[ { "page": 1, "items": [ { "page": 1, "type": "TITLE", "location": { "l": 171.3255, "t": 664.08, "r": 424.4744, "b": 576.72 }, "text": "SHIRE OF GOOMALLING\nBUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 2 }, { "page": 1, "type": "TITLE", "location": { "l": 231.0734, "t": 491.04, "r": 364.0066, "b": 475.44 }, "text": "TABLE OF CONTENTS", "reading_order": 1, "level": 3 }, { "page": 1, "type": "TEXT", "location": { "l": 93.5811, "t": 452.4, "r": 514.6963, "b": 313.2 }, "text": "Statement of Comprehensive Income by Nature or Type 2\nStatement of Comprehensive Income by Program 3\nStatement of Cash Flows 4\nRate Setting Statement 5\nNotes to and Forming Part of the Budget 6 to 36\nSupplementary Information 37", "reading_order": 2 } ] }, { "page": 2, "items": [ { "page": 2, "type": "TEXT", "location": { "l": 190.5216, "t": 788.88, "r": 404.5585, "b": 737.28 }, "text": "SHIRE OF GOOMALLING\nSTATEMENT OF COMPREHENSIVE INCOME\nBY NATURE OR TYPE\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0 }, { "page": 2, "type": "TABLE", "location": { "l": 43.9111, "t": 729.6, "r": 536.0519, "b": 275.76 }, "text": "
NOTE2017/18 Budget < /td > < td > 2016/17 Actual2016/17 Budget $
Revenue
Rates82,039,2181,954,1931,954,890
Operating grants, subsidies and contributions15509,0351,303,265839,781
Fees and charges131,555,6541,620,3781,957,192
Service charges000
Interest earnings2(a)79,98488,37177,878
Other revenue2(a)272,120331,792244,237
4,456,0115,297,9995,073,978
Expenses
Employee costs(1,720,910)(1,800,375)(1,934,871)
Materials and contracts(1,283,732)(1,165,493)(997,731)
Utility charges(264,550)(240,769)(261,264)
Depreciation on non-current assets2(a)(1,400,100)(1,317,425)(1,400,450)
Interest expenses2(a)(276,134)(236,628)(310,463)
Insurance expenses(206,470)(176,396)(210,480)
Other expenditure(158,526)(237,479)(180,068)
(5,310,422)(5,174,565)(5,295,327)
(854,411)123,434(221,349)
Non-operating grants, subsidies and contributions151,771,0981,055,3811,797,703
Profit on asset disposals606,498128,394
Loss on asset disposals6(177,480)(65,656)(23,500)
Loss on revaluation of non current assets000
Net result739,2071,119,6571,681,248
Other comprehensive income
Changes on revaluation of non-current assets000
Total other comprehensive income000
Total comprehensive income739,2071,119,6571,681,248
", "rows": [ { "row_index": 0, "location": [ 43.9111, 713.3914, 536.0519, 729.6 ], "cells": [ { "location": [ 43.9111, 713.3914, 142.3393, 729.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 713.3914, 240.7674, 729.6 ], "text": "NOTE", "html_text": "NOTE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 713.3914, 339.1956, 729.6 ], "text": "2017/18 Budget $", "html_text": "2017/18 Budget $", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 713.3914, 437.6237, 729.6 ], "text": "2016/17 Actual $", "html_text": "2016/17 Actual $", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 713.3914, 536.0519, 729.6 ], "text": "2016/17 Budget $", "html_text": "2016/17 Budget $", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 43.9111, 697.1829, 536.0519, 713.3914 ], "cells": [ { "location": [ 43.9111, 697.1829, 142.3393, 713.3914 ], "text": "Revenue", "html_text": "Revenue", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 697.1829, 240.7674, 713.3914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 697.1829, 339.1956, 713.3914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 697.1829, 437.6237, 713.3914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 697.1829, 536.0519, 713.3914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 43.9111, 680.9743, 536.0519, 697.1829 ], "cells": [ { "location": [ 43.9111, 680.9743, 142.3393, 697.1829 ], "text": "Rates", "html_text": "Rates", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 680.9743, 240.7674, 697.1829 ], "text": "8", "html_text": "8", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 680.9743, 339.1956, 697.1829 ], "text": "2,039,218", "html_text": "2,039,218", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 680.9743, 437.6237, 697.1829 ], "text": "1,954,193", "html_text": "1,954,193", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 680.9743, 536.0519, 697.1829 ], "text": "1,954,890", "html_text": "1,954,890", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 43.9111, 664.7657, 536.0519, 680.9743 ], "cells": [ { "location": [ 43.9111, 664.7657, 142.3393, 680.9743 ], "text": "Operating grants, subsidies and contributions", "html_text": "Operating grants, subsidies and contributions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 664.7657, 240.7674, 680.9743 ], "text": "15", "html_text": "15", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 664.7657, 339.1956, 680.9743 ], "text": "509,035", "html_text": "509,035", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 664.7657, 437.6237, 680.9743 ], "text": "1,303,265", "html_text": "1,303,265", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 664.7657, 536.0519, 680.9743 ], "text": "839,781", "html_text": "839,781", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 43.9111, 648.5571, 536.0519, 664.7657 ], "cells": [ { "location": [ 43.9111, 648.5571, 142.3393, 664.7657 ], "text": "Fees and charges", "html_text": "Fees and charges", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 648.5571, 240.7674, 664.7657 ], "text": "13", "html_text": "13", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 648.5571, 339.1956, 664.7657 ], "text": "1,555,654", "html_text": "1,555,654", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 648.5571, 437.6237, 664.7657 ], "text": "1,620,378", "html_text": "1,620,378", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 648.5571, 536.0519, 664.7657 ], "text": "1,957,192", "html_text": "1,957,192", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 43.9111, 632.3486, 536.0519, 648.5571 ], "cells": [ { "location": [ 43.9111, 632.3486, 142.3393, 648.5571 ], "text": "Service charges", "html_text": "Service charges", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 632.3486, 240.7674, 648.5571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 632.3486, 339.1956, 648.5571 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 632.3486, 437.6237, 648.5571 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 632.3486, 536.0519, 648.5571 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 43.9111, 616.14, 536.0519, 632.3486 ], "cells": [ { "location": [ 43.9111, 616.14, 142.3393, 632.3486 ], "text": "Interest earnings", "html_text": "Interest earnings", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 616.14, 240.7674, 632.3486 ], "text": "2(a)", "html_text": "2(a)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 616.14, 339.1956, 632.3486 ], "text": "79,984", "html_text": "79,984", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 616.14, 437.6237, 632.3486 ], "text": "88,371", "html_text": "88,371", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 616.14, 536.0519, 632.3486 ], "text": "77,878", "html_text": "77,878", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 43.9111, 599.9314, 536.0519, 616.14 ], "cells": [ { "location": [ 43.9111, 599.9314, 142.3393, 616.14 ], "text": "Other revenue", "html_text": "Other revenue", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 599.9314, 240.7674, 616.14 ], "text": "2(a)", "html_text": "2(a)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 599.9314, 339.1956, 616.14 ], "text": "272,120", "html_text": "272,120", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 599.9314, 437.6237, 616.14 ], "text": "331,792", "html_text": "331,792", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 599.9314, 536.0519, 616.14 ], "text": "244,237", "html_text": "244,237", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 43.9111, 583.7229, 536.0519, 599.9314 ], "cells": [ { "location": [ 43.9111, 583.7229, 142.3393, 599.9314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 583.7229, 240.7674, 599.9314 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 583.7229, 339.1956, 599.9314 ], "text": "4,456,011", "html_text": "4,456,011", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 583.7229, 437.6237, 599.9314 ], "text": "5,297,999", "html_text": "5,297,999", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 583.7229, 536.0519, 599.9314 ], "text": "5,073,978", "html_text": "5,073,978", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 43.9111, 567.5143, 536.0519, 583.7229 ], "cells": [ { "location": [ 43.9111, 567.5143, 142.3393, 583.7229 ], "text": "Expenses", "html_text": "Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 567.5143, 240.7674, 583.7229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 567.5143, 339.1956, 583.7229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 567.5143, 437.6237, 583.7229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 567.5143, 536.0519, 583.7229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 43.9111, 551.3057, 536.0519, 567.5143 ], "cells": [ { "location": [ 43.9111, 551.3057, 142.3393, 567.5143 ], "text": "Employee costs", "html_text": "Employee costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 551.3057, 240.7674, 567.5143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 551.3057, 339.1956, 567.5143 ], "text": "(1,720,910)", "html_text": "(1,720,910)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 551.3057, 437.6237, 567.5143 ], "text": "(1,800,375)", "html_text": "(1,800,375)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 551.3057, 536.0519, 567.5143 ], "text": "(1,934,871)", "html_text": "(1,934,871)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 43.9111, 535.0971, 536.0519, 551.3057 ], "cells": [ { "location": [ 43.9111, 535.0971, 142.3393, 551.3057 ], "text": "Materials and contracts", "html_text": "Materials and contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 535.0971, 240.7674, 551.3057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 535.0971, 339.1956, 551.3057 ], "text": "(1,283,732)", "html_text": "(1,283,732)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 535.0971, 437.6237, 551.3057 ], "text": "(1,165,493)", "html_text": "(1,165,493)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 535.0971, 536.0519, 551.3057 ], "text": "(997,731)", "html_text": "(997,731)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 43.9111, 518.8886, 536.0519, 535.0971 ], "cells": [ { "location": [ 43.9111, 518.8886, 142.3393, 535.0971 ], "text": "Utility charges", "html_text": "Utility charges", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 518.8886, 240.7674, 535.0971 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 518.8886, 339.1956, 535.0971 ], "text": "(264,550)", "html_text": "(264,550)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 518.8886, 437.6237, 535.0971 ], "text": "(240,769)", "html_text": "(240,769)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 518.8886, 536.0519, 535.0971 ], "text": "(261,264)", "html_text": "(261,264)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 43.9111, 502.68, 536.0519, 518.8886 ], "cells": [ { "location": [ 43.9111, 502.68, 142.3393, 518.8886 ], "text": "Depreciation on non-current assets", "html_text": "Depreciation on non-current assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 502.68, 240.7674, 518.8886 ], "text": "2(a)", "html_text": "2(a)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 502.68, 339.1956, 518.8886 ], "text": "(1,400,100)", "html_text": "(1,400,100)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 502.68, 437.6237, 518.8886 ], "text": "(1,317,425)", "html_text": "(1,317,425)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 502.68, 536.0519, 518.8886 ], "text": "(1,400,450)", "html_text": "(1,400,450)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 43.9111, 486.4714, 536.0519, 502.68 ], "cells": [ { "location": [ 43.9111, 486.4714, 142.3393, 502.68 ], "text": "Interest expenses", "html_text": "Interest expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 486.4714, 240.7674, 502.68 ], "text": "2(a)", "html_text": "2(a)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 486.4714, 339.1956, 502.68 ], "text": "(276,134)", "html_text": "(276,134)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 486.4714, 437.6237, 502.68 ], "text": "(236,628)", "html_text": "(236,628)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 486.4714, 536.0519, 502.68 ], "text": "(310,463)", "html_text": "(310,463)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 