{ "document_id": 16610, "page": 48, "width_pt": 960, "height_pt": 540, "rotation": 0, "pipeline_version": "paddleocr-vl-1.6+paul-48", "engine": "paddleocr_vl", "source_run_id": 16728, "item_count": 168, "counts_by_type": { "footer": 1, "heading": 1, "table": 1, "table_cell": 165 }, "build_ms": 1, "items": [ { "id": "p48.1", "order": 1, "type": "table", "bbox": { "l": 2.64, "t": 509.76, "r": 738, "b": 95.28 }, "text": "", "attrs": { "block_label": "table", "n_rows": 25, "n_cols": 7, "integrity": { "skipped": "no_text_layer" } }, "children": [ { "id": "p48.1.1", "order": 2, "type": "table_cell", "bbox": { "l": 2.64, "t": 509.76, "r": 107.6914, "b": 493.1808 }, "text": "", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.2", "order": 3, "type": "table_cell", "bbox": { "l": 107.6914, "t": 509.76, "r": 422.8457, "b": 493.1808 }, "text": "FY 25", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 3, "column_header": true, "header_source": "heuristic" } }, { "id": "p48.1.3", "order": 4, "type": "table_cell", "bbox": { "l": 422.8457, "t": 509.76, "r": 738, "b": 493.1808 }, "text": "FY 24", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 3, "column_header": true, "header_source": "heuristic" } }, { "id": "p48.1.4", "order": 5, "type": "table_cell", "bbox": { "l": 2.64, "t": 493.1808, "r": 107.6914, "b": 476.6016 }, "text": "", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.5", "order": 6, "type": "table_cell", "bbox": { "l": 107.6914, "t": 493.1808, "r": 212.7429, "b": 476.6016 }, "text": "Budget", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.6", "order": 7, "type": "table_cell", "bbox": { "l": 212.7429, "t": 493.1808, "r": 317.7943, "b": 476.6016 }, "text": "Actual", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.7", "order": 8, "type": "table_cell", "bbox": { "l": 317.7943, "t": 493.1808, "r": 422.8457, "b": 476.6016 }, "text": "%", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.8", "order": 9, "type": "table_cell", "bbox": { "l": 422.8457, "t": 493.1808, "r": 527.8971, "b": 476.6016 }, "text": "Budget", "attrs": { "row": 1, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.9", "order": 10, "type": "table_cell", "bbox": { "l": 527.8971, "t": 493.1808, "r": 632.9486, "b": 476.6016 }, "text": "Actual", "attrs": { "row": 1, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.10", "order": 11, "type": "table_cell", "bbox": { "l": 632.9486, "t": 493.1808, "r": 738, "b": 476.6016 }, "text": "%", "attrs": { "row": 1, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.11", "order": 12, "type": "table_cell", "bbox": { "l": 2.64, "t": 476.6016, "r": 107.6914, "b": 460.0224 }, "text": "Revenues", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.12", "order": 13, "type": "table_cell", "bbox": { "l": 107.6914, "t": 476.6016, "r": 212.7429, "b": 460.0224 }, "text": "", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.13", "order": 14, "type": "table_cell", "bbox": { "l": 212.7429, "t": 476.6016, "r": 317.7943, "b": 460.0224 }, "text": "", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.14", "order": 15, "type": "table_cell", "bbox": { "l": 317.7943, "t": 476.6016, "r": 422.8457, "b": 460.0224 }, "text": "", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.15", "order": 16, "type": "table_cell", "bbox": { "l": 422.8457, "t": 476.6016, "r": 527.8971, "b": 460.0224 }, "text": "", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.16", "order": 17, "type": "table_cell", "bbox": { "l": 527.8971, "t": 476.6016, "r": 632.9486, "b": 460.0224 }, "text": "", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.17", "order": 18, "type": "table_cell", "bbox": { "l": 632.9486, "t": 476.6016, "r": 738, "b": 460.0224 }, "text": "", "attrs": { "row": 2, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.18", "order": 19, "type": "table_cell", "bbox": { "l": 2.64, "t": 460.0224, "r": 107.6914, "b": 443.4432 }, "text": "Housing", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.19", "order": 20, "type": "table_cell", "bbox": { "l": 107.6914, "t": 460.0224, "r": 212.7429, "b": 443.4432 }, "text": "6,140,400.00", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.20", "order": 21, "type": "table_cell", "bbox": { "l": 212.7429, "t": 460.0224, "r": 317.7943, "b": 443.4432 }, "text": "4,024,739.39", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.21", "order": 22, "type": "table_cell", "bbox": { "l": 317.7943, "t": 460.0224, "r": 422.8457, "b": 443.4432 }, "text": "66%", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.22", "order": 23, "type": "table_cell", "bbox": { "l": 422.8457, "t": 460.0224, "r": 527.8971, "b": 443.4432 }, "text": "10,172,600.00", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.23", "order": 24, "type": "table_cell", "bbox": { "l": 527.8971, "t": 460.0224, "r": 632.9486, "b": 443.4432 }, "text": "5,795,485.93", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.24", "order": 25, "type": "table_cell", "bbox": { "l": 632.9486, "t": 460.0224, "r": 738, "b": 443.4432 }, "text": "", "attrs": { "row": 3, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.25", "order": 26, "type": "table_cell", "bbox": { "l": 2.64, "t": 443.4432, "r": 107.6914, "b": 426.864 }, "text": "Dining", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.26", "order": 27, "type": "table_cell", "bbox": { "l": 107.6914, "t": 443.4432, "r": 212.7429, "b": 426.864 }, "text": "3,288,900.00", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.27", "order": 28, "type": "table_cell", "bbox": { "l": 212.7429, "t": 443.4432, "r": 317.7943, "b": 426.864 }, "text": "1,870,185.25", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.28", "order": 29, "type": "table_cell", "bbox": { "l": 317.7943, "t": 443.4432, "r": 422.8457, "b": 426.864 }, "text": "57%", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.29", "order": 30, "type": "table_cell", "bbox": { "l": 422.8457, "t": 443.4432, "r": 527.8971, "b": 426.864 }, "text": "", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.30", "order": 31, "type": "table_cell", "bbox": { "l": 527.8971, "t": 443.4432, "r": 632.9486, "b": 426.864 }, "text": "", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.31", "order": 32, "type": "table_cell", "bbox": { "l": 632.9486, "t": 443.4432, "r": 738, "b": 426.864 }, "text": "", "attrs": { "row": 4, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.32", "order": 33, "type": "table_cell", "bbox": { "l": 2.64, "t": 426.864, "r": 107.6914, "b": 410.2848 }, "text": "Bookstore", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.33", "order": 34, "type": "table_cell", "bbox": { "l": 107.6914, "t": 426.864, "r": 212.7429, "b": 410.2848 }, "text": "1,689,900.00", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.34", "order": 35, "type": "table_cell", "bbox": { "l": 212.7429, "t": 426.864, "r": 317.7943, "b": 410.2848 }, "text": "741,887.00", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.35", "order": 36, "type": "table_cell", "bbox": { "l": 317.7943, "t": 426.864, "r": 422.8457, "b": 410.2848 }, "text": "44%", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.36", "order": 37, "type": "table_cell", "bbox": { "l": 422.8457, "t": 426.864, "r": 527.8971, "b": 410.2848 }, "text": "", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.37", "order": 38, "type": "table_cell", "bbox": { "l": 527.8971, "t": 426.864, "r": 632.9486, "b": 410.2848 }, "text": "", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.38", "order": 39, "type": "table_cell", "bbox": { "l": 632.9486, "t": 426.864, "r": 738, "b": 410.2848 }, "text": "", "attrs": { "row": 5, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.39", "order": 40, "type": "table_cell", "bbox": { "l": 2.64, "t": 410.2848, "r": 107.6914, "b": 393.7056 }, "text": "Other", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.40", "order": 41, "type": "table_cell", "bbox": { "l": 107.6914, "t": 410.2848, "r": 212.7429, "b": 393.7056 }, "text": "", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.41", "order": 42, "type": "table_cell", "bbox": { "l": 212.7429, "t": 410.2848, "r": 317.7943, "b": 393.7056 }, "text": "", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.42", "order": 