{ "document_id": 16876, "page": 86, "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": 202, "counts_by_type": { "table": 2, "table_cell": 200 }, "build_ms": 19, "items": [ { "id": "p86.1", "order": 1, "type": "table", "bbox": { "l": 50.1403, "t": 737.0566, "r": 558.501, "b": 399.7189 }, "text": "", "attrs": { "block_label": "table", "n_rows": 21, "n_cols": 8, "integrity": { "cells_checked": 106, "cells_flagged": 0 } }, "children": [ { "id": "p86.1.1", "order": 2, "type": "table_cell", "bbox": { "l": 126.3222, "t": 664.525, "r": 162.812052, "b": 654.79528 }, "text": "Description", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.2", "order": 3, "type": "table_cell", "bbox": { "l": 251.4822, "t": 674.845, "r": 275.96256, "b": 654.79528 }, "text": "FY 2023 Actuals", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.3", "order": 4, "type": "table_cell", "bbox": { "l": 298.2822, "t": 674.845, "r": 322.76256, "b": 654.79528 }, "text": "FY 2024 Actuals", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.4", "order": 5, "type": "table_cell", "bbox": { "l": 334.2822, "t": 674.845, "r": 382.1748, "b": 654.79528 }, "text": "FY 2025 Revised Budget", "attrs": { "row": 0, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.5", "order": 6, "type": "table_cell", "bbox": { "l": 394.87908, "t": 685.165, "r": 425.167464, "b": 665.1158800000001 }, "text": "FY 2025 Projected Ending Balance", "attrs": { "row": 0, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.6", "order": 7, "type": "table_cell", "bbox": { "l": 442.4022, "t": 674.845, "r": 472.210524, "b": 654.79528 }, "text": "FY 2026 Proposed", "attrs": { "row": 0, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.7", "order": 8, "type": "table_cell", "bbox": { "l": 488.0052, "t": 664.525, "r": 511.750404, "b": 654.79528 }, "text": "Change", "attrs": { "row": 0, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.8", "order": 9, "type": "table_cell", "bbox": { "l": 530.00496, "t": 664.5249, "r": 553.750164, "b": 654.7951800000001 }, "text": "% Change", "attrs": { "row": 0, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.9", "order": 10, "type": "table_cell", "bbox": { "l": 162.6822, "t": 654.085, "r": 236.716524, "b": 644.35528 }, "text": "Beginning Fund Balance", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.10", "order": 11, "type": "table_cell", "bbox": { "l": 249.4422, "t": 654.0849000000001, "r": 284.237856, "b": 644.35518 }, "text": "13,036,594", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.11", "order": 12, "type": "table_cell", "bbox": { "l": 293.24484, "t": 654.0849000000001, "r": 328.040496, "b": 644.35518 }, "text": "14,788,512", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.12", "order": 13, "type": "table_cell", "bbox": { "l": 345.92292, "t": 654.0849000000001, "r": 380.718576, "b": 644.35518 }, "text": "16,790,088", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.13", "order": 14, "type": "table_cell", "bbox": { "l": 396.80172, "t": 654.0849000000001, "r": 431.59958, "b": 644.35518 }, "text": "16,790,088", "attrs": { "row": 1, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.14", "order": 15, "type": "table_cell", "bbox": { "l": 440.60354, "t": 654.0849000000001, "r": 475.40342, "b": 644.35518 }, "text": "18,301,741", "attrs": { "row": 1, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.15", "order": 16, "type": "table_cell", "bbox": { "l": 484.40738, "t": 654.0849000000001, "r": 515.363312, "b": 644.35518 }, "text": "1,511,653", "attrs": { "row": 1, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.16", "order": 17, "type": "table_cell", "bbox": { "l": 536.8511, "t": 654.0849000000001, "r": 556.098104, "b": 644.35518 }, "text": "9.00%", "attrs": { "row": 1, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.17", "order": 18, "type": "table_cell", "bbox": { "l": 50.1403, "t": 710.0696, "r": 113.6854, "b": 696.5761 }, "text": "", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1, "column_header": true, "header_source": "pdf" } }, { "id": "p86.1.18", "order": 19, "type": "table_cell", "bbox": { "l": 113.6854, "t": 710.0696, "r": 177.2305, "b": 696.5761 }, "text": "", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1, "column_header": true, "header_source": "pdf" } }, { "id": "p86.1.19", "order": 20, "type": "table_cell", "bbox": { "l": 177.2305, "t": 710.0696, "r": 240.7756, "b": 696.5761 }, "text": "", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1, "column_header": true, "header_source": "pdf" } }, { "id": "p86.1.20", "order": 21, "type": "table_cell", "bbox": { "l": 240.7756, "t": 710.0696, "r": 304.3207, "b": 696.5761 }, "text": "", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1, "column_header": true, "header_source": "pdf" } }, { "id": "p86.1.21", "order": 22, "type": "table_cell", "bbox": { "l": 304.3207, "t": 710.0696, "r": 367.8657, "b": 696.5761 }, "text": "", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1, "column_header": true, "header_source": "pdf" } }, { "id": "p86.1.22", "order": 23, "type": "table_cell", "bbox": { "l": 367.8657, "t": 710.0696, "r": 431.4108, "b": 696.5761 }, "text": "", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1, "column_header": true, "header_source": "pdf" } }, { "id": "p86.1.23", "order": 24, "type": "table_cell", "bbox": { "l": 431.4108, "t": 710.0696, "r": 494.9559, "b": 696.5761 }, "text": "", "attrs": { "row": 2, "col": 6, "rowspan": 1, "colspan": 1, "column_header": true, "header_source": "pdf" } }, { "id": "p86.1.24", "order": 25, "type": "table_cell", "bbox": { "l": 494.9559, "t": 710.0696, "r": 558.501, "b": 696.5761 }, "text": "", "attrs": { "row": 2, "col": 7, "rowspan": 1, "colspan": 1, "column_header": true, "header_source": "pdf" } }, { "id": "p86.1.25", "order": 26, "type": "table_cell", "bbox": { "l": 52.2822, "t": 633.445, "r": 82.86996, "b": 623.71528 }, "text": "Revenues", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.26", "order": 27, "type": "table_cell", "bbox": { "l": 113.6854, "t": 696.5761, "r": 177.2305, "b": 683.0826 }, "text": "", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.27", "order": 28, "type": "table_cell", "bbox": { "l": 177.2305, "t": 696.5761, "r": 240.7756, "b": 683.0826 }, "text": "", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.28", "order": 29, "type": "table_cell", "bbox": { "l": 240.7756, "t": 696.5761, "r": 304.3207, "b": 683.0826 }, "text": "", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.29", "order": 30, "type": "table_cell", "bbox": { "l": 304.3207, "t": 696.5761, "r": 367.8657, "b": 683.0826 }, "text": "", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.30", "order": 31, "type": "table_cell", "bbox": { "l": 367.8657, "t": 696.5761, "r": 431.4108, "b": 683.0826 }, "text": "", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.31", "order": 32, "type": "table_cell", "bbox": { "l": 431.4108, "t": 696.5761, "r": 494.9559, "b": 683.0826 }, "text": "", "attrs": { "row": 3, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.32", "order": 33, "type": "table_cell", "bbox": { "l": 494.9559, "t": 696.5761, "r": 558.501, "b": 683.0826 }, "text": "", "attrs": { "row": 3, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.33", "order": 34, "type": "table_cell", "bbox": { "l": 52.2822, "t": 623.125, "r": 236.70912, "b": 603.07528 }, "text": "Charges for Services\nMiscellaneous:", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p86.1.34", "order": 35, "type": "table_cell", "bbox": { "l": 253.5222, "t": 623.125, "r": 284.237724, "b": 613.4104 }, "text": "5,371,922", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.35", "order": 36, "type": "table_cell", "bbox": { "l": 297.32484, "t": 623.125, "r": 328.040364, "b": 613.4104 }, "text": "5,120,406", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.36", "order": 37, "type": "table_cell", "bbox": { "l": 350.00292, "t": 623.125, "r": 380.71656, "b": 613.4104 }, "text": "5,093,000", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.37", "order": 38, "type": "table_cell", "bbox": { "l": 400.87908, "t": 623.125, "r": 431.59718, "b": 613.4104 }, "text": "5,556,200", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.38", "order": 39, "type": "table_cell", "bbox": { "l": 444.68354, "t": 623.125, "r": 475.40102, "b": 613.4104 }, "text": "5,563,500", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.39", "order": 40, "type": "table_cell", "bbox": { "l": 490.40762, "t": 623.125, "r": 515.360156, "b": 613.4104 }, "text": "470,500", "attrs": { "row": 4, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.40", "order": 41, "type": "table_cell", "bbox": { "l": 536.84606, "t": 623.125, "r": 556.037876, "b": 613.4104 }, "text": "9.24%", "attrs": { "row": 4, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.41", "order": 42, "type": "table_cell", "bbox": { "l": 190.7622, "t": 602.485, "r": 236.767068, "b": 592.7704 }, "text": "Interest Earned", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.42", "order": 43, "type": "table_cell", "bbox": { "l": 266.9622, "t": 602.4851, "r": 284.2368, "b": 592.7705000000001 }, "text": "4,733", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.43", "order": 44, "type": "table_cell", "bbox": { "l": 303.08388, "t": 602.4851, "r": 328.03944, "b": 592.7705000000001 }, "text": "192,706", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.44", "order": 45, "type": "table_cell", "bbox": { "l": 355.76196, "t": 602.4851, "r": 380.716008, "b": 592.7705000000001 }, "text": "210,000", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.45", "order": 46, "type": "table_cell", "bbox": { "l": 406.63908, "t": 602.4853, "r": 431.596152, "b": 592.7707 }, "text": "306,000", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.46", "order": 47, "type": "table_cell", "bbox": { "l": 450.44364, "t": 602.4853, "r": 475.399956, "b": 592.7707 }, "text": "250,000", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.47", "order": 48, "type": "table_cell", "bbox": { "l": 494.24758, "t": 602.4853, "r": 515.359636, "b": 592.7707 }, "text": "40,000", "attrs": { "row": 5, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.48", "order": 49, "type": "table_cell", "bbox": { "l": 533.00516, "t": 602.4853, "r": 556.037456, "b": 592.7707 }, "text": "19.05%", "attrs": { "row": 5, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.49", "order": 