43.9111, 470.2629, 536.0519, 486.4714 ], "cells": [ { "location": [ 43.9111, 470.2629, 142.3393, 486.4714 ], "text": "Insurance expenses", "html_text": "Insurance expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 470.2629, 240.7674, 486.4714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 470.2629, 339.1956, 486.4714 ], "text": "(206,470)", "html_text": "(206,470)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 470.2629, 437.6237, 486.4714 ], "text": "(176,396)", "html_text": "(176,396)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 470.2629, 536.0519, 486.4714 ], "text": "(210,480)", "html_text": "(210,480)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 43.9111, 454.0543, 536.0519, 470.2629 ], "cells": [ { "location": [ 43.9111, 454.0543, 142.3393, 470.2629 ], "text": "Other expenditure", "html_text": "Other expenditure", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 454.0543, 240.7674, 470.2629 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 454.0543, 339.1956, 470.2629 ], "text": "(158,526)", "html_text": "(158,526)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 454.0543, 437.6237, 470.2629 ], "text": "(237,479)", "html_text": "(237,479)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 454.0543, 536.0519, 470.2629 ], "text": "(180,068)", "html_text": "(180,068)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 43.9111, 437.8457, 536.0519, 454.0543 ], "cells": [ { "location": [ 43.9111, 437.8457, 142.3393, 454.0543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 437.8457, 240.7674, 454.0543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 437.8457, 339.1956, 454.0543 ], "text": "(5,310,422)", "html_text": "(5,310,422)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 437.8457, 437.6237, 454.0543 ], "text": "(5,174,565)", "html_text": "(5,174,565)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 437.8457, 536.0519, 454.0543 ], "text": "(5,295,327)", "html_text": "(5,295,327)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 43.9111, 421.6371, 536.0519, 437.8457 ], "cells": [ { "location": [ 43.9111, 421.6371, 142.3393, 437.8457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 421.6371, 240.7674, 437.8457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 421.6371, 339.1956, 437.8457 ], "text": "(854,411)", "html_text": "(854,411)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 421.6371, 437.6237, 437.8457 ], "text": "123,434", "html_text": "123,434", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 421.6371, 536.0519, 437.8457 ], "text": "(221,349)", "html_text": "(221,349)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 43.9111, 405.4286, 536.0519, 421.6371 ], "cells": [ { "location": [ 43.9111, 405.4286, 142.3393, 421.6371 ], "text": "Non-operating grants, subsidies and contributions", "html_text": "Non-operating grants, subsidies and contributions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 405.4286, 240.7674, 421.6371 ], "text": "15", "html_text": "15", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 405.4286, 339.1956, 421.6371 ], "text": "1,771,098", "html_text": "1,771,098", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 405.4286, 437.6237, 421.6371 ], "text": "1,055,381", "html_text": "1,055,381", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 405.4286, 536.0519, 421.6371 ], "text": "1,797,703", "html_text": "1,797,703", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 43.9111, 389.22, 536.0519, 405.4286 ], "cells": [ { "location": [ 43.9111, 389.22, 142.3393, 405.4286 ], "text": "Profit on asset disposals", "html_text": "Profit on asset disposals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 389.22, 240.7674, 405.4286 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 389.22, 339.1956, 405.4286 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 389.22, 437.6237, 405.4286 ], "text": "6,498", "html_text": "6,498", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 389.22, 536.0519, 405.4286 ], "text": "128,394", "html_text": "128,394", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 43.9111, 373.0114, 536.0519, 389.22 ], "cells": [ { "location": [ 43.9111, 373.0114, 142.3393, 389.22 ], "text": "Loss on asset disposals", "html_text": "Loss on asset disposals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 373.0114, 240.7674, 389.22 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 373.0114, 339.1956, 389.22 ], "text": "(177,480)", "html_text": "(177,480)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 373.0114, 437.6237, 389.22 ], "text": "(65,656)", "html_text": "(65,656)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 373.0114, 536.0519, 389.22 ], "text": "(23,500)", "html_text": "(23,500)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 43.9111, 356.8029, 536.0519, 373.0114 ], "cells": [ { "location": [ 43.9111, 356.8029, 142.3393, 373.0114 ], "text": "Loss on revaluation of non current assets", "html_text": "Loss on revaluation of non current assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 356.8029, 240.7674, 373.0114 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 356.8029, 339.1956, 373.0114 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 356.8029, 437.6237, 373.0114 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 356.8029, 536.0519, 373.0114 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 43.9111, 340.5943, 536.0519, 356.8029 ], "cells": [ { "location": [ 43.9111, 340.5943, 142.3393, 356.8029 ], "text": "Net result", "html_text": "Net result", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 340.5943, 240.7674, 356.8029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 340.5943, 339.1956, 356.8029 ], "text": "739,207", "html_text": "739,207", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 340.5943, 437.6237, 356.8029 ], "text": "1,119,657", "html_text": "1,119,657", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 340.5943, 536.0519, 356.8029 ], "text": "1,681,248", "html_text": "1,681,248", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 43.9111, 324.3857, 536.0519, 340.5943 ], "cells": [ { "location": [ 43.9111, 324.3857, 142.3393, 340.5943 ], "text": "Other comprehensive income", "html_text": "Other comprehensive income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 324.3857, 240.7674, 340.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 324.3857, 339.1956, 340.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 324.3857, 437.6237, 340.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 324.3857, 536.0519, 340.5943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 43.9111, 308.1771, 536.0519, 324.3857 ], "cells": [ { "location": [ 43.9111, 308.1771, 142.3393, 324.3857 ], "text": "Changes on revaluation of non-current assets", "html_text": "Changes on revaluation of non-current assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 308.1771, 240.7674, 324.3857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 308.1771, 339.1956, 324.3857 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 308.1771, 437.6237, 324.3857 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 308.1771, 536.0519, 324.3857 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 43.9111, 291.9686, 536.0519, 308.1771 ], "cells": [ { "location": [ 43.9111, 291.9686, 142.3393, 308.1771 ], "text": "Total other comprehensive income", "html_text": "Total other comprehensive income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 291.9686, 240.7674, 308.1771 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 291.9686, 339.1956, 308.1771 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 291.9686, 437.6237, 308.1771 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 291.9686, 536.0519, 308.1771 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 43.9111, 275.76, 536.0519, 291.9686 ], "cells": [ { "location": [ 43.9111, 275.76, 142.3393, 291.9686 ], "text": "Total comprehensive income", "html_text": "Total comprehensive income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 142.3393, 275.76, 240.7674, 291.9686 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 240.7674, 275.76, 339.1956, 291.9686 ], "text": "739,207", "html_text": "739,207", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.1956, 275.76, 437.6237, 291.9686 ], "text": "1,119,657", "html_text": "1,119,657", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6237, 275.76, 536.0519, 291.9686 ], "text": "1,681,248", "html_text": "1,681,248", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 28, "n_cols": 5, "ref": "#/tables/0", "reading_order": 1 }, { "page": 2, "type": "TITLE", "location": { "l": 47.8801, "t": 687.0388, "r": 89.5132, "b": 677.0788 }, "text": "Revenue", "reading_order": 2, "level": 5 }, { "page": 2, "type": "TOC", "location": { "l": 47.8801, "t": 687.0388, "r": 531.6182, "b": 368.0712 }, "text": "", "items": [ { "page": 2, "type": "TOC_ITEM", "location": { "l": 47.8801, "t": 625.2623, "r": 531.6182, "b": 615.3023 }, "text": "Service charges 0 0", "title": "Service charges 0 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 0, "reading_order": 0 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 47.8802, "t": 378.0312, "r": 531.6177, "b": 368.0712 }, "text": "Loss on revaluation of non current assets 0 0", "title": "Loss on revaluation of non current assets 0 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 1, "reading_order": 1 } ], "reading_order": 3 }, { "page": 2, "type": "TITLE", "location": { "l": 47.8801, "t": 340.9088, "r": 188.0667, "b": 330.9488 }, "text": "Other comprehensive income", "reading_order": 4, "level": 5 }, { "page": 2, "type": "TOC", "location": { "l": 47.8801, "t": 340.9088, "r": 531.6177, "b": 306.2288 }, "text": "", "items": [ { "page": 2, "type": "TOC_ITEM", "location": { "l": 47.8801, "t": 328.8123, "r": 531.6177, "b": 318.6125 }, "text": "Changes on revaluation of non-current assets 0 0", "title": "Changes on revaluation of non-current assets 0 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 0, "reading_order": 0 }, { "page": 2, "type": "TOC_ITEM", "location": { "l": 47.8801, "t": 316.1888, "r": 531.6176, "b": 306.2288 }, "text": "Total other comprehensive income 0 0", "title": "Total other comprehensive income 0 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 1, "reading_order": 1 } ], "reading_order": 5 }, { "page": 2, "type": "TEXT", "location": { "l": 45.3509, "t": 259.44, "r": 369.2856, "b": 244.8 }, "text": "This statement is to be read in conjunction with the accompanying notes.", "reading_order": 6 } ] }, { "page": 3, "items": [ { "page": 3, "type": "TEXT", "location": { "l": 182.3632, "t": 788.64, "r": 397.5999, "b": 737.52 }, "text": "SHIRE OF GOOMALLING\nSTATEMENT OF COMPREHENSIVE INCOME\nBY PROGRAM\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0 }, { "page": 3, "type": "TABLE", "location": { "l": 44.871, "t": 727.68, "r": 535.812, "b": 137.04 }, "text": "
NOTE2017/18 Budget2016/17 Actual2016/17 Budget
Revenue (refer notes 1,2,8,10 to 15)< /td > < td >$
Governance75,570108,91467,000
General purpose funding2,275,5852,911,8892,525,808
Law, order, public safety74,98868,95973,500
Health677,150695,643677,151
Education and welfare3,5002,6084,040
Housing243,060256,869257,700
Community amenities342,496323,425326,968
Recreation and culture187,011177,932165,673
Transport4,0003,36410,000
Economic services304,150414,616334,780
Other property and services268,501333,780631,358
4,456,0115,297,9995,073,978
Expenses excluding finance costs (refer notes 1, 2 & 16)
Governance(404,825)(412,690)(375,790)
General purpose funding(17,500)(29,493)(34,738)
Law, order, public safety(168,600)(169,106)(127,650)
Health(745,200)(781,116)(750,200)
Education and welfare(13,000)(8,185)(11,500)
Housing(245,760)(247,430)(207,700)
Community amenities(418,100)(353,433)(408,707)
Recreation and culture(605,170)(600,718)(578,320)
Transport(1,573,410)(1,562,125)(1,619,712)
Economic services(743,001)(701,214)(711,509)
Other property and services(99,722)(72,427)(159,038)
(5,034,288)(4,937,937)(4,984,864)
Finance costs (refer notes 2 & 7)
General purpose funding(1,000)(34)(5,000)
Economic services(271,734)(223,330)(295,801)
Other property and services(3,400)(13,264)(9,662)
(276,134)(236,628)(310,463)
(854,411)123,434(221,349)
Non-operating grants, subsidies and contributions151,771,0981,055,3811,797,703
Profit on disposal of assets606,498128,394
(Loss) on disposal of assets6(177,480)(65,656)(23,500)
Loss on revaluation of non current assets000
