": { "l": 421.07816, "t": 519.83434, "r": 457.016672, "b": 510.01426 }, "text": "7,002,517", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.50", "order": 53, "type": "table_cell", "bbox": { "l": 477.59744, "t": 519.83434, "r": 513.535952, "b": 510.01426 }, "text": "7,353,031", "attrs": { "row": 6, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.51", "order": 54, "type": "table_cell", "bbox": { "l": 545.51828, "t": 519.83434, "r": 569.266976, "b": 510.01426 }, "text": "5.01%", "attrs": { "row": 6, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.52", "order": 55, "type": "table_cell", "bbox": { "l": 59.1693, "t": 498.18672, "r": 94.23726, "b": 489.73032 }, "text": "3910, 8600", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.53", "order": 56, "type": "table_cell", "bbox": { "l": 103.6892, "t": 499.43016, "r": 170.228936, "b": 489.36996 }, "text": "EXPENDITURES", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.54", "order": 57, "type": "table_cell", "bbox": { "l": 181.56, "t": 526.4571, "r": 246.66, "b": 510.3429 }, "text": "", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.55", "order": 58, "type": "table_cell", "bbox": { "l": 246.66, "t": 526.4571, "r": 311.76, "b": 510.3429 }, "text": "", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.56", "order": 59, "type": "table_cell", "bbox": { "l": 311.76, "t": 526.4571, "r": 376.86, "b": 510.3429 }, "text": "", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.57", "order": 60, "type": "table_cell", "bbox": { "l": 376.86, "t": 526.4571, "r": 441.96, "b": 510.3429 }, "text": "", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.58", "order": 61, "type": "table_cell", "bbox": { "l": 441.96, "t": 526.4571, "r": 507.06, "b": 510.3429 }, "text": "", "attrs": { "row": 7, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.59", "order": 62, "type": "table_cell", "bbox": { "l": 507.06, "t": 526.4571, "r": 572.16, "b": 510.3429 }, "text": "", "attrs": { "row": 7, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.60", "order": 63, "type": "table_cell", "bbox": { "l": 61.0893, "t": 487.66488, "r": 92.222076, "b": 479.41032 }, "text": "535-70-71", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.61", "order": 64, "type": "table_cell", "bbox": { "l": 103.6892, "t": 488.87004, "r": 224.202944, "b": 479.04996 }, "text": "Debt - Principal Revolving Loan", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.62", "order": 65, "type": "table_cell", "bbox": { "l": 181.56, "t": 510.3429, "r": 246.66, "b": 494.2286 }, "text": "-", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.63", "order": 66, "type": "table_cell", "bbox": { "l": 246.66, "t": 510.3429, "r": 311.76, "b": 494.2286 }, "text": "-", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.64", "order": 67, "type": "table_cell", "bbox": { "l": 371.41472, "t": 488.87004, "r": 400.540448, "b": 479.04996 }, "text": "280,152", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.65", "order": 68, "type": "table_cell", "bbox": { "l": 427.934, "t": 488.87004, "r": 457.049792, "b": 479.04996 }, "text": "280,152", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.66", "order": 69, "type": "table_cell", "bbox": { "l": 484.45328, "t": 488.87004, "r": 513.569072, "b": 479.04996 }, "text": "280,100", "attrs": { "row": 8, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.67", "order": 70, "type": "table_cell", "bbox": { "l": 542.6534, "t": 488.87004, "r": 569.30258, "b": 479.04996 }, "text": "-0.02%", "attrs": { "row": 8, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.68", "order": 71, "type": "table_cell", "bbox": { "l": 61.0893, "t": 477.34488, "r": 92.222076, "b": 469.09032 }, "text": "535-70-72", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.69", "order": 72, "type": "table_cell", "bbox": { "l": 103.6892, "t": 478.55004, "r": 219.399716, "b": 468.72996 }, "text": "Debt - Interest Revolving Loan", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.70", "order": 73, "type": "table_cell", "bbox": { "l": 262.78112, "t": 478.55004, "r": 287.45552, "b": 468.72996 }, "text": "68,502", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.71", "order": 74, "type": "table_cell", "bbox": { "l": 319.33352, "t": 478.55004, "r": 344.00792, "b": 468.72996 }, "text": "60,044", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.72", "order": 75, "type": "table_cell", "bbox": { "l": 375.8528, "t": 478.55004, "r": 400.5272, "b": 468.72996 }, "text": "53,634", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.73", "order": 76, "type": "table_cell", "bbox": { "l": 432.37208, "t": 478.55004, "r": 457.04648, "b": 468.72996 }, "text": "53,634", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.74", "order": 77, "type": "table_cell", "bbox": { "l": 488.89136, "t": 478.55004, "r": 513.56576, "b": 468.72996 }, "text": "54,000", "attrs": { "row": 9, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.75", "order": 78, "type": "table_cell", "bbox": { "l": 545.52656, "t": 478.55004, "r": 569.285192, "b": 468.72996 }, "text": "0.68%", "attrs": { "row": 9, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.76", "order": 79, "type": "table_cell", "bbox": { "l": 61.0893, "t": 467.02478, "r": 92.222076, "b": 458.77022 }, "text": "581-91-01", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.77", "order": 80, "type": "table_cell", "bbox": { "l": 103.6892, "t": 468.22994, "r": 201.995156, "b": 458.40986 }, "text": "Transfer To General Fund", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.78", "order": 81, "type": "table_cell", "bbox": { "l": 262.80596, "t": 468.22994, "r": 287.445584, "b": 458.40986 }, "text": "16,006", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.79", "order": 82, "type": "table_cell", "bbox": { "l": 323.76332, "t": 468.22994, "r": 343.986392, "b": 458.40986 }, "text": "8,000", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.80", "order": 83, "type": "table_cell", "bbox": { "l": 311.76, "t": 478.1143, "r": 376.86, "b": 462 }, "text": "-", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.81", "order": 84, "type": "table_cell", "bbox": { "l": 376.86, "t": 478.1143, "r": 441.96, "b": 462 }, "text": "-", "attrs": { "row": 10, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.82", "order": 85, "type": "table_cell", "bbox": { "l": 441.96, "t": 478.1143, "r": 507.06, "b": 462 }, "text": "-", "attrs": { "row": 10, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.83", "order": 86, "type": "table_cell", "bbox": { "l": 545.52656, "t": 468.22994, "r": 569.291816, "b": 458.40986 }, "text": "0.00%", "attrs": { "row": 10, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.84", "order": 87, "type": "table_cell", "bbox": { "l": 61.0893, "t": 456.70478, "r": 92.222076, "b": 448.45022 }, "text": "535-30-59", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.85", "order": 88, "type": "table_cell", "bbox": { "l": 103.6892, "t": 457.90994, "r": 153.51824, "b": 448.08986 }, "text": "Depreciation", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.86", "order": 89, "type": "table_cell", "bbox": { "l": 258.32648, "t": 457.90994, "r": 287.462144, "b": 448.08986 }, "text": "525,827", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.87", "order": 90, "type": "table_cell", "bbox": { "l": 314.88716, "t": 457.90994, "r": 344.002952, "b": 448.08986 }, "text": "517,294", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.88", "order": 91, "type": "table_cell", "bbox": { "l": 311.76, "t": 462, "r": 376.86, "b": 445.8857 }, "text": "-", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.89", "order": 92, "type": "table_cell", "bbox": { "l": 376.86, "t": 462, "r": 441.96, "b": 445.8857 }, "text": "-", "attrs": { "row": 11, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.90", "order": 93, "type": "table_cell", "bbox": { "l": 441.96, "t": 462, "r": 507.06, "b": 445.8857 }, "text": "-", "attrs": { "row": 11, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.91", "order": 94, "type": "table_cell", "bbox": { "l": 545.52656, "t": 457.90994, "r": 569.291816, "b": 448.08986 }, "text": "0.00%", "attrs": { "row": 11, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.92", "order": 95, "type": "table_cell", "bbox": { "l": 61.0891, "t": 446.38478, "r": 92.221876, "b": 438.13022 }, "text": "535-68-17", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.93", "order": 96, "type": "table_cell", "bbox": { "l": 103.6892, "t": 447.58994, "r": 204.703544, "b": 437.76986 }, "text": "Rosenwald 7 Blocks Sewer", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.94", "order": 97, "type": "table_cell", "bbox": { "l": 181.56, "t": 445.8857, "r": 246.66, "b": 429.7714 }, "text": "-", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.95", "order": 98, "type": "table_cell", "bbox": { "l": 246.66, "t": 445.8857, "r": 311.76, "b": 429.7714 }, "text": "-", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.96", "order": 