43, "type": "table_cell", "bbox": { "l": 317.7943, "t": 410.2848, "r": 422.8457, "b": 393.7056 }, "text": "", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.43", "order": 44, "type": "table_cell", "bbox": { "l": 422.8457, "t": 410.2848, "r": 527.8971, "b": 393.7056 }, "text": "", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.44", "order": 45, "type": "table_cell", "bbox": { "l": 527.8971, "t": 410.2848, "r": 632.9486, "b": 393.7056 }, "text": "", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.45", "order": 46, "type": "table_cell", "bbox": { "l": 632.9486, "t": 410.2848, "r": 738, "b": 393.7056 }, "text": "", "attrs": { "row": 6, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.46", "order": 47, "type": "table_cell", "bbox": { "l": 2.64, "t": 393.7056, "r": 107.6914, "b": 377.1264 }, "text": "Uncollectable ^{{1}}", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.47", "order": 48, "type": "table_cell", "bbox": { "l": 107.6914, "t": 393.7056, "r": 212.7429, "b": 377.1264 }, "text": "", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.48", "order": 49, "type": "table_cell", "bbox": { "l": 212.7429, "t": 393.7056, "r": 317.7943, "b": 377.1264 }, "text": "(367,471.92)", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.49", "order": 50, "type": "table_cell", "bbox": { "l": 317.7943, "t": 393.7056, "r": 422.8457, "b": 377.1264 }, "text": "", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.50", "order": 51, "type": "table_cell", "bbox": { "l": 422.8457, "t": 393.7056, "r": 527.8971, "b": 377.1264 }, "text": "", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.51", "order": 52, "type": "table_cell", "bbox": { "l": 527.8971, "t": 393.7056, "r": 632.9486, "b": 377.1264 }, "text": "", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.52", "order": 53, "type": "table_cell", "bbox": { "l": 632.9486, "t": 393.7056, "r": 738, "b": 377.1264 }, "text": "", "attrs": { "row": 7, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.53", "order": 54, "type": "table_cell", "bbox": { "l": 2.64, "t": 377.1264, "r": 107.6914, "b": 360.5472 }, "text": "Total Revenue", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.54", "order": 55, "type": "table_cell", "bbox": { "l": 107.6914, "t": 377.1264, "r": 212.7429, "b": 360.5472 }, "text": "11,119,200.00", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.55", "order": 56, "type": "table_cell", "bbox": { "l": 212.7429, "t": 377.1264, "r": 317.7943, "b": 360.5472 }, "text": "6,269,339.72", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.56", "order": 57, "type": "table_cell", "bbox": { "l": 317.7943, "t": 377.1264, "r": 422.8457, "b": 360.5472 }, "text": "56%", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.57", "order": 58, "type": "table_cell", "bbox": { "l": 422.8457, "t": 377.1264, "r": 527.8971, "b": 360.5472 }, "text": "10,172,600.00", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.58", "order": 59, "type": "table_cell", "bbox": { "l": 527.8971, "t": 377.1264, "r": 632.9486, "b": 360.5472 }, "text": "5,795,485.93", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.59", "order": 60, "type": "table_cell", "bbox": { "l": 632.9486, "t": 377.1264, "r": 738, "b": 360.5472 }, "text": "57%", "attrs": { "row": 8, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.60", "order": 61, "type": "table_cell", "bbox": { "l": 2.64, "t": 360.5472, "r": 107.6914, "b": 343.968 }, "text": "Expenses", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.61", "order": 62, "type": "table_cell", "bbox": { "l": 107.6914, "t": 360.5472, "r": 212.7429, "b": 343.968 }, "text": "", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.62", "order": 63, "type": "table_cell", "bbox": { "l": 212.7429, "t": 360.5472, "r": 317.7943, "b": 343.968 }, "text": "", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.63", "order": 64, "type": "table_cell", "bbox": { "l": 317.7943, "t": 360.5472, "r": 422.8457, "b": 343.968 }, "text": "", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.64", "order": 65, "type": "table_cell", "bbox": { "l": 