1,593,618996,2231,902,597
Net result739,2071,119,6571,681,248
Other comprehensive income
Changes on revaluation of non-current assets000
Total other comprehensive income000
Total comprehensive income739,2071,119,6571,681,248
", "rows": [ { "row_index": 0, "location": [ 44.871, 713.9442, 535.812, 727.68 ], "cells": [ { "location": [ 44.871, 713.9442, 143.0592, 727.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 713.9442, 241.2474, 727.68 ], "text": "NOTE", "html_text": "NOTE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 713.9442, 339.4356, 727.68 ], "text": "2017/18 Budget", "html_text": "2017/18 Budget", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 713.9442, 437.6238, 727.68 ], "text": "2016/17 Actual", "html_text": "2016/17 Actual", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 713.9442, 535.812, 727.68 ], "text": "2016/17 Budget", "html_text": "2016/17 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 44.871, 700.2084, 535.812, 713.9442 ], "cells": [ { "location": [ 44.871, 700.2084, 143.0592, 713.9442 ], "text": "Revenue (refer notes 1,2,8,10 to 15)", "html_text": "Revenue (refer notes 1,2,8,10 to 15)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 700.2084, 241.2474, 713.9442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 700.2084, 339.4356, 713.9442 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 700.2084, 437.6238, 713.9442 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 700.2084, 535.812, 713.9442 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 44.871, 686.4726, 535.812, 700.2084 ], "cells": [ { "location": [ 44.871, 686.4726, 143.0592, 700.2084 ], "text": "Governance", "html_text": "Governance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 686.4726, 241.2474, 700.2084 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 686.4726, 339.4356, 700.2084 ], "text": "75,570", "html_text": "75,570", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 686.4726, 437.6238, 700.2084 ], "text": "108,914", "html_text": "108,914", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 686.4726, 535.812, 700.2084 ], "text": "67,000", "html_text": "67,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 44.871, 672.7367, 535.812, 686.4726 ], "cells": [ { "location": [ 44.871, 672.7367, 143.0592, 686.4726 ], "text": "General purpose funding", "html_text": "General purpose funding", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 672.7367, 241.2474, 686.4726 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 672.7367, 339.4356, 686.4726 ], "text": "2,275,585", "html_text": "2,275,585", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 672.7367, 437.6238, 686.4726 ], "text": "2,911,889", "html_text": "2,911,889", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 672.7367, 535.812, 686.4726 ], "text": "2,525,808", "html_text": "2,525,808", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 44.871, 659.0009, 535.812, 672.7367 ], "cells": [ { "location": [ 44.871, 659.0009, 143.0592, 672.7367 ], "text": "Law, order, public safety", "html_text": "Law, order, public safety", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 659.0009, 241.2474, 672.7367 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 659.0009, 339.4356, 672.7367 ], "text": "74,988", "html_text": "74,988", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 659.0009, 437.6238, 672.7367 ], "text": "68,959", "html_text": "68,959", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 659.0009, 535.812, 672.7367 ], "text": "73,500", "html_text": "73,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 44.871, 645.2651, 535.812, 659.0009 ], "cells": [ { "location": [ 44.871, 645.2651, 143.0592, 659.0009 ], "text": "Health", "html_text": "Health", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 645.2651, 241.2474, 659.0009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 645.2651, 339.4356, 659.0009 ], "text": "677,150", "html_text": "677,150", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 645.2651, 437.6238, 659.0009 ], "text": "695,643", "html_text": "695,643", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 645.2651, 535.812, 659.0009 ], "text": "677,151", "html_text": "677,151", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 44.871, 631.5293, 535.812, 645.2651 ], "cells": [ { "location": [ 44.871, 631.5293, 143.0592, 645.2651 ], "text": "Education and welfare", "html_text": "Education and welfare", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 631.5293, 241.2474, 645.2651 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 631.5293, 339.4356, 645.2651 ], "text": "3,500", "html_text": "3,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 631.5293, 437.6238, 645.2651 ], "text": "2,608", "html_text": "2,608", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 631.5293, 535.812, 645.2651 ], "text": "4,040", "html_text": "4,040", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 44.871, 617.7935, 535.812, 631.5293 ], "cells": [ { "location": [ 44.871, 617.7935, 143.0592, 631.5293 ], "text": "Housing", "html_text": "Housing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 617.7935, 241.2474, 631.5293 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 617.7935, 339.4356, 631.5293 ], "text": "243,060", "html_text": "243,060", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 617.7935, 437.6238, 631.5293 ], "text": "256,869", "html_text": "256,869", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 617.7935, 535.812, 631.5293 ], "text": "257,700", "html_text": "257,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 44.871, 604.0577, 535.812, 617.7935 ], "cells": [ { "location": [ 44.871, 604.0577, 143.0592, 617.7935 ], "text": "Community amenities", "html_text": "Community amenities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 604.0577, 241.2474, 617.7935 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 604.0577, 339.4356, 617.7935 ], "text": "342,496", "html_text": "342,496", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 604.0577, 437.6238, 617.7935 ], "text": "323,425", "html_text": "323,425", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 604.0577, 535.812, 617.7935 ], "text": "326,968", "html_text": "326,968", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 44.871, 590.3219, 535.812, 604.0577 ], "cells": [ { "location": [ 44.871, 590.3219, 143.0592, 604.0577 ], "text": "Recreation and culture", "html_text": "Recreation and culture", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 590.3219, 241.2474, 604.0577 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 590.3219, 339.4356, 604.0577 ], "text": "187,011", "html_text": "187,011", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 590.3219, 437.6238, 604.0577 ], "text": "177,932", "html_text": "177,932", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 590.3219, 535.812, 604.0577 ], "text": "165,673", "html_text": "165,673", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 44.871, 576.586, 535.812, 590.3219 ], "cells": [ { "location": [ 44.871, 576.586, 143.0592, 590.3219 ], "text": "Transport", "html_text": "Transport", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 576.586, 241.2474, 590.3219 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 576.586, 339.4356, 590.3219 ], "text": "4,000", "html_text": "4,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 576.586, 437.6238, 590.3219 ], "text": "3,364", "html_text": "3,364", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 576.586, 535.812, 590.3219 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 44.871, 562.8502, 535.812, 576.586 ], "cells": [ { "location": [ 44.871, 562.8502, 143.0592, 576.586 ], "text": "Economic services", "html_text": "Economic services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 562.8502, 241.2474, 576.586 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 562.8502, 339.4356, 576.586 ], "text": "304,150", "html_text": "304,150", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 562.8502, 437.6238, 576.586 ], "text": "414,616", "html_text": "414,616", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 562.8502, 535.812, 576.586 ], "text": "334,780", "html_text": "334,780", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 44.871, 549.1144, 535.812, 562.8502 ], "cells": [ { "location": [ 44.871, 549.1144, 143.0592, 562.8502 ], "text": "Other property and services", "html_text": "Other property and services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 549.1144, 241.2474, 562.8502 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 549.1144, 339.4356, 562.8502 ], "text": "268,501", "html_text": "268,501", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 549.1144, 437.6238, 562.8502 ], "text": "333,780", "html_text": "333,780", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 549.1144, 535.812, 562.8502 ], "text": "631,358", "html_text": "631,358", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 44.871, 535.3786, 535.812, 549.1144 ], "cells": [ { "location": [ 44.871, 535.3786, 143.0592, 549.1144 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 535.3786, 241.2474, 549.1144 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 535.3786, 339.4356, 549.1144 ], "text": "4,456,011", "html_text": "4,456,011", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 535.3786, 437.6238, 549.1144 ], "text": "5,297,999", "html_text": "5,297,999", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 535.3786, 535.812, 549.1144 ], "text": "5,073,978", "html_text": "5,073,978", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 44.871, 521.6428, 535.812, 535.3786 ], "cells": [ { "location": [ 44.871, 521.6428, 535.812, 535.3786 ], "text": "Expenses excluding finance costs (refer notes 1, 2 & 16)", "html_text": "Expenses excluding finance costs (refer notes 1, 2 & 16)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 44.871, 507.907, 535.812, 521.6428 ], "cells": [ { "location": [ 44.871, 507.907, 143.0592, 521.6428 ], "text": "Governance", "html_text": "Governance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 507.907, 241.2474, 521.6428 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 507.907, 339.4356, 521.6428 ], "text": "(404,825)", "html_text": "(404,825)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 507.907, 437.6238, 521.6428 ], "text": "(412,690)", "html_text": "(412,690)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 507.907, 535.812, 521.6428 ], "text": "(375,790)", "html_text": "(375,790)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 44.871, 494.1712, 535.812, 507.907 ], "cells": [ { "location": [ 44.871, 494.1712, 143.0592, 507.907 ], "text": "General purpose funding", "html_text": "General purpose funding", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 494.1712, 241.2474, 507.907 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 494.1712, 339.4356, 507.907 ], "text": "(17,500)", "html_text": "(17,500)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 494.1712, 437.6238, 507.907 ], "text": "(29,493)", "html_text": "(29,493)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 494.1712, 535.812, 507.907 ], "text": "(34,738)", "html_text": "(34,738)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 44.871, 480.4353, 535.812, 494.1712 ], "cells": [ { "location": [ 44.871, 480.4353, 143.0592, 494.1712 ], "text": "Law, order, public safety", "html_text": "Law, order, public safety", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 480.4353, 241.2474, 494.1712 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 480.4353, 339.4356, 494.1712 ], "text": "(168,600)", "html_text": "(168,600)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 480.4353, 437.6238, 494.1712 ], "text": "(169,106)", "html_text": "(169,106)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 480.4353, 535.812, 494.1712 ], "text": "(127,650)", "html_text": "(127,650)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 44.871, 466.6995, 535.812, 480.4353 ], "cells": [ { "location": [ 44.871, 466.6995, 143.0592, 480.4353 ], "text": "Health", "html_text": "Health", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 466.6995, 241.2474, 480.4353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 466.6995, 339.4356, 480.4353 ], "text": "(745,200)", "html_text": "(745,200)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 466.6995, 437.6238, 480.4353 ], "text": "(781,116)", "html_text": "(781,116)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 