50, "type": "table_cell", "bbox": { "l": 165.3222, "t": 592.165, "r": 236.66592, "b": 582.4504 }, "text": "Miscellaneous Revenue", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.50", "order": 51, "type": "table_cell", "bbox": { "l": 263.1222, "t": 592.165, "r": 284.236524, "b": 582.4504 }, "text": "18,714", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.51", "order": 52, "type": "table_cell", "bbox": { "l": 316.51848, "t": 592.165, "r": 328.03236, "b": 582.4504 }, "text": "300", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.52", "order": 53, "type": "table_cell", "bbox": { "l": 369.19656, "t": 592.165, "r": 380.71044, "b": 582.4504 }, "text": "500", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.53", "order": 54, "type": "table_cell", "bbox": { "l": 410.47416, "t": 592.165, "r": 431.5968, "b": 582.4504 }, "text": "60,500", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.54", "order": 55, "type": "table_cell", "bbox": { "l": 463.88364, "t": 592.1654, "r": 475.39752, "b": 582.4508000000001 }, "text": "500", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.55", "order": 56, "type": "table_cell", "bbox": { "l": 431.4108, "t": 642.602, "r": 494.9559, "b": 629.1085 }, "text": "-", "attrs": { "row": 6, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.56", "order": 57, "type": "table_cell", "bbox": { "l": 536.83764, "t": 592.1654, "r": 556.038528, "b": 582.4508000000001 }, "text": "0.00%", "attrs": { "row": 6, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.57", "order": 58, "type": "table_cell", "bbox": { "l": 150.5622, "t": 581.965, "r": 236.707644, "b": 572.2504 }, "text": "Other Finance Sources/Uses", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.58", "order": 59, "type": "table_cell", "bbox": { "l": 266.9622, "t": 581.9649, "r": 284.2368, "b": 572.2503 }, "text": "2,084", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.59", "order": 60, "type": "table_cell", "bbox": { "l": 177.2305, "t": 629.1085, "r": 240.7756, "b": 615.615 }, "text": "-", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.60", "order": 61, "type": "table_cell", "bbox": { "l": 363.44292, "t": 581.9649, "r": 380.716008, "b": 572.2503 }, "text": "6,000", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.61", "order": 62, "type": "table_cell", "bbox": { "l": 304.3207, "t": 629.1085, "r": 367.8657, "b": 615.615 }, "text": "-", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.62", "order": 63, "type": "table_cell", "bbox": { "l": 367.8657, "t": 629.1085, "r": 431.4108, "b": 615.615 }, "text": "-", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.63", "order": 64, "type": "table_cell", "bbox": { "l": 495.79728, "t": 581.9649, "r": 517.663068, "b": 572.2503 }, "text": "(6,000)", "attrs": { "row": 7, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.64", "order": 65, "type": "table_cell", "bbox": { "l": 526.88156, "t": 581.9648, "r": 556.0367, "b": 572.2502 }, "text": "-100.00%", "attrs": { "row": 7, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.65", "order": 66, "type": "table_cell", "bbox": { "l": 182.3622, "t": 571.165, "r": 236.715576, "b": 561.43528 }, "text": "TOTAL REVENUES", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.66", "order": 67, "type": "table_cell", "bbox": { "l": 253.2822, "t": 571.165, "r": 284.238132, "b": 561.43528 }, "text": "5,397,453", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.67", "order": 68, "type": "table_cell", "bbox": { "l": 297.08484, "t": 571.165, "r": 328.040772, "b": 561.43528 }, "text": "5,313,412", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.68", "order": 69, "type": "table_cell", "bbox": { "l": 349.76292, "t": 571.165, "r": 380.71848, "b": 561.43528 }, "text": "5,309,500", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.69", "order": 70, "type": "table_cell", "bbox": { "l": 400.63908, "t": 571.1652, "r": 431.5992, "b": 561.43548 }, "text": "5,922,700", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.70", "order": 71, "type": "table_cell", "bbox": { "l": 444.44364, "t": 571.1654, "r": 475.40314, "b": 561.43568 }, "text": "5,814,000", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.71", "order": 72, "type": "table_cell", "bbox": { "l": 490.28122, "t": 571.1654, "r": 515.354716, "b": 561.43568 }, "text": "504,500", "attrs": { "row": 8, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.72", "order": 73, "type": "table_cell", "bbox": { "l": 536.84818, "t": 571.1654, "r": 556.09216, "b": 561.43568 }, "text": "9.50%", "attrs": { "row": 8, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.73", "order": 74, "type": "table_cell", "bbox": { "l": 50.1403, "t": 602.1215, "r": 113.6854, "b": 588.628 }, "text": "", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.74", "order": 75, "type": "table_cell", "bbox": { "l": 113.6854, "t": 602.1215, "r": 177.2305, "b": 588.628 }, "text": "", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.75", "order": 76, "type": "table_cell", "bbox": { "l": 177.2305, "t": 602.1215, "r": 240.7756, "b": 588.628 }, "text": "", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.76", "order": 77, "type": "table_cell", "bbox": { "l": 240.7756, "t": 602.1215, "r": 304.3207, "b": 