{ "document_id": 16876, "page": 101, "width_pt": 612, "height_pt": 792, "rotation": 0, "pipeline_version": "paddleocr-vl-1.6+paul-48", "engine": "paddleocr_vl", "source_run_id": 16987, "item_count": 75, "counts_by_type": { "footer": 1, "table": 1, "table_cell": 73 }, "build_ms": 5, "items": [ { "id": "p101.1", "order": 1, "type": "table", "bbox": { "l": 49.6605, "t": 738.7361, "r": 559.4606, "b": 508.6459 }, "text": "", "attrs": { "block_label": "table", "n_rows": 13, "n_cols": 6, "integrity": { "cells_checked": 48, "cells_flagged": 1, "flags": [ { "row": 0, "col": 0, "coverage": 0.33, "text": "THE CITY OF BALCH SPRINGS FY 2026 Proposed Budget SEPTEMBER…" } ] } }, "children": [ { "id": "p101.1.1", "order": 2, "type": "table_cell", "bbox": { "l": 49.6605, "t": 738.7361, "r": 559.4606, "b": 724.3555 }, "text": "THE CITY OF BALCH SPRINGS FY 2026 Proposed Budget SEPTEMBER 8, 2025", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 6, "column_header": true, "header_source": "pdf" } }, { "id": "p101.1.2", "order": 3, "type": "table_cell", "bbox": { "l": 170.4822, "t": 680.491, "r": 198.63828, "b": 669.9890800000001 }, "text": "Account", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.3", "order": 4, "type": "table_cell", "bbox": { "l": 328.88412, "t": 692.6086, "r": 355.457976, "b": 670.82956 }, "text": "FY 2023 Actuals", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.4", "order": 5, "type": "table_cell", "bbox": { "l": 377.24844, "t": 692.6086, "r": 403.822296, "b": 670.82956 }, "text": "FY 2024 Actuals", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.5", "order": 6, "type": "table_cell", "bbox": { "l": 425.1222, "t": 703.8910000000001, "r": 452.178936, "b": 670.83196 }, "text": "FY 2025 Revised Budget", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.6", "order": 7, "type": "table_cell", "bbox": { "l": 467.48028, "t": 703.8910000000001, "r": 506.030568, "b": 670.83196 }, "text": "FY 2025 Budget Projections", "attrs": { "row": 1, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.7", "order": 8, "type": "table_cell", "bbox": { "l": 263.1222, "t": 725.851, "r": 347.685912, "b": 715.34908 }, "text": "FY 2026 Proposed Budget", "attrs": { "row": 1, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "pdf" } }, { "id": "p101.1.8", "order": 9, "type": "table_cell", "bbox": { "l": 52.4022, "t": 667.5310000000001, "r": 269.002872, "b": 634.4854 }, "text": "770-64230-000-000-000000-00 - GREASE HAULER REGIST/INSPEC\n770-64700-000-000-000000-00 - SEWER SERVICE\n770-64720-000-000-000000-00 - SEWER SURCHARGE", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p101.1.9", "order": 10, "type": "table_cell", "bbox": { "l": 328.7622, "t": 667.5310000000001, "r": 361.699272, "b": 634.4854 }, "text": "1,200\n5,206,290\n147,832", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p101.1.10", "order": 11, "type": "table_cell", "bbox": { "l": 377.11836, "t": 667.5310000000001, "r": 410.055432, "b": 634.4854 }, "text": "1,600\n4,998,995\n111,562", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p101.1.11", "order": 12, "type": "table_cell", "bbox": { "l": 425.47452, "t": 667.5310000000001, "r": 458.42594, "b": 634.4854 }, "text": "1,000\n5,040,000\n50,000", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p101.1.12", "order": 13, "type": "table_cell", "bbox": { "l": 473.83452, "t": 667.5310000000001, "r": 506.78594, "b": 634.4854 }, "text": "1,200\n5,500,000\n55,000", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p101.1.13", "order": 14, "type": "table_cell", "bbox": { "l": 522.19452, "t": 667.5310000000001, "r": 555.14594, "b": 634.4854 }, "text": "1,500\n5,500,000\n60,000", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p101.1.14", "order": 15, "type": "table_cell", "bbox": { "l": 52.4022, "t": 633.6909, "r": 190.793352, "b": 623.2053000000001 }, "text": "770-64900-000-000-000000-00 - TAP