99, "type": "table_cell", "bbox": { "l": 371.43128, "t": 447.58994, "r": 400.557008, "b": 437.76986 }, "text": "700,000", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.97", "order": 100, "type": "table_cell", "bbox": { "l": 427.934, "t": 447.58994, "r": 457.049792, "b": 437.76986 }, "text": "700,000", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.98", "order": 101, "type": "table_cell", "bbox": { "l": 441.96, "t": 445.8857, "r": 507.06, "b": 429.7714 }, "text": "-", "attrs": { "row": 12, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.99", "order": 102, "type": "table_cell", "bbox": { "l": 533.78552, "t": 447.58994, "r": 569.341496, "b": 437.76986 }, "text": "-100.00%", "attrs": { "row": 12, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.100", "order": 103, "type": "table_cell", "bbox": { "l": 61.089, "t": 436.06478, "r": 92.221776, "b": 427.81022 }, "text": "535-68-37", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.101", "order": 104, "type": "table_cell", "bbox": { "l": 103.6892, "t": 437.26994, "r": 181.031852, "b": 427.44986 }, "text": "Reclaim Master Plan", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.102", "order": 105, "type": "table_cell", "bbox": { "l": 181.56, "t": 429.7714, "r": 246.66, "b": 413.6571 }, "text": "-", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.103", "order": 106, "type": "table_cell", "bbox": { "l": 319.33352, "t": 437.26994, "r": 344.01206, "b": 427.44986 }, "text": "18,349", "attrs": { "row": 13, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.104", "order": 107, "type": "table_cell", "bbox": { "l": 311.76, "t": 429.7714, "r": 376.86, "b": 413.6571 }, "text": "-", "attrs": { "row": 13, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.105", "order": 108, "type": "table_cell", "bbox": { "l": 376.86, "t": 429.7714, "r": 441.96, "b": 413.6571 }, "text": "-", "attrs": { "row": 13, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.106", "order": 109, "type": "table_cell", "bbox": { "l": 441.96, "t": 429.7714, "r": 507.06, "b": 413.6571 }, "text": "-", "attrs": { "row": 13, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.107", "order": 110, "type": "table_cell", "bbox": { "l": 545.54312, "t": 426.94994, "r": 569.308376, "b": 417.12986 }, "text": "0.00%", "attrs": { "row": 13, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.108", "order": 111, "type": "table_cell", "bbox": { "l": 61.0887, "t": 425.74478, "r": 92.221476, "b": 417.49022 }, "text": "581-91-42", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.109", "order": 112, "type": "table_cell", "bbox": { "l": 103.6892, "t": 426.94994, "r": 233.989904, "b": 406.81298 }, "text": "Transfer To W&S R&R Fund TOTAL EXPENDITURES", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.110", "order": 113, "type": "table_cell", "bbox": { "l": 258.34304, "t": 426.94994, "r": 287.468768, "b": 417.12986 }, "text": "140,225", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.111", "order": 114, "type": "table_cell", "bbox": { "l": 246.66, "t": 413.6571, "r": 311.76, "b": 397.5429 }, "text": "-", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.112", "order": 115, "type": "table_cell", "bbox": { "l": 311.76, "t": 413.6571, "r": 376.86, "b": 397.5429 }, "text": "-", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.113", "order": 116, "type": "table_cell", "bbox": { "l": 376.86, "t": 413.6571, "r": 441.96, "b": 397.5429 }, "text": "-", "attrs": { "row": 14, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.114", "order": 117, "type": "table_cell", "bbox": { "l": 441.96, "t": 413.6571, "r": 507.06, "b": 397.5429 }, "text": "-", "attrs": { "row": 14, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.115", "order": 118, "type": "table_cell", "bbox": { "l": 545.53484, "t": 437.26994, "r": 569.300096, "b": 427.44986 }, "text": "0.00%", "attrs": { "row": 14, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.116", "order": 119, "type": "table_cell", "bbox": { "l": 51.36, "t": 397.5429, "r": 116.46, "b": 381.4286 }, "text": "", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.117", "order": 120, "type": "table_cell", "bbox": { "l": 103.6892, "t": 394.79042, "r": 216.088544, "b": 384.73022 }, "text": "RESERVE FOR EXPANSION", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.118", "order": 121, "type": "table_cell", "bbox": { "l": 258.36788, "t": 416.63306, "r": 287.43896, "b": 406.81298 }, "text": "750,560", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.119", "order": 