422.8457, "t": 360.5472, "r": 527.8971, "b": 343.968 }, "text": "", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.65", "order": 66, "type": "table_cell", "bbox": { "l": 527.8971, "t": 360.5472, "r": 632.9486, "b": 343.968 }, "text": "", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.66", "order": 67, "type": "table_cell", "bbox": { "l": 632.9486, "t": 360.5472, "r": 738, "b": 343.968 }, "text": "", "attrs": { "row": 9, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.67", "order": 68, "type": "table_cell", "bbox": { "l": 2.64, "t": 343.968, "r": 107.6914, "b": 327.3888 }, "text": "Salaries and Wages", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.68", "order": 69, "type": "table_cell", "bbox": { "l": 107.6914, "t": 343.968, "r": 212.7429, "b": 327.3888 }, "text": "353,400.00", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.69", "order": 70, "type": "table_cell", "bbox": { "l": 212.7429, "t": 343.968, "r": 317.7943, "b": 327.3888 }, "text": "251,313.73", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.70", "order": 71, "type": "table_cell", "bbox": { "l": 317.7943, "t": 343.968, "r": 422.8457, "b": 327.3888 }, "text": "71%", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.71", "order": 72, "type": "table_cell", "bbox": { "l": 422.8457, "t": 343.968, "r": 527.8971, "b": 327.3888 }, "text": "680,450.00", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.72", "order": 73, "type": "table_cell", "bbox": { "l": 527.8971, "t": 343.968, "r": 632.9486, "b": 327.3888 }, "text": "45,991.82", "attrs": { "row": 10, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.73", "order": 74, "type": "table_cell", "bbox": { "l": 632.9486, "t": 343.968, "r": 738, "b": 327.3888 }, "text": "7%", "attrs": { "row": 10, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.74", "order": 75, "type": "table_cell", "bbox": { "l": 2.64, "t": 327.3888, "r": 107.6914, "b": 310.8096 }, "text": "Benefits", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.75", "order": 76, "type": "table_cell", "bbox": { "l": 107.6914, "t": 327.3888, "r": 212.7429, "b": 310.8096 }, "text": "134,300.00", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.76", "order": 77, "type": "table_cell", "bbox": { "l": 212.7429, "t": 327.3888, "r": 317.7943, "b": 310.8096 }, "text": "95,744.26", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.77", "order": 78, "type": "table_cell", "bbox": { "l": 317.7943, "t": 327.3888, "r": 422.8457, "b": 310.8096 }, "text": "71%", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.78", "order": 79, "type": "table_cell", "bbox": { "l": 422.8457, "t": 327.3888, "r": 527.8971, "b": 310.8096 }, "text": "", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.79", "order": 80, "type": "table_cell", "bbox": { "l": 527.8971, "t": 327.3888, "r": 632.9486, "b": 310.8096 }, "text": "", "attrs": { "row": 11, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.80", "order": 81, "type": "table_cell", "bbox": { "l": 632.9486, "t": 327.3888, "r": 738, "b": 310.8096 }, "text": "", "attrs": { "row": 11, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.81", "order": 82, "type": "table_cell", "bbox": { "l": 2.64, "t": 310.8096, "r": 107.6914, "b": 294.2304 }, "text": "Contracted Services", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.82", "order": 83, "type": "table_cell", "bbox": { "l": 107.6914, "t": 310.8096, "r": 212.7429, "b": 294.2304 }, "text": "4,789,000.00", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.83", "order": 84, "type": "table_cell", "bbox": { "l": 212.7429, "t": 310.8096, "r": 317.7943, "b": 294.2304 }, "text": "2,059,698.98", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.84", "order": 85, "type": "table_cell", "bbox": { "l": 317.7943, "t": 310.8096, "r": 422.8457, "b": 294.2304 }, "text": "43%", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.85", "order": 86, "type": "table_cell", "bbox": { "l": 422.8457, "t": 310.8096, "r": 527.8971, "b": 294.2304 }, "text": "6,598,975.00", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.86", "order": 