{ "document_id": 16876, "page": 87, "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": 207, "counts_by_type": { "table": 1, "table_cell": 203, "text": 3 }, "build_ms": 15, "items": [ { "id": "p87.1", "order": 1, "type": "text", "bbox": { "l": 57.5774, "t": 731.2984, "r": 160.0172, "b": 708.7452 }, "text": "THE CITY OF\nBALCH SPRINGS" }, { "id": "p87.2", "order": 2, "type": "text", "bbox": { "l": 69.5727, "t": 706.8258, "r": 146.1027, "b": 699.3881 }, "text": "GROWING COMMUNITY" }, { "id": "p87.3", "order": 3, "type": "text", "bbox": { "l": 251.6613, "t": 736.8167, "r": 359.1392, "b": 692.6701 }, "text": "CITY OF BALCH SPRINGS\nFY 2026 PROPOSED BUDGET\nSEPTEMBER 8, 2025\nSOLID WASTE FUND SUMMARY" }, { "id": "p87.4", "order": 4, "type": "table", "bbox": { "l": 50.1403, "t": 690.3334, "r": 558.9808, "b": 314.0648 }, "text": "", "attrs": { "block_label": "table", "n_rows": 23, "n_cols": 9, "integrity": { "cells_checked": 128, "cells_flagged": 1, "flags": [ { "row": 0, "col": 8, "coverage": 0, "text": "% Change" } ] } }, "children": [ { "id": "p87.4.1", "order": 5, "type": "table_cell", "bbox": { "l": 50.1403, "t": 690.2708, "r": 106.6781, "b": 658.9203 }, "text": "", "attrs": { "row": 0, "col": 0, "rowspan": 2, "colspan": 1 } }, { "id": "p87.4.2", "order": 6, "type": "table_cell", "bbox": { "l": 135.3222, "t": 667.0534, "r": 175.85052, "b": 656.2426 }, "text": "Description", "attrs": { "row": 0, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p87.4.3", "order": 7, "type": "table_cell", "bbox": { "l": 269.4822, "t": 678.6934, "r": 296.90592, "b": 656.2426 }, "text": "FY 2023\\nActuals", "attrs": { "row": 0, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p87.4.4", "order": 8, "type": "table_cell", "bbox": { "l": 314.1222, "t": 678.6934, "r": 341.54592, "b": 656.2426 }, "text": "FY 2024\\nActuals", "attrs": { "row": 0, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p87.4.5", "order": 9, "type": "table_cell", "bbox": { "l": 358.2822, "t": 690.3334, "r": 386.18592, "b": 656.2426 }, "text": "FY 2025\\nRevised Budget", "attrs": { "row": 0, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p87.4.6", "order": 10, "type": "table_cell", "bbox": { "l": 398.6022, "t": 690.3334, "r": 434.44752, "b": 656.2425000000001 }, "text": "FY 2025 Budget Projection", "attrs": { "row": 0, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p87.4.7", "order": 11, "type": "table_cell", "bbox": { "l": 444.6822, "t": 690.3334, "r": 477.68916, "b": 656.2425000000001 }, "text": "FY 2026 Proposed Budget", "attrs": { "row": 0, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p87.4.8", "order": 12, "type": "table_cell", "bbox": { "l": 490.0446, "t": 667.0534, "r": 557.64996, "b": 656.2425000000001 }, "text": "Change % Change", "attrs": { "row": 0, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true, "column_header": true, "header_source": "heuristic" } }, { "id": "p87.4.9", "order": 13, "type": "table_cell", "bbox": { "l": 502.443, "t": 690.2708, "r": 558.9808, "b": 674.5956 }, "text": "% Change", "attrs": { "row": 0, "col": 8, "rowspan": 1, "colspan": 1, "column_header": true, "header_source": "heuristic" } }, { "id": "p87.4.10", "order": 14, "type": "table_cell", "bbox": { "l": 175.7622, "t": 655.2934, "r": 258.72396, "b": 644.4826 }, "text": "Beginning Fund Balance", "attrs": { "row": 1, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.11", "order": 15, "type": "table_cell", "bbox": { "l": 266.8422, "t": 655.2933, "r": 300.86052, "b": 644.4825000000001 }, "text": "1,519,760", "attrs": { "row": 1, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.12", "order": 16, "type": "table_cell", "bbox": { "l": 311.4798, "t": 655.2933, "r": 345.49812, "b": 644.4825000000001 }, "text": "1,623,173", "attrs": { "row": 1, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.13", "order": 17, "type": "table_cell", "bbox": { "l": 356.1174, "t": 655.2933, "r": 390.13572, "b": 644.4825000000001 }, "text": "2,088,060", "attrs": { "row": 1, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.14", "order": 18, "type": "table_cell", "bbox": { "l": 400.755, "t": 655.2933, "r": 434.77332, "b": 644.4825000000001 }, "text": "2,088,060", "attrs": { "row": 1, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.15", "order": 19, "type": "table_cell", "bbox": { "l": 445.3926, "t": 655.2933, "r": 479.41092, "b": 644.4825000000001 }, "text": "2,723,394", "attrs": { "row": 1, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.16", "order": 20, "type": "table_cell", "bbox": { "l": 489.795, "t": 655.2933, "r": 517.33356, "b": 644.4825000000001 }, "text": "635,334", "attrs": { "row": 1, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.17", "order": 21, "type": "table_cell", "bbox": { "l": 532.2738, "t": 655.2933, "r": 557.67036, "b": 644.4825000000001 }, "text": "30.43%", "attrs": { "row": 1, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.18", "order": 22, "type": "table_cell", "bbox": { "l": 52.4022, "t": 632.0134, "r": 86.25756, "b": 621.2026000000001 }, "text": "Revenues", "attrs": { "row": 2, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.19", "order": 23, "type": "table_cell", "bbox": { "l": 106.6781, "t": 658.9203, "r": 163.216, "b": 643.245 }, "text": "", "attrs": { "row": 2, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.20", "order": 24, "type": "table_cell", "bbox": { "l": 163.216, "t": 658.9203, "r": 219.7538, "b": 643.245 }, "text": "", "attrs": { "row": 2, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.21", "order": 