588.628 }, "text": "", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.77", "order": 78, "type": "table_cell", "bbox": { "l": 304.3207, "t": 602.1215, "r": 367.8657, "b": 588.628 }, "text": "", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.78", "order": 79, "type": "table_cell", "bbox": { "l": 367.8657, "t": 602.1215, "r": 431.4108, "b": 588.628 }, "text": "", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.79", "order": 80, "type": "table_cell", "bbox": { "l": 431.4108, "t": 602.1215, "r": 494.9559, "b": 588.628 }, "text": "", "attrs": { "row": 9, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.80", "order": 81, "type": "table_cell", "bbox": { "l": 494.9559, "t": 602.1215, "r": 558.501, "b": 588.628 }, "text": "", "attrs": { "row": 9, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.81", "order": 82, "type": "table_cell", "bbox": { "l": 52.2822, "t": 550.0450000000001, "r": 93.314856, "b": 540.31528 }, "text": "Expenditures", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.82", "order": 83, "type": "table_cell", "bbox": { "l": 113.6854, "t": 588.628, "r": 177.2305, "b": 575.1345 }, "text": "", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.83", "order": 84, "type": "table_cell", "bbox": { "l": 177.2305, "t": 588.628, "r": 240.7756, "b": 575.1345 }, "text": "", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.84", "order": 85, "type": "table_cell", "bbox": { "l": 240.7756, "t": 588.628, "r": 304.3207, "b": 575.1345 }, "text": "", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.85", "order": 86, "type": "table_cell", "bbox": { "l": 304.3207, "t": 588.628, "r": 367.8657, "b": 575.1345 }, "text": "", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.86", "order": 87, "type": "table_cell", "bbox": { "l": 367.8657, "t": 588.628, "r": 431.4108, "b": 575.1345 }, "text": "", "attrs": { "row": 10, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.87", "order": 88, "type": "table_cell", "bbox": { "l": 431.4108, "t": 588.628, "r": 494.9559, "b": 575.1345 }, "text": "", "attrs": { "row": 10, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.88", "order": 89, "type": "table_cell", "bbox": { "l": 494.9559, "t": 588.628, "r": 558.501, "b": 575.1345 }, "text": "", "attrs": { "row": 10, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.89", "order": 90, "type": "table_cell", "bbox": { "l": 160.4022, "t": 539.605, "r": 236.687892, "b": 529.8904 }, "text": "WATER ADMINISTRATION", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.90", "order": 91, "type": "table_cell", "bbox": { "l": 113.6854, "t": 575.1345, "r": 177.2305, "b": 561.641 }, "text": "-", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.91", "order": 92, "type": "table_cell", "bbox": { "l": 310.7658, "t": 539.605, "r": 328.0404, "b": 529.8904 }, "text": "3,330", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.92", "order": 93, "type": "table_cell", "bbox": { "l": 359.6034, "t": 539.605, "r": 380.7147, "b": 529.8904 }, "text": "85,883", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.93", "order": 94, "type": "table_cell", "bbox": { "l": 410.4786, "t": 539.6052, "r": 431.595948, "b": 529.8906 }, "text": "85,885", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.94", "order": 95, "type": "table_cell", "bbox": { "l": 454.28364, "t": 539.6054, "r": 475.399476, "b": 529.8908 }, "text": "85,885", "attrs": { "row": 11, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.95", "order": 96, "type": "table_cell", "bbox": { "l": 511.5216, "t": 539.6054, "r": 515.35452, "b": 529.8908 }, "text": "2", "attrs": { "row": 11, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.96", "order": 97, "type": "table_cell", "bbox": { "l": 536.84004, "t": 539.6054, "r": 556.035636, "b": 529.8908 }, "text": "0.00%", "attrs": { "row": 11, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.97", "order": 98, "type": "table_cell", "bbox": { "l": 172.8822, "t": 529.2850000000001, "r": 236.687136, "b": 498.9304 }, "text": "SEWER COLLECTION\nSITE RESTORATION\nWHOLESALE COSTS", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p86.1.98", "order": 99, "type": "table_cell", "bbox": { "l": 253.5222, "t": 529.2850000000001, "r": 284.23776, "b": 498.9303 }, "text": "749,165\n305,319\n1,811,346", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p86.1.99", "order": 100, "type": "table_cell", "bbox": { "l": 297.32484, "t": 529.2850000000001, "r": 328.0404, "b": 498.9303 }, "text": "615,431\n309,340\n1,595,412", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p86.1.100", "order": 101, "type": "table_cell", "bbox": { "l": 350.0022, "t": 529.2850000000001, "r": 380.71656, "b": 498.9303 }, "text": "1,077,701\n41,500\n1,996,980", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p86.1.101", "order": 102, "type": "table_cell", "bbox": { "l": 400.87908, "t": 529.2850000000001, "r": 431.59728, "b": 498.9303 }, "text": "957,402\n126,650\n1,996,981", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p86.1.102", "order": 103, "type": "table_cell", "bbox": { "l": 444.68364, "t": 529.2850000000001, "r": 475.40112, "b": 498.9303 }, "text": "676,801\n141,500\n2,020,071", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p86.1.103", "order": 