87, "type": "table_cell", "bbox": { "l": 527.8971, "t": 310.8096, "r": 632.9486, "b": 294.2304 }, "text": "2,820.65", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.87", "order": 88, "type": "table_cell", "bbox": { "l": 632.9486, "t": 310.8096, "r": 738, "b": 294.2304 }, "text": "0%", "attrs": { "row": 12, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.88", "order": 89, "type": "table_cell", "bbox": { "l": 2.64, "t": 294.2304, "r": 107.6914, "b": 277.6512 }, "text": "Operating", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.89", "order": 90, "type": "table_cell", "bbox": { "l": 107.6914, "t": 294.2304, "r": 212.7429, "b": 277.6512 }, "text": "524,800.00", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.90", "order": 91, "type": "table_cell", "bbox": { "l": 212.7429, "t": 294.2304, "r": 317.7943, "b": 277.6512 }, "text": "949,878.39", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.91", "order": 92, "type": "table_cell", "bbox": { "l": 317.7943, "t": 294.2304, "r": 422.8457, "b": 277.6512 }, "text": "181%", "attrs": { "row": 13, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.92", "order": 93, "type": "table_cell", "bbox": { "l": 422.8457, "t": 294.2304, "r": 527.8971, "b": 277.6512 }, "text": "1,600,000.00", "attrs": { "row": 13, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.93", "order": 94, "type": "table_cell", "bbox": { "l": 527.8971, "t": 294.2304, "r": 632.9486, "b": 277.6512 }, "text": "547,599.91", "attrs": { "row": 13, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.94", "order": 95, "type": "table_cell", "bbox": { "l": 632.9486, "t": 294.2304, "r": 738, "b": 277.6512 }, "text": "34%", "attrs": { "row": 13, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.95", "order": 96, "type": "table_cell", "bbox": { "l": 2.64, "t": 277.6512, "r": 107.6914, "b": 261.072 }, "text": "Utilities", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.96", "order": 97, "type": "table_cell", "bbox": { "l": 107.6914, "t": 277.6512, "r": 212.7429, "b": 261.072 }, "text": "1,072,500.00", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.97", "order": 98, "type": "table_cell", "bbox": { "l": 212.7429, "t": 277.6512, "r": 317.7943, "b": 261.072 }, "text": "411,712.36", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.98", "order": 99, "type": "table_cell", "bbox": { "l": 317.7943, "t": 277.6512, "r": 422.8457, "b": 261.072 }, "text": "38%", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.99", "order": 100, "type": "table_cell", "bbox": { "l": 422.8457, "t": 277.6512, "r": 527.8971, "b": 261.072 }, "text": "", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.100", "order": 101, "type": "table_cell", "bbox": { "l": 527.8971, "t": 277.6512, "r": 632.9486, "b": 261.072 }, "text": "", "attrs": { "row": 14, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.101", "order": 102, "type": "table_cell", "bbox": { "l": 632.9486, "t": 277.6512, "r": 738, "b": 261.072 }, "text": "", "attrs": { "row": 14, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.102", "order": 103, "type": "table_cell", "bbox": { "l": 2.64, "t": 261.072, "r": 107.6914, "b": 244.4928 }, "text": "Capital", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.103", "order": 104, "type": "table_cell", "bbox": { "l": 107.6914, "t": 261.072, "r": 212.7429, "b": 244.4928 }, "text": "", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.104", "order": 105, "type": "table_cell", "bbox": { "l": 212.7429, "t": 261.072, "r": 317.7943, "b": 244.4928 }, "text": "", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.105", "order": 106, "type": "table_cell", "bbox": { "l": 317.7943, "t": 261.072, "r": 422.8457, "b": 244.4928 }, "text": "", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.106", "order": 107, "type": "table_cell", "bbox": { "l": 422.8457, "t": 261.072, "r": 527.8971, "b": 244.4928 }, "text": "", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.107", "order": 108, "type": "table_cell", "bbox": { "l": 527.8971, "t": 261.072, "r": 632.9486, "b": 244.4928 }, "text": "", "attrs": { "row": 15, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.108", "order": 109, "type": "table_cell", "bbox": { "l": 632.9486, "t": 261.072, "r": 738, "b": 244.4928 }, "text": "", "attrs": { "row": 15, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.109", "order": 110, "type": "table_cell", "bbox": { "l": 2.64, "t": 244.4928, "r": 107.6914, "b": 227.9136 }, "text": "Total Expenses", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.110", "order": 111, "type": "table_cell", "bbox": { "l": 107.6914, "t": 244.4928, "r": 212.7429, "b": 227.9136 }, "text": "6,874,000.00", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.111", "order": 112, "type": "table_cell", "bbox": { "l": 212.7429, "t": 244.4928, "r": 317.7943, "b": 227.9136 }, "text": "3,768,347.72", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.112", "order": 113, "type": "table_cell", "bbox": { "l": 317.7943, "t": 244.4928, "r": 422.8457, "b": 227.9136 }, "text": "55%", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.113", "order": 114, "type": "table_cell", "bbox": { "l": 422.8457, "t": 244.4928, "r": 527.8971, "b": 227.9136 }, "text": "8,879,425.00", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.114", "order": 115, "type": "table_cell", "bbox": { "l": 527.8971, "t": 244.4928, "r": 632.9486, "b": 227.9136 }, "text": "596,412.38", "attrs": { "row": 16, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.115", "order": 116, "type": "table_cell", "bbox": { "l": 632.9486, "t": 244.4928, "r": 738, "b": 227.9136 }, "text": "7%", "attrs": { "row": 16, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.116", "order": 117, "type": "table_cell", "bbox": { "l": 2.64, "t": 227.9136, "r": 107.6914, "b": 211.3344 }, "text": "Transfers To (From)", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.117", "order": 118, "type": "table_cell", "bbox": { "l": 107.6914, "t": 227.9136, "r": 212.7429, "b": 211.3344 }, "text": "", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.118", "order": 119, "type": "table_cell", "bbox": { "l": 212.7429, "t": 227.9136, "r": 317.7943, "b": 211.3344 }, "text": "", "attrs": { "row": 17, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.119", "order": 120, "type": "table_cell", "bbox": { "l": 317.7943, "t": 227.9136, "r": 422.8457, "b": 211.3344 }, "text": "", "attrs": { "row": 17, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.120", "order": 121, "type": "table_cell", "bbox": { "l": 422.8457, "t": 227.9136, "r": 527.8971, "b": 211.3344 }, "text": "", "attrs": { "row": 17, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.121", "order": 122, "type": "table_cell", "bbox": { "l": 527.8971, "t": 227.9136, "r": 632.9486, "b": 211.3344 }, "text": "", "attrs": { "row": 17, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.122", "order": 123, "type": "table_cell", "bbox": { "l": 632.9486, "t": 227.9136, "r": 738, "b": 211.3344 }, "text": "", "attrs": { "row": 17, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.123", "order": 124, "type": "table_cell", "bbox": { "l": 2.64, "t": 211.3344, "r": 107.6914, "b": 194.7552 }, "text": "Mandatory: Debt Service", "attrs": { "row": 18, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.124", "order": 125, "type": "table_cell", "bbox": { "l": 107.6914, "t": 211.3344, "r": 212.7429, "b": 194.7552 }, "text": "4,060,500.00", "attrs": { "row": 18, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.125", "order": 126, "type": "table_cell", "bbox": { "l": 212.7429, "t": 211.3344, "r": 317.7943, "b": 194.7552 }, "text": "2,404,375.00", "attrs": { "row": 18, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.126", "order": 127, "type": "table_cell", "bbox": { "l": 317.7943, "t": 211.3344, "r": 422.8457, "b": 194.7552 }, "text": "59%", "attrs": { "row": 18, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.127", "order": 128, "type": "table_cell", "bbox": { "l": 422.8457, "t": 211.3344, "r": 527.8971, "b": 194.7552 }, "text": "", "attrs": { "row": 18, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.128", "order": 129, "type": "table_cell", "bbox": { "l": 