466.6995, 535.812, 480.4353 ], "text": "(750,200)", "html_text": "(750,200)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 44.871, 452.9637, 535.812, 466.6995 ], "cells": [ { "location": [ 44.871, 452.9637, 143.0592, 466.6995 ], "text": "Education and welfare", "html_text": "Education and welfare", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 452.9637, 241.2474, 466.6995 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 452.9637, 339.4356, 466.6995 ], "text": "(13,000)", "html_text": "(13,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 452.9637, 437.6238, 466.6995 ], "text": "(8,185)", "html_text": "(8,185)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 452.9637, 535.812, 466.6995 ], "text": "(11,500)", "html_text": "(11,500)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 44.871, 439.2279, 535.812, 452.9637 ], "cells": [ { "location": [ 44.871, 439.2279, 143.0592, 452.9637 ], "text": "Housing", "html_text": "Housing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 439.2279, 241.2474, 452.9637 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 439.2279, 339.4356, 452.9637 ], "text": "(245,760)", "html_text": "(245,760)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 439.2279, 437.6238, 452.9637 ], "text": "(247,430)", "html_text": "(247,430)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 439.2279, 535.812, 452.9637 ], "text": "(207,700)", "html_text": "(207,700)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 44.871, 425.4921, 535.812, 439.2279 ], "cells": [ { "location": [ 44.871, 425.4921, 143.0592, 439.2279 ], "text": "Community amenities", "html_text": "Community amenities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 425.4921, 241.2474, 439.2279 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 425.4921, 339.4356, 439.2279 ], "text": "(418,100)", "html_text": "(418,100)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 425.4921, 437.6238, 439.2279 ], "text": "(353,433)", "html_text": "(353,433)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 425.4921, 535.812, 439.2279 ], "text": "(408,707)", "html_text": "(408,707)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 44.871, 411.7563, 535.812, 425.4921 ], "cells": [ { "location": [ 44.871, 411.7563, 143.0592, 425.4921 ], "text": "Recreation and culture", "html_text": "Recreation and culture", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 411.7563, 241.2474, 425.4921 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 411.7563, 339.4356, 425.4921 ], "text": "(605,170)", "html_text": "(605,170)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 411.7563, 437.6238, 425.4921 ], "text": "(600,718)", "html_text": "(600,718)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 411.7563, 535.812, 425.4921 ], "text": "(578,320)", "html_text": "(578,320)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 44.871, 398.0205, 535.812, 411.7563 ], "cells": [ { "location": [ 44.871, 398.0205, 143.0592, 411.7563 ], "text": "Transport", "html_text": "Transport", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 398.0205, 241.2474, 411.7563 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 398.0205, 339.4356, 411.7563 ], "text": "(1,573,410)", "html_text": "(1,573,410)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 398.0205, 437.6238, 411.7563 ], "text": "(1,562,125)", "html_text": "(1,562,125)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 398.0205, 535.812, 411.7563 ], "text": "(1,619,712)", "html_text": "(1,619,712)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 44.871, 384.2847, 535.812, 398.0205 ], "cells": [ { "location": [ 44.871, 384.2847, 143.0592, 398.0205 ], "text": "Economic services", "html_text": "Economic services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 384.2847, 241.2474, 398.0205 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 384.2847, 339.4356, 398.0205 ], "text": "(743,001)", "html_text": "(743,001)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 384.2847, 437.6238, 398.0205 ], "text": "(701,214)", "html_text": "(701,214)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 384.2847, 535.812, 398.0205 ], "text": "(711,509)", "html_text": "(711,509)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 44.871, 370.5488, 535.812, 384.2847 ], "cells": [ { "location": [ 44.871, 370.5488, 143.0592, 384.2847 ], "text": "Other property and services", "html_text": "Other property and services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 370.5488, 241.2474, 384.2847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 370.5488, 339.4356, 384.2847 ], "text": "(99,722)", "html_text": "(99,722)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 370.5488, 437.6238, 384.2847 ], "text": "(72,427)", "html_text": "(72,427)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 370.5488, 535.812, 384.2847 ], "text": "(159,038)", "html_text": "(159,038)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 44.871, 356.813, 535.812, 370.5488 ], "cells": [ { "location": [ 44.871, 356.813, 143.0592, 370.5488 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 356.813, 241.2474, 370.5488 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 356.813, 339.4356, 370.5488 ], "text": "(5,034,288)", "html_text": "(5,034,288)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 356.813, 437.6238, 370.5488 ], "text": "(4,937,937)", "html_text": "(4,937,937)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 356.813, 535.812, 370.5488 ], "text": "(4,984,864)", "html_text": "(4,984,864)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 44.871, 343.0772, 535.812, 356.813 ], "cells": [ { "location": [ 44.871, 343.0772, 535.812, 356.813 ], "text": "Finance costs (refer notes 2 & 7)", "html_text": "Finance costs (refer notes 2 & 7)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 44.871, 329.3414, 535.812, 343.0772 ], "cells": [ { "location": [ 44.871, 329.3414, 143.0592, 343.0772 ], "text": "General purpose funding", "html_text": "General purpose funding", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 329.3414, 241.2474, 343.0772 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 329.3414, 339.4356, 343.0772 ], "text": "(1,000)", "html_text": "(1,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 329.3414, 437.6238, 343.0772 ], "text": "(34)", "html_text": "(34)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 329.3414, 535.812, 343.0772 ], "text": "(5,000)", "html_text": "(5,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 44.871, 315.6056, 535.812, 329.3414 ], "cells": [ { "location": [ 44.871, 315.6056, 143.0592, 329.3414 ], "text": "Economic services", "html_text": "Economic services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 315.6056, 241.2474, 329.3414 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 315.6056, 339.4356, 329.3414 ], "text": "(271,734)", "html_text": "(271,734)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 315.6056, 437.6238, 329.3414 ], "text": "(223,330)", "html_text": "(223,330)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 315.6056, 535.812, 329.3414 ], "text": "(295,801)", "html_text": "(295,801)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 44.871, 301.8698, 535.812, 315.6056 ], "cells": [ { "location": [ 44.871, 301.8698, 143.0592, 315.6056 ], "text": "Other property and services", "html_text": "Other property and services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 301.8698, 241.2474, 315.6056 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 301.8698, 339.4356, 315.6056 ], "text": "(3,400)", "html_text": "(3,400)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 301.8698, 437.6238, 315.6056 ], "text": "(13,264)", "html_text": "(13,264)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 301.8698, 535.812, 315.6056 ], "text": "(9,662)", "html_text": "(9,662)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 44.871, 288.134, 535.812, 301.8698 ], "cells": [ { "location": [ 44.871, 288.134, 143.0592, 301.8698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 288.134, 241.2474, 301.8698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 288.134, 339.4356, 301.8698 ], "text": "(276,134)", "html_text": "(276,134)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 288.134, 437.6238, 301.8698 ], "text": "(236,628)", "html_text": "(236,628)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 288.134, 535.812, 301.8698 ], "text": "(310,463)", "html_text": "(310,463)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 44.871, 274.3981, 535.812, 288.134 ], "cells": [ { "location": [ 44.871, 274.3981, 143.0592, 288.134 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 274.3981, 241.2474, 288.134 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 274.3981, 339.4356, 288.134 ], "text": "(854,411)", "html_text": "(854,411)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 274.3981, 437.6238, 288.134 ], "text": "123,434", "html_text": "123,434", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 274.3981, 535.812, 288.134 ], "text": "(221,349)", "html_text": "(221,349)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 44.871, 260.6623, 535.812, 274.3981 ], "cells": [ { "location": [ 44.871, 260.6623, 143.0592, 274.3981 ], "text": "Non-operating grants, subsidies and contributions", "html_text": "Non-operating grants, subsidies and contributions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 260.6623, 241.2474, 274.3981 ], "text": "15", "html_text": "15", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 260.6623, 339.4356, 274.3981 ], "text": "1,771,098", "html_text": "1,771,098", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 260.6623, 437.6238, 274.3981 ], "text": "1,055,381", "html_text": "1,055,381", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 260.6623, 535.812, 274.3981 ], "text": "1,797,703", "html_text": "1,797,703", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 44.871, 246.9265, 535.812, 260.6623 ], "cells": [ { "location": [ 44.871, 246.9265, 143.0592, 260.6623 ], "text": "Profit on disposal of assets", "html_text": "Profit on disposal of assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 246.9265, 241.2474, 260.6623 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 246.9265, 339.4356, 260.6623 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 246.9265, 437.6238, 260.6623 ], "text": "6,498", "html_text": "6,498", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 246.9265, 535.812, 260.6623 ], "text": "128,394", "html_text": "128,394", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 44.871, 233.1907, 535.812, 246.9265 ], "cells": [ { "location": [ 44.871, 233.1907, 143.0592, 246.9265 ], "text": "(Loss) on disposal of assets", "html_text": "(Loss) on disposal of assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 233.1907, 241.2474, 246.9265 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 233.1907, 339.4356, 246.9265 ], "text": "(177,480)", "html_text": "(177,480)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 233.1907, 437.6238, 246.9265 ], "text": "(65,656)", "html_text": "(65,656)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 233.1907, 535.812, 246.9265 ], "text": "(23,500)", "html_text": "(23,500)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 44.871, 219.4549, 535.812, 233.1907 ], "cells": [ { "location": [ 44.871, 219.4549, 143.0592, 233.1907 ], "text": "Loss on revaluation of non current assets", "html_text": "Loss on revaluation of non current assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 219.4549, 241.2474, 233.1907 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 219.4549, 339.4356, 233.1907 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 219.4549, 437.6238, 233.1907 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 219.4549, 535.812, 233.1907 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 44.871, 205.7191, 535.812, 219.4549 ], "cells": [ { "location": [ 44.871, 205.7191, 143.0592, 219.4549 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 205.7191, 241.2474, 219.4549 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 205.7191, 339.4356, 219.4549 ], "text": "1,593,618", "html_text": "1,593,618", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 205.7191, 437.6238, 219.4549 ], "text": "996,223", "html_text": "996,223", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 205.7191, 535.812, 219.4549 ], "text": "1,902,597", "html_text": "1,902,597", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 