25, "type": "table_cell", "bbox": { "l": 219.7538, "t": 658.9203, "r": 276.2916, "b": 643.245 }, "text": "", "attrs": { "row": 2, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.22", "order": 26, "type": "table_cell", "bbox": { "l": 276.2916, "t": 658.9203, "r": 332.8295, "b": 643.245 }, "text": "", "attrs": { "row": 2, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.23", "order": 27, "type": "table_cell", "bbox": { "l": 332.8295, "t": 658.9203, "r": 389.3673, "b": 643.245 }, "text": "", "attrs": { "row": 2, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.24", "order": 28, "type": "table_cell", "bbox": { "l": 389.3673, "t": 658.9203, "r": 445.9051, "b": 643.245 }, "text": "", "attrs": { "row": 2, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.25", "order": 29, "type": "table_cell", "bbox": { "l": 445.9051, "t": 658.9203, "r": 502.443, "b": 643.245 }, "text": "", "attrs": { "row": 2, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.26", "order": 30, "type": "table_cell", "bbox": { "l": 502.443, "t": 658.9203, "r": 558.9808, "b": 643.245 }, "text": "", "attrs": { "row": 2, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.27", "order": 31, "type": "table_cell", "bbox": { "l": 50.1403, "t": 643.245, "r": 106.6781, "b": 627.5698 }, "text": "", "attrs": { "row": 3, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.28", "order": 32, "type": "table_cell", "bbox": { "l": 190.4022, "t": 620.3734, "r": 258.68664, "b": 609.5794000000001 }, "text": "Charges for Services", "attrs": { "row": 3, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.29", "order": 33, "type": "table_cell", "bbox": { "l": 267.0822, "t": 620.3734, "r": 300.86028, "b": 609.5794000000001 }, "text": "4,168,811", "attrs": { "row": 3, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.30", "order": 34, "type": "table_cell", "bbox": { "l": 311.7198, "t": 620.3734, "r": 345.49788, "b": 609.5794000000001 }, "text": "4,781,295", "attrs": { "row": 3, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.31", "order": 35, "type": "table_cell", "bbox": { "l": 356.3574, "t": 620.3734, "r": 390.13548, "b": 609.5794000000001 }, "text": "4,600,000", "attrs": { "row": 3, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.32", "order": 36, "type": "table_cell", "bbox": { "l": 400.995, "t": 620.3734, "r": 434.77308, "b": 609.5794000000001 }, "text": "5,115,000", "attrs": { "row": 3, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.33", "order": 37, "type": "table_cell", "bbox": { "l": 445.6326, "t": 620.3734, "r": 479.41068, "b": 609.5794000000001 }, "text": "4,750,000", "attrs": { "row": 3, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.34", "order": 38, "type": "table_cell", "bbox": { "l": 489.909, "t": 620.3734, "r": 517.32828, "b": 609.5794000000001 }, "text": "150,000", "attrs": { "row": 3, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.35", "order": 39, "type": "table_cell", "bbox": { "l": 536.5878, "t": 620.3734, "r": 557.73984, "b": 609.5794000000001 }, "text": "3.26%", "attrs": { "row": 3, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.36", "order": 40, "type": "table_cell", "bbox": { "l": 52.4022, "t": 608.7334000000001, "r": 105.16596, "b": 597.9226 }, "text": "Miscellaneous:", "attrs": { "row": 4, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.37", "order": 41, "type": "table_cell", "bbox": { "l": 106.6781, "t": 627.5698, "r": 163.216, "b": 611.8945 }, "text": "", "attrs": { "row": 4, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.38", "order": 42, "type": "table_cell", "bbox": { "l": 163.216, "t": 627.5698, "r": 219.7538, "b": 611.8945 }, "text": "", "attrs": { "row": 4, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.39", "order": 43, "type": "table_cell", "bbox": { "l": 219.7538, "t": 627.5698, "r": 276.2916, "b": 611.8945 }, "text": "", "attrs": { "row": 4, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.40", "order": 44, "type": "table_cell", "bbox": { "l": 276.2916, "t": 627.5698, "r": 332.8295, "b": 611.8945 }, "text": "", "attrs": { "row": 4, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.41", "order": 45, "type": "table_cell", "bbox": { "l": 332.8295, "t": 627.5698, "r": 389.3673, "b": 611.8945 }, "text": "", "attrs": { "row": 4, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.42", "order": 46, "type": "table_cell", "bbox": { "l": 389.3673, "t": 627.5698, "r": 445.9051, "b": 611.8945 }, "text": "", "attrs": { "row": 4, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.43", "order": 47, "type": "table_cell", "bbox": { "l": 445.9051, "t": 627.5698, "r": 502.443, "b": 611.8945 }, "text": "", "attrs": { "row": 4, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.44", "order": 48, "type": "table_cell", "bbox": { "l": 502.443, "t": 627.5698, "r": 558.9808, "b": 611.8945 }, "text": "", "attrs": { "row": 4, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.45", "order": 49, "type": "table_cell", "bbox": { "l": 50.1403, "t": 611.8945, "r": 106.6781, "b": 596.2193 }, "text": "", "attrs": { "row": 5, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.46", "order": 50, "type": "table_cell", "bbox": { "l": 207.6822, "t": 597.0934, "r": 258.68448, "b": 586.2994 }, "text": "Interest Earned", "attrs": { "row": 5, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.47", "order": 51, "type": "table_cell", "bbox": { "l": 281.8422, "t": 597.0934, "r": 300.86064, "b": 586.2994 }, "text": "1,257", "attrs": { "row": 5, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.48", "order": 52, "type": "table_cell", "bbox": { "l": 322.2798, "t": 597.0934, "r": 345.49824, "b": 586.2994 }, "text": "54,033", "attrs": { "row": 5, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.49", "order": 53, "type": "table_cell", "bbox": { "l": 371.1174, "t": 597.0934, "r": 390.13752, "b": 586.2994 }, "text": "2,000", "attrs": { "row": 5, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.50", "order": 54, "type": "table_cell", "bbox": { "l": 415.7574, "t": 597.0934, "r": 434.77752, "b": 586.2994 }, "text": "2,000", "attrs": { "row": 5, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.51", "order": 55, "type": "table_cell", "bbox": { "l": 456.1974, "t": 597.0934, "r": 479.41752, "b": 586.2994 }, "text": "50,000", "attrs": { "row": 5, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.52", "order": 56, "type": "table_cell", "bbox": { "l": 494.1174, "t": 597.0934, "r": 517.33752, "b": 586.2994 }, "text": "48,000", "attrs": { "row": 5, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.53", "order": 57, "type": "table_cell", "bbox": { "l": 528.1987, "t": 597.0934, "r": 557.75242, "b": 586.2994 }, "text": "100.00%", "attrs": { "row": 5, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.54", "order": 58, "type": "table_cell", "bbox": { "l": 50.1403, "t": 596.2193, "r": 106.6781, "b": 580.544 }, "text": "", "attrs": { "row": 6, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.55", "order": 59, "type": "table_cell", "bbox": { "l": 179.6022, "t": 585.6934, "r": 258.68148, "b": 574.8994 }, "text": "Miscellaneous Revenue", "attrs": { "row": 6, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.56", "order": 60, "type": "table_cell", "bbox": { "l": 281.8422, "t": 585.6933, "r": 300.86064, "b": 574.8993 }, "text": "1,534", "attrs": { "row": 6, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.57", "order": 61, "type": "table_cell", "bbox": { "l": 326.4798, "t": 585.6933, "r": 345.49824, "b": 574.8993 }, "text": "1,798", "attrs": { "row": 6, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.58", "order": 62, "type": "table_cell", "bbox": { "l": 371.1174, "t": 585.6933, "r": 390.13752, "b": 574.8993 }, "text": "1,200", "attrs": { "row": 6, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.59", "order": 63, "type": "table_cell", "bbox": { "l": 415.7574, "t": 585.6933, "r": 434.77752, "b": 574.8993 }, "text": "1,200", "attrs": { "row": 6, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.60", "order": 64, "type": "table_cell", "bbox": { "l": 460.3974, "t": 585.6933, "r": 479.41752, "b": 574.8993 }, "text": "1,200", "attrs": { "row": 6, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.61", "order": 65, "type": "table_cell", "bbox": { "l": 445.9051, "t": 596.2193, "r": 502.443, "b": 580.544 }, "text": "-", "attrs": { "row": 6, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.62", "order": 66, "type": "table_cell", "bbox": { "l": 536.5963, "t": 585.6933, "r": 557.75422, "b": 574.8993 }, "text": "0.00%", "attrs": { "row": 6, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.63", "order": 67, "type": "table_cell", "bbox": { "l": 50.1403, "t": 580.544, "r": 106.6781, "b": 564.8688 }, "text": "", "attrs": { "row": 7, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.64", "order": 68, "type": "table_cell", "bbox": { "l": 197.9622, "t": 573.5734, "r": 258.6438, "b": 562.7626 }, "text": "TOTAL REVENUES", "attrs": { "row": 7, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.65", "order": 69, "type": "table_cell", "bbox": { "l": 266.8422, "t": 573.5734, "r": 300.86052, "b": 562.7626 }, "text": "4,171,602", "attrs": { "row": 7, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.66", "order": 70, "type": "table_cell", "bbox": { "l": 311.4798, "t": 573.5734, "r": 345.49812, "b": 562.7626 }, "text": "4,837,126", "attrs": { "row": 7, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.67", "order": 71, "type": "table_cell", "bbox": { "l": 356.1174, "t": 573.5734, "r": 390.13572, "b": 562.7626 }, "text": "4,603,200", "attrs": { "row": 7, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.68", "order": 72, "type": "table_cell", "bbox": { "l": 400.755, "t": 573.5734, "r": 434.77332, "b": 562.7626 }, "text": "5,118,200", "attrs": { "row": 7, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.69", "order": 73, "type": "table_cell", "bbox": { "l": 445.3926, "t": 573.5734, "r": 479.41092, "b": 562.7626 }, "text": "4,801,200", "attrs": { "row": 7, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.70", "order": 74, "type": "table_cell", "bbox": { "l": 489.795, "t": 573.5734, "r": 517.33356, "b": 562.7626 }, "text": "198,000", "attrs": { "row": 7, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.71", "order": 75, "type": "table_cell", "bbox": { "l": 536.4738, "t": 573.5734, "r": 557.67036, "b": 562.7626 }, "text": "4.30%", "attrs": { "row": 7, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.72", "order": 76, "type": "table_cell", "bbox": { "l": 52.4022, "t": 549.6934, "r": 98.1402, "b": 538.8826 }, "text": "Expenditures", "attrs": { "row": 8, "col": 0, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.73", "order": 77, "type": "table_cell", "bbox": { "l": 106.6781, "t": 564.8688, "r": 163.216, "b": 549.1935 }, "text": "", "attrs": { "row": 8, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.74", "order": 78, "type": "table_cell", "bbox": { "l": 163.216, "t": 564.8688, "r": 219.7538, "b": 549.1935 }, "text": "", "attrs": { "row": 8, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.75", "order": 79, "type": "table_cell", "bbox": { "l": 219.7538, "t": 564.8688, "r": 276.2916, "b": 549.1935 }, "text": "", "attrs": { "row": 8, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.76", "order": 80, "type": "table_cell", "bbox": { "l": 276.2916, "t": 564.8688, "r": 332.8295, "b": 549.1935 }, "text": "", "attrs": { "row": 8, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.77", "order": 81, "type": "table_cell", "bbox": { "l": 332.8295, "t": 564.8688, "r": 389.3673, "b": 549.1935 }, "text": "", "attrs": { "row": 8, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.78", "order": 82, "type": "table_cell", "bbox": { "l": 389.3673, "t": 564.8688, "r": 445.9051, "b": 549.1935 }, "text": "", "attrs": { "row": 8, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.79", "order": 83, "type": "table_cell", "bbox": { "l": 445.9051, "t": 564.8688, "r": 502.443, "b": 549.1935 }, "text": "", "attrs": { "row": 8, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.80", "order": 84, "type": "table_cell", "bbox": { "l": 502.443, "t": 564.8688, "r": 558.9808, "b": 549.1935 }, "text": "", "attrs": { "row": 8, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.81", "order": 85, "type": "table_cell", "bbox": { "l": 50.1403, "t": 549.1935, "r": 106.6781, "b": 533.5183 }, "text": "", "attrs": { "row": 9, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.82", "order": 86, "type": "table_cell", "bbox": { "l": 159.9222, "t": 537.9334, "r": 258.7206, "b": 515.4994 }, "text": "SOLID WASTE MAINTENANCE\nWHOLESALE COSTS", "attrs": { "row": 9, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p87.4.83", "order": 87, "type": "table_cell", "bbox": { "l": 267.0822, "t": 537.9333, "r": 300.86148, "b": 515.4994 }, "text": "151,973\n3,598,157", "attrs": { "row": 9, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p87.4.84", "order": 88, "type": "table_cell", "bbox": { "l": 311.7198, "t": 537.9333, "r": 345.49908, "b": 515.4994 }, "text": "107,182\n3,894,823", "attrs": { "row": 9, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p87.4.85", "order": 89, "type": "table_cell", "bbox": { "l": 356.3574, "t": 537.9333, "r": 390.13752, "b": 515.4994 }, "text": "18,065\n4,095,708", "attrs": { "row": 9, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p87.4.86", "order": 90, "type": "table_cell", "bbox": { "l": 400.995, "t": 537.9333, "r": 434.77752, "b": 515.4994 }, "text": "29,253\n4,102,709", "attrs": { "row": 9, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p87.4.87", "order": 91, "type": "table_cell", "bbox": { "l": 445.6326, "t": 537.9333, "r": 479.41752, "b": 515.4994 }, "text": "26,065\n4,325,000", "attrs": { "row": 9, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p87.4.88", "order": 92, "type": "table_cell", "bbox": { "l": 489.909, "t": 537.9333, "r": 517.33752, "b": 515.4994 }, "text": "8,000\n229,292", "attrs": { "row": 9, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p87.4.89", "order": 93, "type": "table_cell", "bbox": { "l": 532.3986, "t": 537.9333, "r": 557.75232, "b": 515.4994 }, "text": "44.28%\n5.60%", "attrs": { "row": 9, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true, "merged_continuation": true } }, { "id": "p87.4.90", "order": 94, "type": "table_cell", "bbox": { "l": 50.1403, "t": 517.843, "r": 106.6781, "b": 502.1678 }, "text": "", "attrs": { "row": 10, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.91", "order": 95, "type": "table_cell", "bbox": { "l": 150.6822, "t": 514.6534, "r": 258.71964, "b": 503.8594 }, "text": "UTL BILLING & METER SERVICES", "attrs": { "row": 10, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.92", "order": 96, "type": "table_cell", "bbox": { "l": 277.6422, "t": 514.6534, "r": 300.86064, "b": 503.8594 }, "text": "10,732", "attrs": { "row": 10, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.93", "order": 97, "type": "table_cell", "bbox": { "l": 219.7538, "t": 517.843, "r": 276.2916, "b": 502.1678 }, "text": "-", "attrs": { "row": 10, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.94", "order": 98, "type": "table_cell", "bbox": { "l": 276.2916, "t": 517.843, "r": 332.8295, "b": 502.1678 }, "text": "-", "attrs": { "row": 10, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.95", "order": 99, "type": "table_cell", "bbox": { "l": 332.8295, "t": 517.843, "r": 389.3673, "b": 502.1678 }, "text": "-", "attrs": { "row": 10, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.96", "order": 100, "type": "table_cell", "bbox": { "l": 389.3673, "t": 517.843, "r": 445.9051, "b": 502.1678 }, "text": "-", "attrs": { "row": 10, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.97", "order": 101, "type": "table_cell", "bbox": { "l": 445.9051, "t": 517.843, "r": 502.443, "b": 502.1678 }, "text": "-", "attrs": { "row": 10, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.98", "order": 102, "type": "table_cell", "bbox": { "l": 536.589, "t": 514.6534, "r": 557.75448, "b": 503.8594 }, "text": "0.00%", "attrs": { "row": 10, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.99", "order": 103, "type": "table_cell", "bbox": { "l": 50.1403, "t": 502.1678, "r": 106.6781, "b": 486.4925 }, "text": "", "attrs": { "row": 11, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.100", "order": 104, "type": "table_cell", "bbox": { "l": 185.0022, "t": 503.0135, "r": 258.67608, "b": 492.21950000000004 }, "text": "NON-DEPARTMENTAL", "attrs": { "row": 11, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.101", "order": 105, "type": "table_cell", "bbox": { "l": 277.6422, "t": 503.0134, "r": 300.86064, "b": 492.2194 }, "text": "30,337", "attrs": { "row": 11, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.102", "order": 106, "type": "table_cell", "bbox": { "l": 322.2798, "t": 503.0134, "r": 345.49824, "b": 492.2194 }, "text": "31,260", "attrs": { "row": 11, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.103", "order": 107, "type": "table_cell", "bbox": { "l": 276.2916, "t": 502.1678, "r": 332.8295, "b": 486.4925 }, "text": "-", "attrs": { "row": 11, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.104", "order": 108, "type": "table_cell", "bbox": { "l": 332.8295, "t": 502.1678, "r": 389.3673, "b": 486.4925 }, "text": "-", "attrs": { "row": 11, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.105", "order": 109, "type": "table_cell", "bbox": { "l": 389.3673, "t": 502.1678, "r": 445.9051, "b": 486.4925 }, "text": "-", "attrs": { "row": 11, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.106", "order": 110, "type": "table_cell", "bbox": { "l": 445.9051, "t": 502.1678, "r": 502.443, "b": 486.4925 }, "text": "-", "attrs": { "row": 11, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.107", "order": 111, "type": "table_cell", "bbox": { "l": 536.589, "t": 503.0134, "r": 557.75448, "b": 492.2194 }, "text": "0.00%", "attrs": { "row": 11, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.108", "order": 112, "type": "table_cell", "bbox": { "l": 50.1403, "t": 486.4925, "r": 106.6781, "b": 470.8173 }, "text": "", "attrs": { "row": 12, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.109", "order": 113, "type": "table_cell", "bbox": { "l": 131.0022, "t": 491.3734, "r": 258.64524, "b": 480.56260000000003 }, "text": "TOTAL OPERATIONAL EXPENDITURES", "attrs": { "row": 12, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.110", "order": 114, "type": "table_cell", "bbox": { "l": 266.8422, "t": 491.3734, "r": 300.86052, "b": 480.56260000000003 }, "text": "3,791,200", "attrs": { "row": 12, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.111", "order": 115, "type": "table_cell", "bbox": { "l": 311.4798, "t": 491.3734, "r": 345.49812, "b": 480.56260000000003 }, "text": "4,033,265", "attrs": { "row": 12, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.112", "order": 116, "type": "table_cell", "bbox": { "l": 356.1174, "t": 491.3734, "r": 390.13572, "b": 480.56260000000003 }, "text": "4,113,773", "attrs": { "row": 12, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.113", "order": 117, "type": "table_cell", "bbox": { "l": 400.755, "t": 491.3734, "r": 434.77332, "b": 480.56260000000003 }, "text": "4,131,962", "attrs": { "row": 12, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.114", "order": 118, "type": "table_cell", "bbox": { "l": 445.3926, "t": 491.3734, "r": 479.41092, "b": 480.56260000000003 }, "text": "4,351,065", "attrs": { "row": 12, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.115", "order": 119, "type": "table_cell", "bbox": { "l": 489.795, "t": 491.3734, "r": 517.33356, "b": 480.56260000000003 }, "text": "237,292", "attrs": { "row": 12, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.116", "order": 120, "type": "table_cell", "bbox": { "l": 536.4738, "t": 491.3734, "r": 557.67036, "b": 480.56260000000003 }, "text": "5.77%", "attrs": { "row": 12, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.117", "order": 121, "type": "table_cell", "bbox": { "l": 50.1403, "t": 470.8173, "r": 106.6781, "b": 455.1421 }, "text": "", "attrs": { "row": 13, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.118", "order": 122, "type": "table_cell", "bbox": { "l": 106.6781, "t": 470.8173, "r": 163.216, "b": 455.1421 }, "text": "", "attrs": { "row": 13, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.119", "order": 123, "type": "table_cell", "bbox": { "l": 163.216, "t": 470.8173, "r": 219.7538, "b": 455.1421 }, "text": "", "attrs": { "row": 13, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.120", "order": 124, "type": "table_cell", "bbox": { "l": 219.7538, "t": 470.8173, "r": 276.2916, "b": 455.1421 }, "text": "", "attrs": { "row": 13, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.121", "order": 125, "type": "table_cell", "bbox": { "l": 276.2916, "t": 470.8173, "r": 332.8295, "b": 455.1421 }, "text": "", "attrs": { "row": 13, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.122", "order": 126, "type": "table_cell", "bbox": { "l": 332.8295, "t": 470.8173, "r": 389.3673, "b": 455.1421 }, "text": "", "attrs": { "row": 13, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.123", "order": 127, "type": "table_cell", "bbox": { "l": 389.3673, "t": 470.8173, "r": 445.9051, "b": 455.1421 }, "text": "", "attrs": { "row": 13, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.124", "order": 128, "type": "table_cell", "bbox": { "l": 445.9051, "t": 470.8173, "r": 502.443, "b": 455.1421 }, "text": "", "attrs": { "row": 13, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.125", "order": 129, "type": "table_cell", "bbox": { "l": 502.443, "t": 470.8173, "r": 558.9808, "b": 455.1421 }, "text": "", "attrs": { "row": 13, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.126", "order": 130, "type": "table_cell", "bbox": { "l": 93.9222, "t": 468.09340000000003, "r": 257.03004, "b": 457.2994 }, "text": "OPERATIONAL REVENUES OVER EXPENDITURES", "attrs": { "row": 14, "col": 0, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p87.4.127", "order": 