527.8971, "t": 211.3344, "r": 632.9486, "b": 194.7552 }, "text": "", "attrs": { "row": 18, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.129", "order": 130, "type": "table_cell", "bbox": { "l": 632.9486, "t": 211.3344, "r": 738, "b": 194.7552 }, "text": "", "attrs": { "row": 18, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.130", "order": 131, "type": "table_cell", "bbox": { "l": 2.64, "t": 194.7552, "r": 107.6914, "b": 178.176 }, "text": "Non-Mandatory Transfer to Reserves", "attrs": { "row": 19, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.131", "order": 132, "type": "table_cell", "bbox": { "l": 107.6914, "t": 194.7552, "r": 212.7429, "b": 178.176 }, "text": "184,700.00", "attrs": { "row": 19, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.132", "order": 133, "type": "table_cell", "bbox": { "l": 212.7429, "t": 194.7552, "r": 317.7943, "b": 178.176 }, "text": "", "attrs": { "row": 19, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.133", "order": 134, "type": "table_cell", "bbox": { "l": 317.7943, "t": 194.7552, "r": 422.8457, "b": 178.176 }, "text": "0%", "attrs": { "row": 19, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.134", "order": 135, "type": "table_cell", "bbox": { "l": 422.8457, "t": 194.7552, "r": 527.8971, "b": 178.176 }, "text": "", "attrs": { "row": 19, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.135", "order": 136, "type": "table_cell", "bbox": { "l": 527.8971, "t": 194.7552, "r": 632.9486, "b": 178.176 }, "text": "", "attrs": { "row": 19, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.136", "order": 137, "type": "table_cell", "bbox": { "l": 632.9486, "t": 194.7552, "r": 738, "b": 178.176 }, "text": "", "attrs": { "row": 19, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.137", "order": 138, "type": "table_cell", "bbox": { "l": 2.64, "t": 178.176, "r": 107.6914, "b": 161.5968 }, "text": "Total Transfers", "attrs": { "row": 20, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.138", "order": 139, "type": "table_cell", "bbox": { "l": 107.6914, "t": 178.176, "r": 212.7429, "b": 161.5968 }, "text": "4,245,200.00", "attrs": { "row": 20, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.139", "order": 140, "type": "table_cell", "bbox": { "l": 212.7429, "t": 178.176, "r": 317.7943, "b": 161.5968 }, "text": "2,404,375.00", "attrs": { "row": 20, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.140", "order": 141, "type": "table_cell", "bbox": { "l": 317.7943, "t": 178.176, "r": 422.8457, "b": 161.5968 }, "text": "57%", "attrs": { "row": 20, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.141", "order": 142, "type": "table_cell", "bbox": { "l": 422.8457, "t": 178.176, "r": 527.8971, "b": 161.5968 }, "text": "", "attrs": { "row": 20, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.142", "order": 143, "type": "table_cell", "bbox": { "l": 527.8971, "t": 178.176, "r": 632.9486, "b": 161.5968 }, "text": "", "attrs": { "row": 20, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.143", "order": 144, "type": "table_cell", "bbox": { "l": 632.9486, "t": 178.176, "r": 738, "b": 161.5968 }, "text": "", "attrs": { "row": 20, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.144", "order": 145, "type": "table_cell", "bbox": { "l": 2.64, "t": 161.5968, "r": 107.6914, "b": 145.0176 }, "text": "", "attrs": { "row": 21, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.145", "order": 146, "type": "table_cell", "bbox": { "l": 107.6914, "t": 161.5968, "r": 212.7429, "b": 145.0176 }, "text": "", "attrs": { "row": 21, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.146", "order": 147, "type": "table_cell", "bbox": { "l": 212.7429, "t": 161.5968, "r": 317.7943, "b": 145.0176 }, "text": "", "attrs": { "row": 21, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.147", "order": 148, "type": "table_cell", "bbox": { "l": 317.7943, "t": 161.5968, "r": 422.8457, "b": 145.0176 }, "text": "", "attrs": { "row": 21, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.148", "order": 149, "type": "table_cell", "bbox": { "l": 422.8457, "t": 161.5968, "r": 