122, "type": "table_cell", "bbox": { "l": 314.88716, "t": 416.63306, "r": 344.002952, "b": 406.81298 }, "text": "603,687", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.120", "order": 123, "type": "table_cell", "bbox": { "l": 364.56716, "t": 416.63306, "r": 400.512296, "b": 406.81298 }, "text": "1,033,786", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.121", "order": 124, "type": "table_cell", "bbox": { "l": 421.08644, "t": 416.63306, "r": 457.031576, "b": 406.81298 }, "text": "1,033,786", "attrs": { "row": 15, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.122", "order": 125, "type": "table_cell", "bbox": { "l": 484.445, "t": 416.63306, "r": 513.550856, "b": 406.81298 }, "text": "334,100", "attrs": { "row": 15, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.123", "order": 126, "type": "table_cell", "bbox": { "l": 538.20704, "t": 416.63306, "r": 569.301752, "b": 406.81298 }, "text": "-67.68%", "attrs": { "row": 15, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.124", "order": 127, "type": "table_cell", "bbox": { "l": 51.36, "t": 381.4286, "r": 116.46, "b": 365.3143 }, "text": "", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.125", "order": 128, "type": "table_cell", "bbox": { "l": 103.6892, "t": 372.70766, "r": 197.350076, "b": 352.4465 }, "text": "TOTAL ENDING FUND BALANCE", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.126", "order": 129, "type": "table_cell", "bbox": { "l": 249.98852, "t": 362.5067, "r": 287.68322, "b": 352.4465 }, "text": "5,450,451", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.127", "order": 130, "type": "table_cell", "bbox": { "l": 306.49124, "t": 362.5067, "r": 344.151164, "b": 352.4465 }, "text": "6,086,717", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.128", "order": 131, "type": "table_cell", "bbox": { "l": 363.0188, "t": 362.5067, "r": 400.679552, "b": 352.4465 }, "text": "4,915,511", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.129", "order": 132, "type": "table_cell", "bbox": { "l": 419.53808, "t": 362.5067, "r": 457.193864, "b": 352.4465 }, "text": "5,968,731", "attrs": { "row": 16, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.130", "order": 133, "type": "table_cell", "bbox": { "l": 476.05736, "t": 362.5067, "r": 513.713144, "b": 352.4465 }, "text": "7,018,931", "attrs": { "row": 16, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.131", "order": 134, "type": "table_cell", "bbox": { "l": 540.5006, "t": 362.5067, "r": 569.26946, "b": 352.4465 }, "text": "17.60%", "attrs": { "row": 16, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.132", "order": 135, "type": "table_cell", "bbox": { "l": 51.36, "t": 365.3143, "r": 116.46, "b": 349.2 }, "text": "", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.133", "order": 136, "type": "table_cell", "bbox": { "l": 116.46, "t": 365.3143, "r": 181.56, "b": 349.2 }, "text": "", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p350.3.134", "order": 137, "type": "table_cell", "bbox": { "l": 251.5286, "t": 394.5503, "r": 287.440616, "b": 384.73022 }, "text": "5,450,451", "attrs": { "row": 17, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.135", "order": 138, "type": "table_cell", "bbox": { "l": 308.04788, "t": 394.5503, "r": 343.986392, "b": 384.73022 }, "text": "6,086,717", "attrs": { "row": 17, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.136", "order": 139, "type": "table_cell", "bbox": { "l": 364.56716, "t": 394.5503, "r": 400.505672, "b": 384.73022 }, "text": "4,915,511", "attrs": { "row": 17, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.137", "order": 140, "type": "table_cell", "bbox": { "l": 421.08644, "t": 394.5503, "r": 457.024952, "b": 384.73022 }, "text": "5,968,731", "attrs": { "row": 17, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.138", "order": 141, "type": "table_cell", "bbox": { "l": 477.60572, "t": 394.5503, "r": 513.544232, "b": 384.73022 }, "text": "7,018,931", "attrs": { "row": 17, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p350.3.139", "order": 142, "type": "table_cell", "bbox": { "l": 541.08848, "t": 394.5503, "r": 569.28602, "b": 384.73022 }, "text": "17.60%", "attrs": { "row": 17, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } } ] }, { "id": "p350.4", "order": 143, "type": "footer", "bbox": { "l": 520.8, "t": 35.52, "r": 541.44, "b": 23.28 }, "text": "337", "attrs": { "block_label": "number" } } ], "excluded_furniture": { "first": [], "last": [] } }