131, "type": "table_cell", "bbox": { "l": 273.3222, "t": 468.09340000000003, "r": 300.86076, "b": 457.2826 }, "text": "380,402", "attrs": { "row": 14, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.128", "order": 132, "type": "table_cell", "bbox": { "l": 317.9598, "t": 468.09340000000003, "r": 345.49836, "b": 457.2826 }, "text": "803,861", "attrs": { "row": 14, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.129", "order": 133, "type": "table_cell", "bbox": { "l": 362.5974, "t": 468.09340000000003, "r": 390.13512, "b": 457.2826 }, "text": "489,427", "attrs": { "row": 14, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.130", "order": 134, "type": "table_cell", "bbox": { "l": 407.2374, "t": 468.09340000000003, "r": 434.77512, "b": 457.2826 }, "text": "986,238", "attrs": { "row": 14, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.131", "order": 135, "type": "table_cell", "bbox": { "l": 451.8774, "t": 468.0935, "r": 479.41512, "b": 457.28270000000003 }, "text": "450,135", "attrs": { "row": 14, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.132", "order": 136, "type": "table_cell", "bbox": { "l": 491.4774, "t": 468.0935, "r": 519.85512, "b": 457.28270000000003 }, "text": "(39,292)", "attrs": { "row": 14, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.133", "order": 137, "type": "table_cell", "bbox": { "l": 533.9586, "t": 468.0935, "r": 557.6741, "b": 457.28270000000003 }, "text": "-8.03%", "attrs": { "row": 14, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.134", "order": 138, "type": "table_cell", "bbox": { "l": 50.1403, "t": 439.4668, "r": 106.6781, "b": 423.7916 }, "text": "", "attrs": { "row": 15, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.135", "order": 139, "type": "table_cell", "bbox": { "l": 202.0422, "t": 444.8134, "r": 258.74136, "b": 434.0194 }, "text": "CAPITAL OUTLAY", "attrs": { "row": 15, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.136", "order": 140, "type": "table_cell", "bbox": { "l": 275.1222, "t": 444.8134, "r": 303.35628, "b": 434.0194 }, "text": "(18,647)", "attrs": { "row": 15, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.137", "order": 141, "type": "table_cell", "bbox": { "l": 219.7538, "t": 439.4668, "r": 276.2916, "b": 423.7916 }, "text": "-", "attrs": { "row": 15, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.138", "order": 142, "type": "table_cell", "bbox": { "l": 276.2916, "t": 439.4668, "r": 332.8295, "b": 423.7916 }, "text": "-", "attrs": { "row": 15, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.139", "order": 143, "type": "table_cell", "bbox": { "l": 332.8295, "t": 439.4668, "r": 389.3673, "b": 423.7916 }, "text": "-", "attrs": { "row": 15, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.140", "order": 144, "type": "table_cell", "bbox": { "l": 389.3673, "t": 439.4668, "r": 445.9051, "b": 423.7916 }, "text": "-", "attrs": { "row": 15, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.141", "order": 145, "type": "table_cell", "bbox": { "l": 445.9051, "t": 439.4668, "r": 502.443, "b": 423.7916 }, "text": "-", "attrs": { "row": 15, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.142", "order": 146, "type": "table_cell", "bbox": { "l": 502.443, "t": 439.4668, "r": 558.9808, "b": 423.7916 }, "text": "-", "attrs": { "row": 15, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.143", "order": 147, "type": "table_cell", "bbox": { "l": 50.1403, "t": 423.7916, "r": 106.6781, "b": 408.1163 }, "text": "", "attrs": { "row": 16, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.144", "order": 148, "type": "table_cell", "bbox": { "l": 202.6422, "t": 433.4134, "r": 258.62652, "b": 422.61940000000004 }, "text": "TRANSFERS OUT", "attrs": { "row": 16, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.145", "order": 149, "type": "table_cell", "bbox": { "l": 273.4422, "t": 433.4134, "r": 300.86148, "b": 422.61940000000004 }, "text": "295,636", "attrs": { "row": 16, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.146", "order": 150, "type": "table_cell", "bbox": { "l": 318.0798, "t": 433.4134, "r": 345.49908, "b": 422.61940000000004 }, "text": "338,973", "attrs": { "row": 16, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.147", "order": 151, "type": "table_cell", "bbox": { "l": 362.7174, "t": 433.4134, "r": 390.13752, "b": 422.61940000000004 }, "text": "350,904", "attrs": { "row": 16, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.148", "order": 152, "type": "table_cell", "bbox": { "l": 407.3573, "t": 433.4134, "r": 434.77742, "b": 422.61940000000004 }, "text": "350,904", "attrs": { "row": 16, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.149", "order": 153, "type": "table_cell", "bbox": { "l": 451.9973, "t": 433.4134, "r": 479.41742, "b": 422.61940000000004 }, "text": "350,904", "attrs": { "row": 16, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.150", "order": 154, "type": "table_cell", "bbox": { "l": 445.9051, "t": 423.7916, "r": 502.443, "b": 408.1163 }, "text": "-", "attrs": { "row": 16, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.151", "order": 155, "type": "table_cell", "bbox": { "l": 502.443, "t": 423.7916, "r": 558.9808, "b": 408.1163 }, "text": "-", "attrs": { "row": 16, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.152", "order": 156, "type": "table_cell", "bbox": { "l": 50.1403, "t": 408.1163, "r": 106.6781, "b": 392.4411 }, "text": "", "attrs": { "row": 17, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.153", "order": 