104, "type": "table_cell", "bbox": { "l": 488.12388, "t": 529.2850000000001, "r": 517.66572, "b": 498.9303 }, "text": "(400,900)\n100,000\n23,091", "attrs": { "row": 12, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p86.1.104", "order": 105, "type": "table_cell", "bbox": { "l": 529.16448, "t": 529.2850000000001, "r": 556.04134, "b": 498.9303 }, "text": "-37.20%\n240.96%\n1.16%", "attrs": { "row": 12, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p86.1.105", "order": 106, "type": "table_cell", "bbox": { "l": 139.5222, "t": 498.325, "r": 236.686344, "b": 488.6104 }, "text": "UTL BILLING & METER SERVICES", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.106", "order": 107, "type": "table_cell", "bbox": { "l": 266.9622, "t": 498.325, "r": 284.2368, "b": 488.6104 }, "text": "2,783", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.107", "order": 108, "type": "table_cell", "bbox": { "l": 177.2305, "t": 521.1605, "r": 240.7756, "b": 507.667 }, "text": "-", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.108", "order": 109, "type": "table_cell", "bbox": { "l": 240.7756, "t": 521.1605, "r": 304.3207, "b": 507.667 }, "text": "-", "attrs": { "row": 13, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.109", "order": 110, "type": "table_cell", "bbox": { "l": 304.3207, "t": 521.1605, "r": 367.8657, "b": 507.667 }, "text": "-", "attrs": { "row": 13, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.110", "order": 111, "type": "table_cell", "bbox": { "l": 367.8657, "t": 521.1605, "r": 431.4108, "b": 507.667 }, "text": "-", "attrs": { "row": 13, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.111", "order": 112, "type": "table_cell", "bbox": { "l": 431.4108, "t": 521.1605, "r": 494.9559, "b": 507.667 }, "text": "-", "attrs": { "row": 13, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.112", "order": 113, "type": "table_cell", "bbox": { "l": 536.84052, "t": 498.3249, "r": 556.038384, "b": 488.6103 }, "text": "0.00%", "attrs": { "row": 13, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.113", "order": 114, "type": "table_cell", "bbox": { "l": 170.3622, "t": 488.005, "r": 236.705736, "b": 478.29040000000003 }, "text": "NON-DEPARTMENTAL", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.114", "order": 115, "type": "table_cell", "bbox": { "l": 259.2822, "t": 488.005, "r": 284.23776, "b": 478.29040000000003 }, "text": "393,318", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.115", "order": 116, "type": "table_cell", "bbox": { "l": 303.08484, "t": 488.005, "r": 328.0404, "b": 478.29040000000003 }, "text": "425,288", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.116", "order": 117, "type": "table_cell", "bbox": { "l": 240.7756, "t": 507.667, "r": 304.3207, "b": 494.1735 }, "text": "-", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.117", "order": 118, "type": "table_cell", "bbox": { "l": 304.3207, "t": 507.667, "r": 367.8657, "b": 494.1735 }, "text": "-", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.118", "order": 119, "type": "table_cell", "bbox": { "l": 367.8657, "t": 507.667, "r": 431.4108, "b": 494.1735 }, "text": "-", "attrs": { "row": 14, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.119", "order": 120, "type": "table_cell", "bbox": { "l": 431.4108, "t": 507.667, "r": 494.9559, "b": 494.1735 }, "text": "-", "attrs": { "row": 14, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.120", "order": 121, "type": "table_cell", "bbox": { "l": 536.84052, "t": 488.0051, "r": 556.038384, "b": 478.2905 }, "text": "0.00%", "attrs": { "row": 14, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.121", "order": 122, "type": "table_cell", "bbox": { "l": 122.6022, "t": 477.685, "r": 236.723424, "b": 467.95528 }, "text": "TOTAL OPERATIONAL EXPENDITURES", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.122", "order": 123, "type": "table_cell", "bbox": { "l": 253.2822, "t": 477.685, "r": 284.238132, "b": 467.95528 }, "text": "3,261,931", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.123", "order": 124, "type": "table_cell", "bbox": { "l": 297.08484, "t": 477.685, "r": 328.040772, "b": 467.95528 }, "text": "2,948,801", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.124", "order": 125, "type": "table_cell", "bbox": { "l": 349.76292, "t": 477.685, "r": 380.71848, "b": 467.95528 }, "text": "3,202,064", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.125", "order": 126, "type": "table_cell", "bbox": { "l": 400.63908, "t": 477.685, "r": 431.5992, "b": 467.95528 }, "text": "3,166,918", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.126", "order": 127, "type": "table_cell", "bbox": { "l": 444.44364, "t": 477.68510000000003, "r": 475.40304, "b": 467.95538 }, "text": "2,924,257", "attrs": { "row": 15, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.127", "order": 128, "type": "table_cell", "bbox": { "l": 488.00556, "t": 477.68510000000003, "r": 517.69094, "b": 467.95538 }, "text": "(277,807)", "attrs": { "row": 15, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.128", "order": 129, "type": "table_cell", "bbox": { "l": 534.56486, "t": 477.68510000000003, "r": 556.09502, "b": 467.95538 }, "text": "-8.68%", "attrs": { "row": 15, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.129", "order": 130, "type": "table_cell", "bbox": { "l": 50.1403, "t": 480.6799, "r": 113.6854, "b": 467.1864 }, "text": "", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.130", "order": 131, "type": "table_cell", "bbox": { "l": 113.6854, "t": 480.6799, "r": 177.2305, "b": 467.1864 }, "text": "", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.131", "order": 132, "type": "table_cell", "bbox": { "l": 177.2305, "t": 480.6799, "r": 240.7756, "b": 467.1864 }, "text": "", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.132", "order": 133, "type": "table_cell", "bbox": { "l": 240.7756, "t": 480.6799, "r": 304.3207, "b": 467.1864 }, "text": "", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.133", "order": 134, "type": "table_cell", "bbox": { "l": 304.3207, "t": 480.6799, "r": 367.8657, "b": 467.1864 }, "text": "", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.134", "order": 135, "type": "table_cell", "bbox": { "l": 367.8657, "t": 480.6799, "r": 431.4108, "b": 467.1864 }, "text": "", "attrs": { "row": 16, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.135", "order": 136, "type": "table_cell", "bbox": { "l": 431.4108, "t": 480.6799, "r": 494.9559, "b": 467.1864 }, "text": "", "attrs": { "row": 16, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.136", "order": 137, "type": "table_cell", "bbox": { "l": 494.9559, "t": 480.6799, "r": 558.501, "b": 467.1864 }, "text": "", "attrs": { "row": 16, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.137", "order": 138, "type": "table_cell", "bbox": { "l": 88.5222, "t": 457.045, "r": 235.245168, "b": 447.3304 }, "text": "OPERATIONAL REVENUES OVER EXPENDITURES", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.138", "order": 139, "type": "table_cell", "bbox": { "l": 249.4422, "t": 457.045, "r": 284.237856, "b": 447.31528000000003 }, "text": "15,172,116", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.139", "order": 140, "type": "table_cell", "bbox": { "l": 293.24484, "t": 457.045, "r": 328.040496, "b": 447.31528000000003 }, "text": "17,153,123", "attrs": { "row": 17, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.140", "order": 141, "type": "table_cell", "bbox": { "l": 345.92292, "t": 457.045, "r": 380.718576, "b": 447.31528000000003 }, "text": "18,897,524", "attrs": { "row": 17, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.141", "order": 142, "type": "table_cell", "bbox": { "l": 396.80172, "t": 457.045, "r": 431.59958, "b": 447.31528000000003 }, "text": "19,545,870", "attrs": { "row": 17, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.142", "order": 143, "type": "table_cell", "bbox": { "l": 440.60354, "t": 457.04490000000004, "r": 475.40342, "b": 447.31518 }, "text": "21,191,484", "attrs": { "row": 17, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.143", "order": 144, "type": "table_cell", "bbox": { "l": 484.40738, "t": 457.04490000000004, "r": 515.363312, "b": 447.31518 }, "text": "2,293,960", "attrs": { "row": 17, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.144", "order": 145, "type": "table_cell", "bbox": { "l": 533.01062, "t": 457.04490000000004, "r": 556.097348, "b": 447.31518 }, "text": "12.14%", "attrs": { "row": 17, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.145", "order": 146, "type": "table_cell", "bbox": { "l": 50.1403, "t": 453.6929, "r": 113.6854, "b": 440.1994 }, "text": "", "attrs": { "row": 18, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.146", "order": 147, "type": "table_cell", "bbox": { "l": 113.6854, "t": 453.6929, "r": 177.2305, "b": 440.1994 }, "text": "", "attrs": { "row": 18, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.147", "order": 148, "type": "table_cell", "bbox": { "l": 177.2305, "t": 453.6929, "r": 240.7756, "b": 440.1994 }, "text": "", "attrs": { "row": 18, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.148", "order": 149, "type": "table_cell", "bbox": { "l": 240.7756, "t": 453.6929, "r": 304.3207, "b": 440.1994 }, "text": "", "attrs": { "row": 18, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.149", "order": 150, "type": "table_cell", "bbox": { "l": 304.3207, "t": 453.6929, "r": 367.8657, "b": 440.1994 }, "text": "", "attrs": { "row": 18, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.150", "order": 151, "type": "table_cell", "bbox": { "l": 367.8657, "t": 453.6929, "r": 431.4108, "b": 440.1994 }, "text": "", "attrs": { "row": 18, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.151", "order": 152, "type": "table_cell", "bbox": { "l": 431.4108, "t": 453.6929, "r": 494.9559, "b": 440.1994 }, "text": "", "attrs": { "row": 18, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.152", "order": 153, "type": "table_cell", "bbox": { "l": 494.9559, "t": 453.6929, "r": 558.501, "b": 440.1994 }, "text": "", "attrs": { "row": 18, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.153", "order": 154, "type": "table_cell", "bbox": { "l": 185.6022, "t": 436.40500000000003, "r": 236.736528, "b": 426.6904 }, "text": "CAPITAL OUTLAY", "attrs": { "row": 19, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.154", "order": 