44.871, 191.9833, 535.812, 205.7191 ], "cells": [ { "location": [ 44.871, 191.9833, 143.0592, 205.7191 ], "text": "Net result", "html_text": "Net result", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 191.9833, 241.2474, 205.7191 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 191.9833, 339.4356, 205.7191 ], "text": "739,207", "html_text": "739,207", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 191.9833, 437.6238, 205.7191 ], "text": "1,119,657", "html_text": "1,119,657", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 191.9833, 535.812, 205.7191 ], "text": "1,681,248", "html_text": "1,681,248", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 44.871, 178.2474, 535.812, 191.9833 ], "cells": [ { "location": [ 44.871, 178.2474, 535.812, 191.9833 ], "text": "Other comprehensive income", "html_text": "Other comprehensive income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 5, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 44.871, 164.5116, 535.812, 178.2474 ], "cells": [ { "location": [ 44.871, 164.5116, 143.0592, 178.2474 ], "text": "Changes on revaluation of non-current assets", "html_text": "Changes on revaluation of non-current assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 164.5116, 241.2474, 178.2474 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 164.5116, 339.4356, 178.2474 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 164.5116, 437.6238, 178.2474 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 164.5116, 535.812, 178.2474 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 44.871, 150.7758, 535.812, 164.5116 ], "cells": [ { "location": [ 44.871, 150.7758, 143.0592, 164.5116 ], "text": "Total other comprehensive income", "html_text": "Total other comprehensive income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 150.7758, 241.2474, 164.5116 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 150.7758, 339.4356, 164.5116 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 150.7758, 437.6238, 164.5116 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 150.7758, 535.812, 164.5116 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 44.871, 137.04, 535.812, 150.7758 ], "cells": [ { "location": [ 44.871, 137.04, 143.0592, 150.7758 ], "text": "Total comprehensive income", "html_text": "Total comprehensive income", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 143.0592, 137.04, 241.2474, 150.7758 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 241.2474, 137.04, 339.4356, 150.7758 ], "text": "739,207", "html_text": "739,207", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 339.4356, 137.04, 437.6238, 150.7758 ], "text": "1,119,657", "html_text": "1,119,657", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.6238, 137.04, 535.812, 150.7758 ], "text": "1,681,248", "html_text": "1,681,248", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 43, "n_cols": 5, "ref": "#/tables/0", "reading_order": 1 }, { "page": 3, "type": "TITLE", "location": { "l": 321.07, "t": 711.7788, "r": 518.792, "b": 701.8188 }, "text": "Budget Actual Budget", "reading_order": 2, "level": 5 }, { "page": 3, "type": "TOC", "location": { "l": 47.88, "t": 711.7788, "r": 531.6175, "b": 242.2922 }, "text": "", "items": [ { "page": 3, "type": "TOC_ITEM", "location": { "l": 47.88, "t": 252.2521, "r": 531.6175, "b": 242.2922 }, "text": "Loss on revaluation of non current assets 0 0", "title": "Loss on revaluation of non current assets 0 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 0, "reading_order": 0 } ], "reading_order": 3 }, { "page": 3, "type": "TITLE", "location": { "l": 47.8801, "t": 202.7888, "r": 188.0667, "b": 192.8288 }, "text": "Other comprehensive income", "reading_order": 4, "level": 5 }, { "page": 3, "type": "TOC", "location": { "l": 47.8801, "t": 202.7888, "r": 531.6176, "b": 168.1088 }, "text": "", "items": [ { "page": 3, "type": "TOC_ITEM", "location": { "l": 47.8801, "t": 190.4523, "r": 531.6175, "b": 180.4924 }, "text": "Changes on revaluation of non-current assets 0 0", "title": "Changes on revaluation of non-current assets 0 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 0, "reading_order": 0 }, { "page": 3, "type": "TOC_ITEM", "location": { "l": 47.8801, "t": 178.0688, "r": 531.6176, "b": 168.1088 }, "text": "Total other comprehensive income 0 0", "title": "Total other comprehensive income 0 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 1, "reading_order": 1 } ], "reading_order": 5 }, { "page": 3, "type": "TEXT", "location": { "l": 45.8308, "t": 123.12, "r": 369.5255, "b": 108.48 }, "text": "This statement is to be read in conjunction with the accompanying notes.", "reading_order": 6 } ] }, { "page": 4, "items": [ { "page": 4, "type": "TEXT", "location": { "l": 198.44, "t": 788.16, "r": 382.243, "b": 750 }, "text": "SHIRE OF GOOMALLING\nSTATEMENT OF CASH FLOWS\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0 }, { "page": 4, "type": "TABLE", "location": { "l": 66.9465, "t": 739.92, "r": 512.5367, "b": 116.88 }, "text": "
NOTE2017/18 Budget2016/17 Actual2016/17 Budget
< /td > < td >$
CASH FLOWS FROM OPERATING ACTIVITIES
Receipts
Rates2,039,2182,025,4891,954,890
Operating grants, subsidies and contributions746,7191,159,286839,781
Fees and charges1,555,6541,620,3781,957,192
Interest earnings79,98488,37177,878
Goods and services tax300,000385,149450,000
Other revenue272,120331,792244,237
4,993,6955,610,4655,523,978
Payments
Employee costs(1,720,910)(1,853,206)(2,101,259)
Materials and contracts(1,483,732)(1,290,176)(1,142,731)
Utility charges(264,550)(240,769)(261,264)
Interest expenses(276,134)(310,191)(310,463)
Insurance expenses(206,470)(176,396)(210,480)
Goods and services tax(300,000)(332,228)(450,000)
Other expenditure(158,526)(237,479)(185,068)
(4,410,322)(4,440,445)(4,661,265)
Net cash provided by (used in) operating activities3(b)583,3731,170,020862,713
CASH FLOWS FROM INVESTING ACTIVITIES
Payments for purchase of property, plant & equipment5(1,323,500)(278,953)(1,528,954)
Payments for construction of infrastructure5(1,264,460)(1,589,661)(1,169,384)
Non-operating grants, subsidies and contributions used for the development of assets1,771,0981,055,3811,797,703
Proceeds from sale of plant & equipment6250,000261,506316,000
Net cash provided by (used in) investing activities(566,862)(551,728)(584,635)
CASH FLOWS FROM FINANCING ACTIVITIES
Repayment of borrowings7(554,470)(523,704)(575,445)
Repayment of Finance leases(154,327)(158,133)(217,161)
Proceeds from self supporting loans30,50328,65928,661
Proceeds from new borrowings7270,00000
Net cash provided by (used in) financing activities(408,294)(653,178)(763,945)
Net increase (decrease) in cash held(391,783)(34,885)(485,867)
Cash at beginning of year1,596,4781,631,3631,611,827
Cash and cash equivalents at the end of the year3(a)1,204,6951,596,4781,125,960
", "rows": [ { "row_index": 0, "location": [ 66.9465, 722.6133, 512.5367, 739.92 ], "cells": [ { "location": [ 66.9465, 722.6133, 156.0645, 739.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 722.6133, 245.1826, 739.92 ], "text": "NOTE", "html_text": "NOTE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 722.6133, 334.3006, 739.92 ], "text": "2017/18 Budget", "html_text": "2017/18 Budget", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 722.6133, 423.4187, 739.92 ], "text": "2016/17 Actual", "html_text": "2016/17 Actual", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 722.6133, 512.5367, 739.92 ], "text": "2016/17 Budget", "html_text": "2016/17 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 66.9465, 705.3067, 512.5367, 722.6133 ], "cells": [ { "location": [ 66.9465, 705.3067, 156.0645, 722.6133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 705.3067, 245.1826, 722.6133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 705.3067, 334.3006, 722.6133 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 705.3067, 423.4187, 722.6133 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 705.3067, 512.5367, 722.6133 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 66.9465, 688, 512.5367, 705.3067 ], "cells": [ { "location": [ 66.9465, 688, 156.0645, 705.3067 ], "text": "CASH FLOWS FROM OPERATING ACTIVITIES", "html_text": "CASH FLOWS FROM OPERATING ACTIVITIES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 688, 245.1826, 705.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 688, 334.3006, 705.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 688, 423.4187, 705.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 688, 512.5367, 705.3067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 66.9465, 670.6933, 512.5367, 688 ], "cells": [ { "location": [ 66.9465, 670.6933, 156.0645, 688 ], "text": "Receipts", "html_text": "Receipts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 670.6933, 245.1826, 688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 670.6933, 334.3006, 688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 670.6933, 423.4187, 688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 670.6933, 512.5367, 688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 66.9465, 653.3867, 512.5367, 670.6933 ], "cells": [ { "location": [ 66.9465, 653.3867, 156.0645, 670.6933 ], "text": "Rates", "html_text": "Rates", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 653.3867, 245.1826, 670.6933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 653.3867, 334.3006, 670.6933 ], "text": "2,039,218", "html_text": "2,039,218", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 653.3867, 423.4187, 670.6933 ], "text": "2,025,489", "html_text": "2,025,489", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 653.3867, 512.5367, 670.6933 ], "text": "1,954,890", "html_text": "1,954,890", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 66.9465, 636.08, 512.5367, 653.3867 ], "cells": [ { "location": [ 66.9465, 636.08, 156.0645, 653.3867 ], "text": "Operating grants, subsidies and contributions", "html_text": "Operating grants, subsidies and contributions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 636.08, 245.1826, 653.3867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 636.08, 334.3006, 653.3867 ], "text": "746,719", "html_text": "746,719", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 636.08, 423.4187, 653.3867 ], "text": "1,159,286", "html_text": "1,159,286", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 636.08, 512.5367, 653.3867 ], "text": "839,781", "html_text": "839,781", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 66.9465, 618.7733, 512.5367, 636.08 ], "cells": [ { "location": [ 66.9465, 618.7733, 156.0645, 636.08 ], "text": "Fees and charges", "html_text": "Fees and charges", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 618.7733, 245.1826, 636.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 618.7733, 334.3006, 636.08 ], "text": "1,555,654", "html_text": "1,555,654", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 618.7733, 423.4187, 636.08 ], "text": "1,620,378", "html_text": "1,620,378", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 618.7733, 512.5367, 636.08 ], "text": "1,957,192", "html_text": "1,957,192", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 66.9465, 601.4667, 512.5367, 618.7733 ], "cells": [ { "location": [ 66.9465, 601.4667, 156.0645, 618.7733 ], "text": "Interest earnings", "html_text": "Interest earnings", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 601.4667, 245.1826, 618.7733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 601.4667, 334.3006, 618.7733 ], "text": "79,984", "html_text": "79,984", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 601.4667, 423.4187, 618.7733 ], "text": "88,371", "html_text": "88,371", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 601.4667, 512.5367, 618.7733 ], "text": "77,878", "html_text": "77,878", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 66.9465, 584.16, 512.5367, 601.4667 ], "cells": [ { "location": [ 66.9465, 584.16, 156.0645, 601.4667 ], "text": "Goods and services tax", "html_text": "Goods and services tax", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 584.16, 245.1826, 601.4667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 584.16, 334.3006, 601.4667 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 584.16, 423.4187, 601.4667 ], "text": "385,149", "html_text": "385,149", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 584.16, 512.5367, 601.4667 ], "text": "450,000", "html_text": "450,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 66.9465, 566.8533, 512.5367, 584.16 ], "cells": [ { "location": [ 66.9465, 566.8533, 156.0645, 584.16 ], "text": "Other revenue", "html_text": "Other revenue", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 566.8533, 245.1826, 584.