157, "type": "table_cell", "bbox": { "l": 182.0022, "t": 421.2934, "r": 258.6438, "b": 410.4826 }, "text": "TOTAL EXPENDITURES", "attrs": { "row": 17, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.154", "order": 158, "type": "table_cell", "bbox": { "l": 266.8422, "t": 421.2934, "r": 300.86052, "b": 410.4826 }, "text": "4,068,189", "attrs": { "row": 17, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.155", "order": 159, "type": "table_cell", "bbox": { "l": 311.4798, "t": 421.2934, "r": 345.49812, "b": 410.4826 }, "text": "4,372,238", "attrs": { "row": 17, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.156", "order": 160, "type": "table_cell", "bbox": { "l": 356.1174, "t": 421.2934, "r": 390.13572, "b": 410.4826 }, "text": "4,464,677", "attrs": { "row": 17, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.157", "order": 161, "type": "table_cell", "bbox": { "l": 400.755, "t": 421.2934, "r": 434.77332, "b": 410.4826 }, "text": "4,482,866", "attrs": { "row": 17, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.158", "order": 162, "type": "table_cell", "bbox": { "l": 445.3926, "t": 421.2934, "r": 479.41092, "b": 410.4826 }, "text": "4,701,969", "attrs": { "row": 17, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.159", "order": 163, "type": "table_cell", "bbox": { "l": 489.795, "t": 421.2934, "r": 517.33356, "b": 410.4826 }, "text": "237,292", "attrs": { "row": 17, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.160", "order": 164, "type": "table_cell", "bbox": { "l": 536.4738, "t": 421.2934, "r": 557.67036, "b": 410.4826 }, "text": "5.31%", "attrs": { "row": 17, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.161", "order": 165, "type": "table_cell", "bbox": { "l": 50.1403, "t": 392.4411, "r": 106.6781, "b": 376.7658 }, "text": "", "attrs": { "row": 18, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.162", "order": 166, "type": "table_cell", "bbox": { "l": 121.6422, "t": 397.2934, "r": 257.04768, "b": 386.49940000000004 }, "text": "TOTAL REVENUES OVER EXPENDITURES", "attrs": { "row": 18, "col": 1, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p87.4.163", "order": 167, "type": "table_cell", "bbox": { "l": 273.3222, "t": 397.2934, "r": 300.86076, "b": 386.4826 }, "text": "103,413", "attrs": { "row": 18, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.164", "order": 168, "type": "table_cell", "bbox": { "l": 317.9598, "t": 397.2934, "r": 345.49836, "b": 386.4826 }, "text": "464,887", "attrs": { "row": 18, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.165", "order": 169, "type": "table_cell", "bbox": { "l": 362.5974, "t": 397.2934, "r": 390.13512, "b": 386.4826 }, "text": "138,523", "attrs": { "row": 18, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.166", "order": 170, "type": "table_cell", "bbox": { "l": 407.2374, "t": 397.2934, "r": 434.77512, "b": 386.4826 }, "text": "635,334", "attrs": { "row": 18, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.167", "order": 171, "type": "table_cell", "bbox": { "l": 456.0774, "t": 397.2934, "r": 479.41512, "b": 386.4826 }, "text": "99,231", "attrs": { "row": 18, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.168", "order": 172, "type": "table_cell", "bbox": { "l": 491.4775, "t": 397.2934, "r": 519.85522, "b": 386.4826 }, "text": "(-39,292)", "attrs": { "row": 18, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.169", "order": 173, "type": "table_cell", "bbox": { "l": 50.1403, "t": 376.7658, "r": 106.6781, "b": 361.0906 }, "text": "", "attrs": { "row": 19, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.170", "order": 174, "type": "table_cell", "bbox": { "l": 174.6822, "t": 374.0134, "r": 258.699, "b": 363.2026 }, "text": "ENDING FUND BALANCE", "attrs": { "row": 19, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.171", "order": 175, "type": "table_cell", "bbox": { "l": 266.8422, "t": 374.0134, "r": 300.86052, "b": 363.2026 }, "text": "1,623,173", "attrs": { "row": 19, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.172", "order": 176, "type": "table_cell", "bbox": { "l": 311.4798, "t": 374.0134, "r": 345.49812, "b": 363.2026 }, "text": "2,088,060", "attrs": { "row": 19, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.173", "order": 177, "type": "table_cell", "bbox": { "l": 356.1174, "t": 374.0134, "r": 390.13572, "b": 363.2026 }, "text": "2,226,583", "attrs": { "row": 19, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.174", "order": 178, "type": "table_cell", "bbox": { "l": 400.755, "t": 374.0134, "r": 434.77332, "b": 363.2026 }, "text": "2,723,394", "attrs": { "row": 19, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.175", "order": 179, "type": "table_cell", "bbox": { "l": 445.3926, "t": 374.0134, "r": 479.41092, "b": 363.2026 }, "text": "2,822,625", "attrs": { "row": 19, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.176", "order": 180, "type": "table_cell", "bbox": { "l": 489.795, "t": 374.0134, "r": 517.33356, "b": 363.2026 }, "text": "596,042", "attrs": { "row": 19, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.177", "order": 181, "type": "table_cell", "bbox": { "l": 532.2738, "t": 374.0134, "r": 557.67036, "b": 363.2026 }, "text": "26.77%", "attrs": { "row": 19, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.178", "order": 182, "type": "table_cell", "bbox": { "l": 50.1403, "t": 361.0906, "r": 106.6781, "b": 345.4153 }, "text": "", "attrs": { "row": 20, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.179", "order": 183, "type": "table_cell", "bbox": { "l": 