155, "type": "table_cell", "bbox": { "l": 113.6854, "t": 440.1994, "r": 177.2305, "b": 426.7059 }, "text": "-", "attrs": { "row": 19, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.155", "order": 156, "type": "table_cell", "bbox": { "l": 177.2305, "t": 440.1994, "r": 240.7756, "b": 426.7059 }, "text": "-", "attrs": { "row": 19, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p86.1.156", "order": 157, "type": "table_cell", "bbox": { "l": 350.0022, "t": 436.40500000000003, "r": 380.7147, "b": 426.6904 }, "text": "2,213,602", "attrs": { "row": 19, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.157", "order": 158, "type": "table_cell", "bbox": { "l": 406.63908, "t": 436.4051, "r": 431.596908, "b": 426.6905 }, "text": "880,000", "attrs": { "row": 19, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.158", "order": 159, "type": "table_cell", "bbox": { "l": 444.68354, "t": 436.4051, "r": 475.4003, "b": 426.6905 }, "text": "2,104,702", "attrs": { "row": 19, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.159", "order": 160, "type": "table_cell", "bbox": { "l": 488.12378, "t": 436.4051, "r": 517.66634, "b": 426.6905 }, "text": "(108,900)", "attrs": { "row": 19, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.160", "order": 161, "type": "table_cell", "bbox": { "l": 534.56294, "t": 436.4051, "r": 556.04114, "b": 426.6905 }, "text": "-4.92%", "attrs": { "row": 19, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.1.161", "order": 162, "type": "table_cell", "bbox": { "l": 168.2022, "t": 426.20500000000004, "r": 236.779152, "b": 405.67528 }, "text": "TRANSFERS OUT\nTOTAL EXPENDITURES", "attrs": { "row": 20, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p86.1.162", "order": 163, "type": "table_cell", "bbox": { "l": 253.2822, "t": 426.20500000000004, "r": 284.238132, "b": 405.67528 }, "text": "383,604\n3,645,534", "attrs": { "row": 20, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p86.1.163", "order": 164, "type": "table_cell", "bbox": { "l": 297.08484, "t": 426.20500000000004, "r": 328.040772, "b": 405.67528 }, "text": "363,038\n3,311,839", "attrs": { "row": 20, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p86.1.164", "order": 165, "type": "table_cell", "bbox": { "l": 349.76292, "t": 426.20500000000004, "r": 380.71848, "b": 405.67528 }, "text": "364,129\n5,779,795", "attrs": { "row": 20, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p86.1.165", "order": 166, "type": "table_cell", "bbox": { "l": 400.63908, "t": 426.2049, "r": 431.5992, "b": 405.67528 }, "text": "364,129\n4,411,047", "attrs": { "row": 20, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p86.1.166", "order": 167, "type": "table_cell", "bbox": { "l": 444.44364, "t": 426.2049, "r": 475.40314, "b": 405.67538 }, "text": "364,129\n5,393,088", "attrs": { "row": 20, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p86.1.167", "order": 168, "type": "table_cell", "bbox": { "l": 488.00566, "t": 426.2049, "r": 517.69114, "b": 405.67538 }, "text": "0\n(386,707)", "attrs": { "row": 20, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p86.1.168", "order": 169, "type": "table_cell", "bbox": { "l": 534.56506, "t": 426.2049, "r": 556.09532, "b": 405.67538 }, "text": "0.00%\n-6.69%", "attrs": { "row": 20, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } } ] }, { "id": "p86.2", "order": 170, "type": "table", "bbox": { "l": 52.5394, "t": 394.165, "r": 556.5817, "b": 319.8231 }, "text": "", "attrs": { "block_label": "table", "n_rows": 4, "n_cols": 8, "integrity": { "cells_checked": 32, "cells_flagged": 0 } }, "children": [ { "id": "p86.2.1", "order": 171, "type": "table_cell", "bbox": { "l": 113.4822, "t": 394.165, "r": 235.245072, "b": 384.4504 }, "text": "TOTAL REVENUES OVER EXPENDITURES", "attrs": { "row": 0, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p86.2.2", "order": 172, "type": "table_cell", "bbox": { "l": 253.2822, "t": 394.165, "r": 284.238132, "b": 384.43528000000003 }, "text": "1,751,918", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p86.2.3", "order": 173, "type": "table_cell", "bbox": { "l": 297.08484, "t": 394.165, "r": 328.040772, "b": 384.43528000000003 }, "text": "2,001,573", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p86.2.4", "order": 174, "type": "table_cell", "bbox": { "l": 353.36148, "t": 394.165, "r": 383.04696, "b": 384.43528000000003 }, "text": "(470,295)", "attrs": { "row": 0, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p86.2.5", "order": 175, "type": "table_cell", "bbox": { "l": 400.63908, "t": 394.165, "r": 431.60064, "b": 384.43528000000003 }, "text": "1,511,653", "attrs": { "row": 0, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p86.2.6", "order": 176, "type": "table_cell", "bbox": { "l": 450.3192, "t": 394.165, "r": 475.394964, "b": 384.43528000000003 }, "text": "420,912", "attrs": { "row": 0, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p86.2.7", "order": 177, "type": "table_cell", "bbox": { "l": 490.28112, "t": 394.165, "r": 515.360664, "b": 384.43528000000003 }, "text": "891,207", "attrs": { "row": 0, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p86.2.8", "order": 178, "type": "table_cell", "bbox": { "l": 