FEES", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.15", "order": 16, "type": "table_cell", "bbox": { "l": 339.0822, "t": 633.6909, "r": 361.699272, "b": 623.2053000000001 }, "text": "16,600", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.16", "order": 17, "type": "table_cell", "bbox": { "l": 391.51836, "t": 633.6909, "r": 410.055432, "b": 623.2053000000001 }, "text": "8,250", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.17", "order": 18, "type": "table_cell", "bbox": { "l": 439.88268, "t": 633.6909, "r": 458.42604, "b": 623.2053000000001 }, "text": "2,000", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.18", "order": 19, "type": "table_cell", "bbox": { "l": 389.5272, "t": 666.8329, "r": 474.4939, "b": 652.4523 }, "text": "-", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.19", "order": 20, "type": "table_cell", "bbox": { "l": 536.59884, "t": 633.6909, "r": 555.142532, "b": 623.2053000000001 }, "text": "2,000", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.20", "order": 21, "type": "table_cell", "bbox": { "l": 52.4022, "t": 622.4110000000001, "r": 255.354456, "b": 600.6454 }, "text": "770-66100-000-000-000000-00 - INTEREST EARNED\n770-67000-000-000-000000-00 - MISCELLANEOUS REVENUES", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p101.1.21", "order": 22, "type": "table_cell", "bbox": { "l": 339.0822, "t": 622.4110000000001, "r": 361.699272, "b": 600.6454 }, "text": "4,733\n18,714", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p101.1.22", "order": 23, "type": "table_cell", "bbox": { "l": 383.35836, "t": 622.4110000000001, "r": 410.05788, "b": 600.6454 }, "text": "192,706\n300", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p101.1.23", "order": 24, "type": "table_cell", "bbox": { "l": 431.71452, "t": 622.4110000000001, "r": 458.4222, "b": 600.6454 }, "text": "210,000\n500", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p101.1.24", "order": 25, "type": "table_cell", "bbox": { "l": 480.07442, "t": 622.4110000000001, "r": 506.77836, "b": 600.6454 }, "text": "306,000\n500", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p101.1.25", "order": 26, "type": "table_cell", "bbox": { "l": 528.43442, "t": 622.4110000000001, "r": 555.13768, "b": 600.6454 }, "text": "250,000\n500", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p101.1.26", "order": 27, "type": "table_cell", "bbox": { "l": 52.4022, "t": 599.851, "r": 203.874648, "b": 589.3654 }, "text": "770-67600-000-000-000000-00 - IMPACT FEES", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.27", "order": 28, "type": "table_cell", "bbox": { "l": 134.6272, "t": 623.691, "r": 219.5939, "b": 609.3104 }, "text": "-", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.28", "order": 29, "type": "table_cell", "bbox": { "l": 219.5939, "t": 623.691, "r": 304.5606, "b": 609.3104 }, "text": "-", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.29", "order": 30, "type": "table_cell", "bbox": { "l": 304.5606, "t": 623.691, "r": 389.5272, "b": 609.3104 }, "text": "-", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.30", "order": 31, "type": "table_cell", "bbox": { "l": 484.15788, "t": 599.851, "r": 506.782732, "b": 589.3654 }, "text": "60,000", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.31", "order": 32, "type": "table_cell", "bbox": { "l": 474.4939, "t": 623.691, "r": 559.4606, "b": 609.3104 }, "text": "-", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.32", "order": 33, "type": "table_cell", "bbox": { "l": 52.4022, "t": 588.5709, "r": 250.19244, "b": 578.0853 }, "text": "770-68200-000-000-000000-00 - SALES OF EQUIP/VEHICLES", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.33", "order": 34, "type": "table_cell", "bbox": { "l": 343.1622, "t": 588.5709, "r": 361.699272, "b": 578.0853 }, "text": "2,084", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.34", "order": 35, "type": "table_cell", "bbox": { "l": 219.5939, "t": 609.3104, "r": 