106.6781, "t": 361.0906, "r": 163.216, "b": 345.4153 }, "text": "", "attrs": { "row": 20, "col": 1, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.180", "order": 184, "type": "table_cell", "bbox": { "l": 163.216, "t": 361.0906, "r": 219.7538, "b": 345.4153 }, "text": "", "attrs": { "row": 20, "col": 2, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.181", "order": 185, "type": "table_cell", "bbox": { "l": 219.7538, "t": 361.0906, "r": 276.2916, "b": 345.4153 }, "text": "", "attrs": { "row": 20, "col": 3, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.182", "order": 186, "type": "table_cell", "bbox": { "l": 276.2916, "t": 361.0906, "r": 332.8295, "b": 345.4153 }, "text": "", "attrs": { "row": 20, "col": 4, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.183", "order": 187, "type": "table_cell", "bbox": { "l": 332.8295, "t": 361.0906, "r": 389.3673, "b": 345.4153 }, "text": "", "attrs": { "row": 20, "col": 5, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.184", "order": 188, "type": "table_cell", "bbox": { "l": 389.3673, "t": 361.0906, "r": 445.9051, "b": 345.4153 }, "text": "", "attrs": { "row": 20, "col": 6, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.185", "order": 189, "type": "table_cell", "bbox": { "l": 445.9051, "t": 361.0906, "r": 502.443, "b": 345.4153 }, "text": "", "attrs": { "row": 20, "col": 7, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.186", "order": 190, "type": "table_cell", "bbox": { "l": 502.443, "t": 361.0906, "r": 558.9808, "b": 345.4153 }, "text": "", "attrs": { "row": 20, "col": 8, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.187", "order": 191, "type": "table_cell", "bbox": { "l": 78.8022, "t": 350.4934, "r": 258.75372, "b": 339.68260000000004 }, "text": "REQUIRED FUND BALANCE (14% OF EXPENDITURES)", "attrs": { "row": 21, "col": 0, "rowspan": 1, "colspan": 2, "bbox_refit": true } }, { "id": "p87.4.188", "order": 192, "type": "table_cell", "bbox": { "l": 273.3222, "t": 350.4934, "r": 300.86076, "b": 339.68260000000004 }, "text": "569,546", "attrs": { "row": 21, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.189", "order": 193, "type": "table_cell", "bbox": { "l": 317.9598, "t": 350.4934, "r": 345.49836, "b": 339.68260000000004 }, "text": "612,113", "attrs": { "row": 21, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.190", "order": 194, "type": "table_cell", "bbox": { "l": 362.5974, "t": 350.4934, "r": 390.13512, "b": 339.68260000000004 }, "text": "625,055", "attrs": { "row": 21, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.191", "order": 195, "type": "table_cell", "bbox": { "l": 407.2374, "t": 350.49330000000003, "r": 434.77512, "b": 339.6825 }, "text": "627,601", "attrs": { "row": 21, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.192", "order": 196, "type": "table_cell", "bbox": { "l": 451.8774, "t": 350.49330000000003, "r": 479.41512, "b": 339.6825 }, "text": "658,276", "attrs": { "row": 21, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.193", "order": 197, "type": "table_cell", "bbox": { "l": 493.9974, "t": 350.49330000000003, "r": 517.33512, "b": 339.6825 }, "text": "33,221", "attrs": { "row": 21, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.194", "order": 198, "type": "table_cell", "bbox": { "l": 536.4786, "t": 350.4932, "r": 557.67432, "b": 339.68240000000003 }, "text": "5.31%", "attrs": { "row": 21, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.195", "order": 199, "type": "table_cell", "bbox": { "l": 50.1403, "t": 329.74, "r": 106.6781, "b": 314.0648 }, "text": "", "attrs": { "row": 22, "col": 0, "rowspan": 1, "colspan": 1 } }, { "id": "p87.4.196", "order": 200, "type": "table_cell", "bbox": { "l": 113.2422, "t": 326.2534, "r": 258.70248, "b": 315.4426 }, "text": "AMOUNT OVER REQUIRED FUND BALANCE", "attrs": { "row": 22, "col": 1, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.197", "order": 201, "type": "table_cell", "bbox": { "l": 266.8422, "t": 326.2534, "r": 300.86052, "b": 315.4426 }, "text": "1,053,627", "attrs": { "row": 22, "col": 2, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.198", "order": 202, "type": "table_cell", "bbox": { "l": 311.4798, "t": 326.2534, "r": 345.49812, "b": 315.4426 }, "text": "1,475,947", "attrs": { "row": 22, "col": 3, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.199", "order": 203, "type": "table_cell", "bbox": { "l": 356.1174, "t": 326.2534, "r": 390.13572, "b": 315.4426 }, "text": "1,601,528", "attrs": { "row": 22, "col": 4, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.200", "order": 204, "type": "table_cell", "bbox": { "l": 400.755, "t": 326.2534, "r": 434.77332, "b": 315.4426 }, "text": "2,095,793", "attrs": { "row": 22, "col": 5, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.201", "order": 205, "type": "table_cell", "bbox": { "l": 445.3926, "t": 326.2534, "r": 479.41092, "b": 315.4426 }, "text": "2,164,350", "attrs": { "row": 22, "col": 6, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.202", "order": 206, "type": "table_cell", "bbox": { "l": 489.795, "t": 326.2534, "r": 517.33356, "b": 315.4426 }, "text": "562,821", "attrs": { "row": 22, "col": 7, "rowspan": 1, "colspan": 1, "bbox_refit": true } }, { "id": "p87.4.203", "order": 207, "type": "table_cell", "bbox": { "l": 532.2738, "t": 326.2534, "r": 557.67036, "b": 315.4426 }, "text": "35.14%", "attrs": { "row": 22, "col": 8, "rowspan": 1, "colspan": 1, "bbox_refit": true } } ] } ], "excluded_furniture": { "first": [], "last": [] } }