527.8971, "b": 145.0176 }, "text": "", "attrs": { "row": 21, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.149", "order": 150, "type": "table_cell", "bbox": { "l": 527.8971, "t": 161.5968, "r": 632.9486, "b": 145.0176 }, "text": "", "attrs": { "row": 21, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.150", "order": 151, "type": "table_cell", "bbox": { "l": 632.9486, "t": 161.5968, "r": 738, "b": 145.0176 }, "text": "", "attrs": { "row": 21, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.151", "order": 152, "type": "table_cell", "bbox": { "l": 2.64, "t": 145.0176, "r": 107.6914, "b": 128.4384 }, "text": "", "attrs": { "row": 22, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.152", "order": 153, "type": "table_cell", "bbox": { "l": 107.6914, "t": 145.0176, "r": 212.7429, "b": 128.4384 }, "text": "", "attrs": { "row": 22, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.153", "order": 154, "type": "table_cell", "bbox": { "l": 212.7429, "t": 145.0176, "r": 317.7943, "b": 128.4384 }, "text": "", "attrs": { "row": 22, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.154", "order": 155, "type": "table_cell", "bbox": { "l": 317.7943, "t": 145.0176, "r": 422.8457, "b": 128.4384 }, "text": "", "attrs": { "row": 22, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.155", "order": 156, "type": "table_cell", "bbox": { "l": 422.8457, "t": 145.0176, "r": 527.8971, "b": 128.4384 }, "text": "", "attrs": { "row": 22, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.156", "order": 157, "type": "table_cell", "bbox": { "l": 527.8971, "t": 145.0176, "r": 632.9486, "b": 128.4384 }, "text": "", "attrs": { "row": 22, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.157", "order": 158, "type": "table_cell", "bbox": { "l": 632.9486, "t": 145.0176, "r": 738, "b": 128.4384 }, "text": "", "attrs": { "row": 22, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.158", "order": 159, "type": "table_cell", "bbox": { "l": 2.64, "t": 128.4384, "r": 107.6914, "b": 111.8592 }, "text": "Total Expenses and Transfers", "attrs": { "row": 23, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.159", "order": 160, "type": "table_cell", "bbox": { "l": 107.6914, "t": 128.4384, "r": 212.7429, "b": 111.8592 }, "text": "11,119,200.00", "attrs": { "row": 23, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.160", "order": 161, "type": "table_cell", "bbox": { "l": 212.7429, "t": 128.4384, "r": 317.7943, "b": 111.8592 }, "text": "6,172,722.72", "attrs": { "row": 23, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.161", "order": 162, "type": "table_cell", "bbox": { "l": 317.7943, "t": 128.4384, "r": 422.8457, "b": 111.8592 }, "text": "56%", "attrs": { "row": 23, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.162", "order": 163, "type": "table_cell", "bbox": { "l": 422.8457, "t": 128.4384, "r": 527.8971, "b": 111.8592 }, "text": "8,879,425.00", "attrs": { "row": 23, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.163", "order": 164, "type": "table_cell", "bbox": { "l": 527.8971, "t": 128.4384, "r": 632.9486, "b": 111.8592 }, "text": "596,412.38", "attrs": { "row": 23, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.164", "order": 165, "type": "table_cell", "bbox": { "l": 632.9486, "t": 128.4384, "r": 738, "b": 111.8592 }, "text": "7%", "attrs": { "row": 23, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p48.1.165", "order": 166, "type": "table_cell", "bbox": { "l": 2.64, "t": 111.8592, "r": 738, "b": 95.28 }, "text": "^{{1}} As of January 27, the outstanding auxiliary charges are 305,134.13.", "attrs": { "row": 24, "col": 0, "rowspan": 1, "colspan": 7 } } ] }, { "id": "p48.2", "order": 167, "type": "heading", "bbox": { "l": 748.8, "t": 501.12, "r": 932.88, "b": 365.28 }, "text": "Auxiliary Revenues, Expenses", "attrs": { "block_label": "paragraph_title" }, "level": 3 }, { "id": "p48.3", "order": 168, "type": "footer", "bbox": { "l": 824.16, "t": 83.76, "r": 918.48, "b": 12.24 }, "text": "", "attrs": { "block_label": "footer_image" } } ], "excluded_furniture": { "first": [], "last": [] } }