304.5606, "b": 594.9297 }, "text": "-", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.35", "order": 36, "type": "table_cell", "bbox": { "l": 304.5606, "t": 609.3104, "r": 389.5272, "b": 594.9297 }, "text": "-", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.36", "order": 37, "type": "table_cell", "bbox": { "l": 389.5272, "t": 609.3104, "r": 474.4939, "b": 594.9297 }, "text": "-", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.37", "order": 38, "type": "table_cell", "bbox": { "l": 474.4939, "t": 609.3104, "r": 559.4606, "b": 594.9297 }, "text": "-", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.38", "order": 39, "type": "table_cell", "bbox": { "l": 52.4022, "t": 577.291, "r": 230.194728, "b": 566.8054 }, "text": "770-68500-000-000-000000-00 - INSURANCE REFUND", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.39", "order": 40, "type": "table_cell", "bbox": { "l": 134.6272, "t": 594.9297, "r": 219.5939, "b": 580.5491 }, "text": "-", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.40", "order": 41, "type": "table_cell", "bbox": { "l": 219.5939, "t": 594.9297, "r": 304.5606, "b": 580.5491 }, "text": "-", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.41", "order": 42, "type": "table_cell", "bbox": { "l": 439.88172, "t": 577.291, "r": 458.422632, "b": 566.8054 }, "text": "6,000", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.42", "order": 43, "type": "table_cell", "bbox": { "l": 389.5272, "t": 594.9297, "r": 474.4939, "b": 580.5491 }, "text": "-", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.43", "order": 44, "type": "table_cell", "bbox": { "l": 474.4939, "t": 594.9297, "r": 559.4606, "b": 580.5491 }, "text": "-", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.44", "order": 45, "type": "table_cell", "bbox": { "l": 52.4022, "t": 566.011, "r": 268.314168, "b": 555.5254 }, "text": "770-77240-000-000-000000-00 - DEPRECIATION, IMPROVEMENTS", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.45", "order": 46, "type": "table_cell", "bbox": { "l": 339.0822, "t": 566.0109, "r": 361.699272, "b": 555.5253 }, "text": "94,661", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.46", "order": 47, "type": "table_cell", "bbox": { "l": 387.43836, "t": 566.0109, "r": 410.055432, "b": 555.5253 }, "text": "99,315", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.47", "order": 48, "type": "table_cell", "bbox": { "l": 304.5606, "t": 580.5491, "r": 389.5272, "b": 566.1685 }, "text": "-", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.48", "order": 49, "type": "table_cell", "bbox": { "l": 389.5272, "t": 580.5491, "r": 474.4939, "b": 566.1685 }, "text": "-", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.49", "order": 50, "type": "table_cell", "bbox": { "l": 474.4939, "t": 580.5491, "r": 559.4606, "b": 566.1685 }, "text": "-", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.50", "order": 51, "type": "table_cell", "bbox": { "l": 52.4022, "t": 554.731, "r": 254.316504, "b": 544.2454 }, "text": "770-77260-000-000-000000-00 - DEPRECIATION, EQUIPMENT", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.51", "order": 52, "type": "table_cell", "bbox": { "l": 339.0822, "t": 554.731, "r": 361.699272, "b": 544.2454 }, "text": "65,436", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.52", "order": 53, "type": "table_cell", "bbox": { "l": 387.43836, "t": 554.731, "r": 410.055432, "b": 544.2454 }, "text": "92,738", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.53", "order": 54, "type": "table_cell", "bbox": { "l": 304.5606, "t": 566.1685, "r": 389.5272, "b": 551.7878 }, "text": "-", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.54", "order": 55, "type": "table_cell", "bbox": { "l": 389.5272, "t": 566.1685, "r": 474.4939, "b": 551.7878 }, "text": "-", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.55", "order": 56, "type": "table_cell", "bbox": { "l": 474.4939, "t": 566.1685, "r": 