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 566.8533, 334.3006, 584.16 ], "text": "272,120", "html_text": "272,120", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 566.8533, 423.4187, 584.16 ], "text": "331,792", "html_text": "331,792", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 566.8533, 512.5367, 584.16 ], "text": "244,237", "html_text": "244,237", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 66.9465, 549.5467, 512.5367, 566.8533 ], "cells": [ { "location": [ 66.9465, 549.5467, 156.0645, 566.8533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 549.5467, 245.1826, 566.8533 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 549.5467, 334.3006, 566.8533 ], "text": "4,993,695", "html_text": "4,993,695", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 549.5467, 423.4187, 566.8533 ], "text": "5,610,465", "html_text": "5,610,465", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 549.5467, 512.5367, 566.8533 ], "text": "5,523,978", "html_text": "5,523,978", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 66.9465, 532.24, 512.5367, 549.5467 ], "cells": [ { "location": [ 66.9465, 532.24, 156.0645, 549.5467 ], "text": "Payments", "html_text": "Payments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 532.24, 245.1826, 549.5467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 532.24, 334.3006, 549.5467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 532.24, 423.4187, 549.5467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 532.24, 512.5367, 549.5467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 66.9465, 514.9333, 512.5367, 532.24 ], "cells": [ { "location": [ 66.9465, 514.9333, 156.0645, 532.24 ], "text": "Employee costs", "html_text": "Employee costs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 514.9333, 245.1826, 532.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 514.9333, 334.3006, 532.24 ], "text": "(1,720,910)", "html_text": "(1,720,910)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 514.9333, 423.4187, 532.24 ], "text": "(1,853,206)", "html_text": "(1,853,206)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 514.9333, 512.5367, 532.24 ], "text": "(2,101,259)", "html_text": "(2,101,259)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 66.9465, 497.6267, 512.5367, 514.9333 ], "cells": [ { "location": [ 66.9465, 497.6267, 156.0645, 514.9333 ], "text": "Materials and contracts", "html_text": "Materials and contracts", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 497.6267, 245.1826, 514.9333 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 497.6267, 334.3006, 514.9333 ], "text": "(1,483,732)", "html_text": "(1,483,732)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 497.6267, 423.4187, 514.9333 ], "text": "(1,290,176)", "html_text": "(1,290,176)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 497.6267, 512.5367, 514.9333 ], "text": "(1,142,731)", "html_text": "(1,142,731)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 66.9465, 480.32, 512.5367, 497.6267 ], "cells": [ { "location": [ 66.9465, 480.32, 156.0645, 497.6267 ], "text": "Utility charges", "html_text": "Utility charges", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 480.32, 245.1826, 497.6267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 480.32, 334.3006, 497.6267 ], "text": "(264,550)", "html_text": "(264,550)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 480.32, 423.4187, 497.6267 ], "text": "(240,769)", "html_text": "(240,769)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 480.32, 512.5367, 497.6267 ], "text": "(261,264)", "html_text": "(261,264)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 66.9465, 463.0133, 512.5367, 480.32 ], "cells": [ { "location": [ 66.9465, 463.0133, 156.0645, 480.32 ], "text": "Interest expenses", "html_text": "Interest expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 463.0133, 245.1826, 480.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 463.0133, 334.3006, 480.32 ], "text": "(276,134)", "html_text": "(276,134)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 463.0133, 423.4187, 480.32 ], "text": "(310,191)", "html_text": "(310,191)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 463.0133, 512.5367, 480.32 ], "text": "(310,463)", "html_text": "(310,463)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 66.9465, 445.7067, 512.5367, 463.0133 ], "cells": [ { "location": [ 66.9465, 445.7067, 156.0645, 463.0133 ], "text": "Insurance expenses", "html_text": "Insurance expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 445.7067, 245.1826, 463.0133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 445.7067, 334.3006, 463.0133 ], "text": "(206,470)", "html_text": "(206,470)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 445.7067, 423.4187, 463.0133 ], "text": "(176,396)", "html_text": "(176,396)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 445.7067, 512.5367, 463.0133 ], "text": "(210,480)", "html_text": "(210,480)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 66.9465, 428.4, 512.5367, 445.7067 ], "cells": [ { "location": [ 66.9465, 428.4, 156.0645, 445.7067 ], "text": "Goods and services tax", "html_text": "Goods and services tax", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 428.4, 245.1826, 445.7067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 428.4, 334.3006, 445.7067 ], "text": "(300,000)", "html_text": "(300,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 428.4, 423.4187, 445.7067 ], "text": "(332,228)", "html_text": "(332,228)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 428.4, 512.5367, 445.7067 ], "text": "(450,000)", "html_text": "(450,000)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 66.9465, 411.0933, 512.5367, 428.4 ], "cells": [ { "location": [ 66.9465, 411.0933, 156.0645, 428.4 ], "text": "Other expenditure", "html_text": "Other expenditure", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 411.0933, 245.1826, 428.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 411.0933, 334.3006, 428.4 ], "text": "(158,526)", "html_text": "(158,526)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 411.0933, 423.4187, 428.4 ], "text": "(237,479)", "html_text": "(237,479)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 411.0933, 512.5367, 428.4 ], "text": "(185,068)", "html_text": "(185,068)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 66.9465, 393.7867, 512.5367, 411.0933 ], "cells": [ { "location": [ 66.9465, 393.7867, 156.0645, 411.0933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 393.7867, 245.1826, 411.0933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 393.7867, 334.3006, 411.0933 ], "text": "(4,410,322)", "html_text": "(4,410,322)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 393.7867, 423.4187, 411.0933 ], "text": "(4,440,445)", "html_text": "(4,440,445)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 393.7867, 512.5367, 411.0933 ], "text": "(4,661,265)", "html_text": "(4,661,265)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 66.9465, 376.48, 512.5367, 393.7867 ], "cells": [ { "location": [ 66.9465, 376.48, 156.0645, 393.7867 ], "text": "Net cash provided by (used in) operating activities", "html_text": "Net cash provided by (used in) operating activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 376.48, 245.1826, 393.7867 ], "text": "3(b)", "html_text": "3(b)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 376.48, 334.3006, 393.7867 ], "text": "583,373", "html_text": "583,373", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 376.48, 423.4187, 393.7867 ], "text": "1,170,020", "html_text": "1,170,020", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 376.48, 512.5367, 393.7867 ], "text": "862,713", "html_text": "862,713", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 66.9465, 359.1733, 512.5367, 376.48 ], "cells": [ { "location": [ 66.9465, 359.1733, 156.0645, 376.48 ], "text": "CASH FLOWS FROM INVESTING ACTIVITIES", "html_text": "CASH FLOWS FROM INVESTING ACTIVITIES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 359.1733, 245.1826, 376.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 359.1733, 334.3006, 376.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 359.1733, 423.4187, 376.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 359.1733, 512.5367, 376.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 66.9465, 341.8667, 512.5367, 359.1733 ], "cells": [ { "location": [ 66.9465, 341.8667, 156.0645, 359.1733 ], "text": "Payments for purchase of property, plant & equipment", "html_text": "Payments for purchase of property, plant & equipment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 341.8667, 245.1826, 359.1733 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 341.8667, 334.3006, 359.1733 ], "text": "(1,323,500)", "html_text": "(1,323,500)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 341.8667, 423.4187, 359.1733 ], "text": "(278,953)", "html_text": "(278,953)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 341.8667, 512.5367, 359.1733 ], "text": "(1,528,954)", "html_text": "(1,528,954)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 66.9465, 324.56, 512.5367, 341.8667 ], "cells": [ { "location": [ 66.9465, 324.56, 156.0645, 341.8667 ], "text": "Payments for construction of infrastructure", "html_text": "Payments for construction of infrastructure", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 324.56, 245.1826, 341.8667 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 324.56, 334.3006, 341.8667 ], "text": "(1,264,460)", "html_text": "(1,264,460)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 324.56, 423.4187, 341.8667 ], "text": "(1,589,661)", "html_text": "(1,589,661)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 324.56, 512.5367, 341.8667 ], "text": "(1,169,384)", "html_text": "(1,169,384)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 66.9465, 307.2533, 512.5367, 324.56 ], "cells": [ { "location": [ 66.9465, 307.2533, 156.0645, 324.56 ], "text": "Non-operating grants, subsidies and contributions used for the development of assets", "html_text": "Non-operating grants, subsidies and contributions used for the development of assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 307.2533, 245.1826, 324.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 307.2533, 334.3006, 324.56 ], "text": "1,771,098", "html_text": "1,771,098", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 307.2533, 423.4187, 324.56 ], "text": "1,055,381", "html_text": "1,055,381", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 307.2533, 512.5367, 324.56 ], "text": "1,797,703", "html_text": "1,797,703", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 66.9465, 289.9467, 512.5367, 307.2533 ], "cells": [ { "location": [ 66.9465, 289.9467, 156.0645, 307.2533 ], "text": "Proceeds from sale of plant & equipment", "html_text": "Proceeds from sale of plant & equipment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 289.9467, 245.1826, 307.2533 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 289.9467, 334.3006, 307.2533 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 289.9467, 423.4187, 307.2533 ], "text": "261,506", "html_text": "261,506", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 289.9467, 512.5367, 307.2533 ], "text": "316,000", "html_text": "316,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 66.9465, 272.64, 512.5367, 289.9467 ], "cells": [ { "location": [ 66.9465, 272.64, 156.0645, 289.9467 ], "text": "Net cash provided by (used in) investing activities", "html_text": "Net cash provided by (used in) investing activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 272.64, 245.1826, 289.9467 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 272.64, 334.3006, 289.9467 ], "text": "(566,862)", "html_text": "(566,862)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 272.64, 423.4187, 289.9467 ], "text": "(551,728)", "html_text": "(551,728)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 272.64, 512.5367, 289.9467 ], "text": "(584,635)", "html_text": "(584,635)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 66.9465, 255.3333, 512.5367, 272.64 ], "cells": [ { "location": [ 66.9465, 255.3333, 156.0645, 272.64 ], "text": "CASH FLOWS FROM FINANCING ACTIVITIES", "html_text": "CASH FLOWS FROM FINANCING ACTIVITIES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 255.3333, 245.1826, 272.