526.88242, "t": 394.165, "r": 556.0922, "b": 384.43528000000003 }, "text": "-189.50%", "attrs": { "row": 0, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p86.2.9", "order": 179, "type": "table_cell", "bbox": { "l": 161.1222, "t": 373.52500000000003, "r": 236.787216, "b": 363.79528 }, "text": "ENDING FUND BALANCE", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.10", "order": 180, "type": "table_cell", "bbox": { "l": 249.4422, "t": 373.52500000000003, "r": 284.237856, "b": 363.79528 }, "text": "14,788,512", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.11", "order": 181, "type": "table_cell", "bbox": { "l": 293.24484, "t": 373.52500000000003, "r": 328.040496, "b": 363.79528 }, "text": "16,790,088", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.12", "order": 182, "type": "table_cell", "bbox": { "l": 345.92292, "t": 373.52500000000003, "r": 380.718576, "b": 363.79528 }, "text": "16,319,793", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.13", "order": 183, "type": "table_cell", "bbox": { "l": 396.80172, "t": 373.52500000000003, "r": 431.59968, "b": 363.79528 }, "text": "18,301,741", "attrs": { "row": 1, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.14", "order": 184, "type": "table_cell", "bbox": { "l": 440.60364, "t": 373.5251, "r": 475.40352, "b": 363.79538 }, "text": "18,722,653", "attrs": { "row": 1, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.15", "order": 185, "type": "table_cell", "bbox": { "l": 484.40748, "t": 373.52520000000004, "r": 515.363412, "b": 363.79548 }, "text": "2,402,860", "attrs": { "row": 1, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.16", "order": 186, "type": "table_cell", "bbox": { "l": 533.01072, "t": 373.52520000000004, "r": 556.097448, "b": 363.79548 }, "text": "14.72%", "attrs": { "row": 1, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.17", "order": 187, "type": "table_cell", "bbox": { "l": 75.4422, "t": 352.52500000000003, "r": 236.786208, "b": 342.79528 }, "text": "REQUIRED FUND BALANCE (17% OF EXPENDITURES)", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.18", "order": 188, "type": "table_cell", "bbox": { "l": 259.1622, "t": 352.52500000000003, "r": 284.237208, "b": 342.79528 }, "text": "619,741", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.19", "order": 189, "type": "table_cell", "bbox": { "l": 302.96484, "t": 352.52500000000003, "r": 328.039848, "b": 342.79528 }, "text": "563,013", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.20", "order": 190, "type": "table_cell", "bbox": { "l": 355.64292, "t": 352.52500000000003, "r": 380.716416, "b": 342.79528 }, "text": "982,565", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.21", "order": 191, "type": "table_cell", "bbox": { "l": 406.51908, "t": 352.52500000000003, "r": 431.597112, "b": 342.79528 }, "text": "749,878", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.22", "order": 192, "type": "table_cell", "bbox": { "l": 450.32364, "t": 352.5251, "r": 475.400916, "b": 342.79538 }, "text": "916,825", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.23", "order": 193, "type": "table_cell", "bbox": { "l": 491.84436, "t": 352.52520000000004, "r": 517.68936, "b": 342.79548 }, "text": "(65,740)", "attrs": { "row": 2, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.24", "order": 194, "type": "table_cell", "bbox": { "l": 534.56328, "t": 352.52520000000004, "r": 556.09464, "b": 342.79548 }, "text": "-6.69%", "attrs": { "row": 2, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.25", "order": 195, "type": "table_cell", "bbox": { "l": 106.1622, "t": 330.925, "r": 236.794464, "b": 321.19528 }, "text": "AMOUNT OVER REQUIRED FUND BALANCE", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.26", "order": 196, "type": "table_cell", "bbox": { "l": 249.4422, "t": 330.925, "r": 284.237856, "b": 321.19528 }, "text": "14,168,771", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.27", "order": 197, "type": "table_cell", "bbox": { "l": 293.24484, "t": 330.925, "r": 328.040496, "b": 321.19528 }, "text": "16,227,076", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.28", "order": 198, "type": "table_cell", "bbox": { "l": 345.92292, "t": 330.925, "r": 380.718576, "b": 321.19528 }, "text": "15,337,228", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.29", "order": 199, "type": "table_cell", "bbox": { "l": 396.80172, "t": 330.925, "r": 431.59958, "b": 321.19528 }, "text": "17,551,863", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.30", "order": 200, "type": "table_cell", "bbox": { "l": 440.60354, "t": 330.92490000000004, "r": 475.40342, "b": 321.19518 }, "text": "17,805,828", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.31", "order": 201, "type": "table_cell", "bbox": { "l": 484.40738, "t": 330.92490000000004, "r": 515.363312, "b": 321.19518 }, "text": "2,468,600", "attrs": { "row": 3, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p86.2.32", "order": 202, "type": "table_cell", "bbox": { "l": 533.01062, "t": 330.92490000000004, "r": 556.097348, "b": 321.19518 }, "text": "16.10%", "attrs": { "row": 3, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } } ] } ], "excluded_furniture": { "first": [], "last": [] } }