559.4606, "b": 551.7878 }, "text": "-", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.56", "order": 57, "type": "table_cell", "bbox": { "l": 52.4022, "t": 543.451, "r": 247.554312, "b": 532.9654 }, "text": "770-77270-000-000-000000-00 - DEPRECIATION, VEHICLES", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.57", "order": 58, "type": "table_cell", "bbox": { "l": 339.0822, "t": 543.451, "r": 361.699272, "b": 532.9654 }, "text": "21,838", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.58", "order": 59, "type": "table_cell", "bbox": { "l": 387.43836, "t": 543.451, "r": 410.055432, "b": 532.9654 }, "text": "21,273", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.59", "order": 60, "type": "table_cell", "bbox": { "l": 304.5606, "t": 551.7878, "r": 389.5272, "b": 537.4072 }, "text": "-", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.60", "order": 61, "type": "table_cell", "bbox": { "l": 389.5272, "t": 551.7878, "r": 474.4939, "b": 537.4072 }, "text": "-", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.61", "order": 62, "type": "table_cell", "bbox": { "l": 474.4939, "t": 551.7878, "r": 559.4606, "b": 537.4072 }, "text": "-", "attrs": { "row": 10, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.62", "order": 63, "type": "table_cell", "bbox": { "l": 52.4022, "t": 532.4110000000001, "r": 274.47252, "b": 521.9254000000001 }, "text": "770-77280-000-000-000000-00 - DEPRECIATION, INFRASTRUCTURE", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.63", "order": 64, "type": "table_cell", "bbox": { "l": 335.0022, "t": 532.4110000000001, "r": 361.699272, "b": 521.9254000000001 }, "text": "211,383", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.64", "order": 65, "type": "table_cell", "bbox": { "l": 383.35836, "t": 532.4110000000001, "r": 410.055432, "b": 521.9254000000001 }, "text": "211,962", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.65", "order": 66, "type": "table_cell", "bbox": { "l": 304.5606, "t": 537.4072, "r": 389.5272, "b": 523.0265 }, "text": "-", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.66", "order": 67, "type": "table_cell", "bbox": { "l": 389.5272, "t": 537.4072, "r": 474.4939, "b": 523.0265 }, "text": "-", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.67", "order": 68, "type": "table_cell", "bbox": { "l": 474.4939, "t": 537.4072, "r": 559.4606, "b": 523.0265 }, "text": "-", "attrs": { "row": 11, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p101.1.68", "order": 69, "type": "table_cell", "bbox": { "l": 207.2022, "t": 520.6510000000001, "r": 315.847704, "b": 510.14908 }, "text": "000 - NON-DEPARTMENTAL Total", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.69", "order": 70, "type": "table_cell", "bbox": { "l": 328.7622, "t": 520.6510000000001, "r": 361.699224, "b": 510.14908 }, "text": "5,790,770", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.70", "order": 71, "type": "table_cell", "bbox": { "l": 377.11836, "t": 520.6510000000001, "r": 410.055384, "b": 510.14908 }, "text": "5,738,700", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.71", "order": 72, "type": "table_cell", "bbox": { "l": 425.47452, "t": 520.6510000000001, "r": 458.417832, "b": 510.14908 }, "text": "5,309,500", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.72", "order": 73, "type": "table_cell", "bbox": { "l": 473.83452, "t": 520.6511, "r": 506.777832, "b": 510.14918 }, "text": "5,922,700", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p101.1.73", "order": 74, "type": "table_cell", "bbox": { "l": 522.19452, "t": 520.6511, "r": 555.137832, "b": 510.14918 }, "text": "5,814,000", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } } ] }, { "id": "p101.2", "order": 75, "type": "footer", "bbox": { "l": 278.2909, "t": 33.5898, "r": 332.5096, "b": 23.9927 }, "text": "Page 107 of 127", "attrs": { "block_label": "number" } } ], "excluded_furniture": { "first": [], "last": [] } }