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 255.3333, 334.3006, 272.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 255.3333, 423.4187, 272.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 255.3333, 512.5367, 272.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 66.9465, 238.0267, 512.5367, 255.3333 ], "cells": [ { "location": [ 66.9465, 238.0267, 156.0645, 255.3333 ], "text": "Repayment of borrowings", "html_text": "Repayment of borrowings", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 238.0267, 245.1826, 255.3333 ], "text": "7", "html_text": "7", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 238.0267, 334.3006, 255.3333 ], "text": "(554,470)", "html_text": "(554,470)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 238.0267, 423.4187, 255.3333 ], "text": "(523,704)", "html_text": "(523,704)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 238.0267, 512.5367, 255.3333 ], "text": "(575,445)", "html_text": "(575,445)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 66.9465, 220.72, 512.5367, 238.0267 ], "cells": [ { "location": [ 66.9465, 220.72, 156.0645, 238.0267 ], "text": "Repayment of Finance leases", "html_text": "Repayment of Finance leases", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 220.72, 245.1826, 238.0267 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 220.72, 334.3006, 238.0267 ], "text": "(154,327)", "html_text": "(154,327)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 220.72, 423.4187, 238.0267 ], "text": "(158,133)", "html_text": "(158,133)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 220.72, 512.5367, 238.0267 ], "text": "(217,161)", "html_text": "(217,161)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 66.9465, 203.4133, 512.5367, 220.72 ], "cells": [ { "location": [ 66.9465, 203.4133, 156.0645, 220.72 ], "text": "Proceeds from self supporting loans", "html_text": "Proceeds from self supporting loans", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 203.4133, 245.1826, 220.72 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 203.4133, 334.3006, 220.72 ], "text": "30,503", "html_text": "30,503", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 203.4133, 423.4187, 220.72 ], "text": "28,659", "html_text": "28,659", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 203.4133, 512.5367, 220.72 ], "text": "28,661", "html_text": "28,661", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 66.9465, 186.1067, 512.5367, 203.4133 ], "cells": [ { "location": [ 66.9465, 186.1067, 156.0645, 203.4133 ], "text": "Proceeds from new borrowings", "html_text": "Proceeds from new borrowings", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 186.1067, 245.1826, 203.4133 ], "text": "7", "html_text": "7", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 186.1067, 334.3006, 203.4133 ], "text": "270,000", "html_text": "270,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 186.1067, 423.4187, 203.4133 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 186.1067, 512.5367, 203.4133 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 66.9465, 168.8, 512.5367, 186.1067 ], "cells": [ { "location": [ 66.9465, 168.8, 156.0645, 186.1067 ], "text": "Net cash provided by (used in) financing activities", "html_text": "Net cash provided by (used in) financing activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 168.8, 245.1826, 186.1067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 168.8, 334.3006, 186.1067 ], "text": "(408,294)", "html_text": "(408,294)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 168.8, 423.4187, 186.1067 ], "text": "(653,178)", "html_text": "(653,178)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 168.8, 512.5367, 186.1067 ], "text": "(763,945)", "html_text": "(763,945)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 66.9465, 151.4933, 512.5367, 168.8 ], "cells": [ { "location": [ 66.9465, 151.4933, 156.0645, 168.8 ], "text": "Net increase (decrease) in cash held", "html_text": "Net increase (decrease) in cash held", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 151.4933, 245.1826, 168.8 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 151.4933, 334.3006, 168.8 ], "text": "(391,783)", "html_text": "(391,783)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 151.4933, 423.4187, 168.8 ], "text": "(34,885)", "html_text": "(34,885)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 151.4933, 512.5367, 168.8 ], "text": "(485,867)", "html_text": "(485,867)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 66.9465, 134.1867, 512.5367, 151.4933 ], "cells": [ { "location": [ 66.9465, 134.1867, 156.0645, 151.4933 ], "text": "Cash at beginning of year", "html_text": "Cash at beginning of year", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 134.1867, 245.1826, 151.4933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 134.1867, 334.3006, 151.4933 ], "text": "1,596,478", "html_text": "1,596,478", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 134.1867, 423.4187, 151.4933 ], "text": "1,631,363", "html_text": "1,631,363", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 134.1867, 512.5367, 151.4933 ], "text": "1,611,827", "html_text": "1,611,827", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 66.9465, 116.88, 512.5367, 134.1867 ], "cells": [ { "location": [ 66.9465, 116.88, 156.0645, 134.1867 ], "text": "Cash and cash equivalents at the end of the year", "html_text": "Cash and cash equivalents at the end of the year", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 156.0645, 116.88, 245.1826, 134.1867 ], "text": "3(a)", "html_text": "3(a)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 245.1826, 116.88, 334.3006, 134.1867 ], "text": "1,204,695", "html_text": "1,204,695", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.3006, 116.88, 423.4187, 134.1867 ], "text": "1,596,478", "html_text": "1,596,478", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.4187, 116.88, 512.5367, 134.1867 ], "text": "1,125,960", "html_text": "1,125,960", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 36, "n_cols": 5, "ref": "#/tables/0", "reading_order": 1 }, { "page": 4, "type": "TEXT", "location": { "l": 68.6262, "t": 107.04, "r": 393.2807, "b": 92.64 }, "text": "This statement is to be read in conjunction with the accompanying notes.", "reading_order": 2 } ] }, { "page": 5, "items": [ { "page": 5, "type": "TEXT", "location": { "l": 197.2402, "t": 788.64, "r": 368.8057, "b": 752.88 }, "text": "SHIRE OF GOOMALLING\nRATE SETTING STATEMENT\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0 }, { "page": 5, "type": "TABLE", "location": { "l": 23.7552, "t": 743.76, "r": 542.2907, "b": 73.68 }, "text": "
NOTE2017/18 Budget2016/17 Actual2016/17 Budget
< /td > < td >$
Net current assets at start of financial year - surplus/(deficit)4382,013176,099235,827
382,013176,099235,827
Revenue from operating activities (excluding rates)
Governance75,570108,91467,000
General purpose funding460,8951,174,721787,943
Law, order, public safety74,98868,95973,500
Health677,150695,643677,151
Education and welfare3,5002,6084,040
Housing243,060263,367386,094
Community amenities342,496323,425326,968
Recreation and culture187,011177,932165,673
Transport4,0003,3649,999
Economic services304,150414,616334,780
Other property and services268,501333,780631,358
2,641,3213,567,3293,464,506
Expenditure from operating activities
Governance(404,825)(412,690)(375,790)
General purpose funding(18,500)(29,527)(39,738)
Law, order, public safety(168,600)(169,106)(127,650)
Health(745,200)(781,116)(750,200)
Education and welfare(13,000)(8,185)(11,500)
Housing(245,760)(247,430)(207,700)
Community amenities(418,100)(353,433)(408,707)
Recreation and culture(605,170)(600,718)(578,320)
Transport(1,573,410)(1,568,621)(1,643,212)
Economic services(1,192,215)(983,704)(1,007,310)
Other property and services(103,122)(85,690)(168,700)
(5,487,902)(5,240,220)(5,318,827)
Operating activities excluded from budget
(Profit) on asset disposals60(6,498)(104,894)
Loss on disposal of assets6177,48065,6560
Depreciation on assets2(a)1,400,1001,317,4251,400,450
Movement in employee benefit provisions (non-current)2,7723,7680
Amount attributable to operating activities(884,216)(116,441)(322,938)
INVESTING ACTIVITIES
Non-operating grants, subsidies and contributions151,771,0981,055,3811,797,703
Purchase property, plant and equipment5(1,323,500)(278,953)(1,528,954)
Purchase and construction of infrastructure5(1,264,460)(1,589,661)(1,169,384)
Proceeds from disposal of assets6250,000261,506316,000
Amount attributable to investing activities(566,862)(551,728)(584,635)
FINANCING ACTIVITIES
Repayment of borrowings7(554,470)(523,704)(575,445)
Proceeds from new borrowings7270,00000
Repayment of Leases(154,327)(158,133)(217,160)
Proceeds from self supporting loans30,50328,66128,661
Transfers to cash backed reserves (restricted assets)9(22,190)(61,771)(66,348)
Transfers from cash backed reserves (restricted assets)966,87227,9610
Amount attributable to financing activities(363,612)(686,986)(830,292)
Budgeted deficiency before general rates(1,814,690)(1,355,155)(1,737,865)
Estimated amount to be raised from general rates81,814,6901,737,1681,737,865
Net current assets at end of financial year - surplus/(deficit)40382,0130
", "rows": [ { "row_index": 0, "location": [ 23.7552, 731.117, 542.2907, 743.76 ], "cells": [ { "location": [ 23.7552, 731.117, 127.4623, 743.76 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 731.117, 231.1694, 743.76 ], "text": "NOTE", "html_text": "NOTE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 731.117, 334.8765, 743.76 ], "text": "2017/18 Budget", "html_text": "2017/18 Budget", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 731.117, 438.5836, 743.76 ], "text": "2016/17 Actual", "html_text": "2016/17 Actual", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 731.117, 542.2907, 743.76 ], "text": "2016/17 Budget", "html_text": "2016/17 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 23.7552, 718.474, 542.2907, 731.117 ], "cells": [ { "location": [ 23.7552, 718.474, 127.4623, 731.117 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 718.474, 231.1694, 731.117 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 718.474, 334.8765, 731.117 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 718.474, 438.5836, 731.117 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 718.474, 542.2907, 731.117 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 23.7552, 705.8309, 542.2907, 718.474 ], "cells": [ { "location": [ 23.7552, 705.8309, 127.4623, 718.474 ], "text": "Net current assets at start of financial year - surplus/(deficit)", "html_text": "Net current assets at start of financial year - surplus/(deficit)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 705.8309, 231.1694, 718.474 ], "text": "4", "html_text": "4", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 705.8309, 334.8765, 718.474 ], "text": "382,013", "html_text": "382,013", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 705.8309, 438.5836, 718.474 ], "text": "176,099", "html_text": "176,099", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 705.8309, 542.2907, 718.474 ], "text": "235,827", "html_text": "235,827", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 23.7552, 693.1879, 542.2907, 705.8309 ], "cells": [ { "location": [ 23.7552, 693.1879, 127.4623, 705.8309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 693.1879, 231.1694, 705.8309 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 693.1879, 334.8765, 705.8309 ], "text": "382,013", "html_text": "382,013", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 693.1879, 438.5836, 705.8309 ], "text": "176,099", "html_text": "176,099", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 693.1879, 542.2907, 705.8309 ], "text": "235,827", "html_text": "235,827", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 23.7552, 680.5449, 542.2907, 693.1879 ], "cells": [ { "location": [ 23.7552, 680.5449, 127.4623, 693.1879 ], "text": "Revenue from operating activities (excluding rates)", "html_text": "Revenue from operating activities (excluding rates)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 680.5449, 231.1694, 693.1879 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 680.5449, 334.8765, 693.1879 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 680.5449, 438.5836, 693.1879 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 680.5449, 542.2907, 693.1879 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 23.7552, 667.9019, 542.2907, 680.5449 ], "cells": [ { "location": [ 23.7552, 667.9019, 127.4623, 680.5449 ], "text": "Governance", "html_text": "Governance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 667.9019, 231.1694, 680.5449 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 667.9019, 334.8765, 680.5449 ], "text": "75,570", "html_text": "75,570", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 667.9019, 438.5836, 680.5449 ], "text": "108,914", "html_text": "108,914", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 667.9019, 542.2907, 680.5449 ], "text": "67,000", "html_text": "67,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 23.7552, 655.2589, 542.2907, 667.9019 ], "cells": [ { "location": [ 23.7552, 655.2589, 127.4623, 667.9019 ], "text": "General purpose funding", "html_text": "General purpose funding", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 655.2589, 231.1694, 667.9019 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 655.2589, 334.8765, 667.9019 ], "text": "460,895", "html_text": "460,895", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 655.2589, 438.5836, 667.9019 ], "text": "1,174,721", "html_text": "1,174,721", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 655.2589, 542.2907, 667.9019 ], "text": "787,943", "html_text": "787,943", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 23.7552, 642.6158, 542.2907, 655.2589 ], "cells": [ { "location": [ 23.7552, 642.6158, 127.4623, 655.2589 ], "text": "Law, order, public safety", "html_text": "Law, order, public safety", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 642.6158, 231.1694, 655.2589 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 642.6158, 334.8765, 655.2589 ], "text": "74,988", "html_text": "74,988", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 642.6158, 438.5836, 655.2589 ], "text": "68,959", "html_text": "68,959", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 642.6158, 542.2907, 655.2589 ], "text": "73,500", "html_text": "73,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 23.7552, 629.9728, 542.2907, 642.6158 ], "cells": [ { "location": [ 23.7552, 629.9728, 127.4623, 642.6158 ], "text": "Health", "html_text": "Health", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 629.9728, 231.1694, 642.6158 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 629.9728, 334.8765, 642.6158 ], "text": "677,150", "html_text": "677,150", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 629.9728, 438.5836, 642.6158 ], "text": "695,643", "html_text": "695,643", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 629.9728, 542.2907, 642.6158 ], "text": "677,151", "html_text": "677,151", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 23.7552, 617.3298, 542.2907, 629.9728 ], "cells": [ { "location": [ 23.7552, 617.3298, 127.4623, 629.9728 ], "text": "Education and welfare", "html_text": "Education and welfare", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 617.3298, 231.1694, 629.9728 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 617.3298, 334.8765, 629.9728 ], "text": "3,500", "html_text": "3,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 617.3298, 438.5836, 629.9728 ], "text": "2,608", "html_text": "2,608", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 617.3298, 542.2907, 629.9728 ], "text": "4,040", "html_text": "4,040", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 23.7552, 604.6868, 542.2907, 617.3298 ], "cells": [ { "location": [ 23.7552, 604.6868, 127.4623, 617.3298 ], "text": "Housing", "html_text": "Housing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 604.6868, 231.1694, 617.3298 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 604.6868, 334.8765, 617.3298 ], "text": "243,060", "html_text": "243,060", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 604.6868, 438.5836, 617.3298 ], "text": "263,367", "html_text": "263,367", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 604.6868, 542.2907, 617.3298 ], "text": "386,094", "html_text": "386,094", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 23.7552, 592.0438, 542.2907, 604.6868 ], "cells": [ { "location": [ 23.7552, 592.0438, 127.4623, 604.6868 ], "text": "Community amenities", "html_text": "Community amenities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 592.0438, 231.1694, 604.6868 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 592.0438, 334.8765, 604.6868 ], "text": "342,496", "html_text": "342,496", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 592.0438, 438.5836, 604.6868 ], "text": "323,425", "html_text": "323,425", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 592.0438, 542.2907, 604.6868 ], "text": "326,968", "html_text": "326,968", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 23.7552, 579.4008, 542.2907, 592.0438 ], "cells": [ { "location": [ 23.7552, 579.4008, 127.4623, 592.0438 ], "text": "Recreation and culture", "html_text": "Recreation and culture", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 579.4008, 231.1694, 592.0438 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 579.4008, 334.8765, 592.0438 ], "text": "187,011", "html_text": "187,011", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 579.4008, 438.5836, 592.0438 ], "text": "177,932", "html_text": "177,932", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 579.4008, 542.2907, 592.0438 ], "text": "165,673", "html_text": "165,673", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 23.7552, 566.7577, 542.2907, 579.4008 ], "cells": [ { "location": [ 23.7552, 566.7577, 127.4623, 579.4008 ], "text": "Transport", "html_text": "Transport", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 566.7577, 231.1694, 579.4008 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 566.7577, 334.8765, 579.4008 ], "text": "4,000", "html_text": "4,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 566.7577, 438.5836, 579.4008 ], "text": "3,364", "html_text": "3,364", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 566.7577, 542.2907, 579.4008 ], "text": "9,999", "html_text": "9,999", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 23.7552, 554.1147, 542.2907, 566.7577 ], "cells": [ { "location": [ 23.7552, 554.1147, 127.4623, 566.7577 ], "text": "Economic services", "html_text": "Economic services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 554.1147, 231.1694, 566.7577 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 554.1147, 334.8765, 566.7577 ], "text": "304,150", "html_text": "304,150", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 554.1147, 438.5836, 566.7577 ], "text": "414,616", "html_text": "414,616", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 554.1147, 542.2907, 566.7577 ], "text": "334,780", "html_text": "334,780", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 23.7552, 541.4717, 542.2907, 554.1147 ], "cells": [ { "location": [ 23.7552, 541.4717, 127.4623, 554.1147 ], "text": "Other property and services", "html_text": "Other property and services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 541.4717, 231.1694, 554.1147 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 541.4717, 334.8765, 554.1147 ], "text": "268,501", "html_text": "268,501", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 541.4717, 438.5836, 554.1147 ], "text": "333,780", "html_text": "333,780", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 541.4717, 542.2907, 554.1147 ], "text": "631,358", "html_text": "631,358", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 23.7552, 528.8287, 542.2907, 541.4717 ], "cells": [ { "location": [ 23.7552, 528.8287, 127.4623, 541.4717 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 528.8287, 231.1694, 541.4717 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 528.8287, 334.8765, 541.4717 ], "text": "2,641,321", "html_text": "2,641,321", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 528.8287, 438.5836, 541.4717 ], "text": "3,567,329", "html_text": "3,567,329", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 528.8287, 542.2907, 541.4717 ], "text": "3,464,506", "html_text": "3,464,506", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 23.7552, 516.1857, 542.2907, 528.8287 ], "cells": [ { "location": [ 23.7552, 516.1857, 127.4623, 528.8287 ], "text": "Expenditure from operating activities", "html_text": "Expenditure from operating activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 516.1857, 231.1694, 528.8287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 516.1857, 334.8765, 528.8287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 516.1857, 438.5836, 528.8287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 516.1857, 542.2907, 528.8287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 23.7552, 503.5426, 542.2907, 516.1857 ], "cells": [ { "location": [ 23.7552, 503.5426, 127.4623, 516.1857 ], "text": "Governance", "html_text": "Governance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 503.5426, 231.1694, 516.1857 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 503.5426, 334.8765, 516.1857 ], "text": "(404,825)", "html_text": "(404,825)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 503.5426, 438.5836, 516.1857 ], "text": "(412,690)", "html_text": "(412,690)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 503.5426, 542.2907, 516.1857 ], "text": "(375,790)", "html_text": "(375,790)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 23.7552, 490.8996, 542.2907, 503.5426 ], "cells": [ { "location": [ 23.7552, 490.8996, 127.4623, 503.5426 ], "text": "General purpose funding", "html_text": "General purpose funding", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 490.8996, 231.1694, 503.5426 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 490.8996, 334.8765, 503.5426 ], "text": "(18,500)", "html_text": "(18,500)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 490.8996, 438.5836, 503.5426 ], "text": "(29,527)", "html_text": "(29,527)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 490.8996, 542.2907, 503.5426 ], "text": "(39,738)", "html_text": "(39,738)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 23.7552, 478.2566, 542.2907, 490.8996 ], "cells": [ { "location": [ 23.7552, 478.2566, 127.4623, 490.8996 ], "text": "Law, order, public safety", "html_text": "Law, order, public safety", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 478.2566, 231.1694, 490.8996 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 478.2566, 334.8765, 490.8996 ], "text": "(168,600)", "html_text": "(168,600)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 478.2566, 438.5836, 490.8996 ], "text": "(169,106)", "html_text": "(169,106)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 478.2566, 542.2907, 490.8996 ], "text": "(127,650)", "html_text": "(127,650)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 23.7552, 465.6136, 542.2907, 478.2566 ], "cells": [ { "location": [ 23.7552, 465.6136, 127.4623, 478.2566 ], "text": "Health", "html_text": "Health", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 465.6136, 231.1694, 478.2566 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 465.6136, 334.8765, 478.2566 ], "text": "(745,200)", "html_text": "(745,200)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 465.6136, 438.5836, 478.2566 ], "text": "(781,116)", "html_text": "(781,116)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 465.6136, 542.2907, 478.2566 ], "text": "(750,200)", "html_text": "(750,200)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 23.7552, 452.9706, 542.2907, 465.6136 ], "cells": [ { "location": [ 23.7552, 452.9706, 127.4623, 465.6136 ], "text": "Education and welfare", "html_text": "Education and welfare", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 452.9706, 231.1694, 465.6136 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 452.9706, 334.8765, 465.6136 ], "text": "(13,000)", "html_text": "(13,000)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 452.9706, 438.5836, 465.6136 ], "text": "(8,185)", "html_text": "(8,185)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 452.9706, 542.2907, 465.6136 ], "text": "(11,500)", "html_text": "(11,500)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 23.7552, 440.3275, 542.2907, 452.9706 ], "cells": [ { "location": [ 23.7552, 440.3275, 127.4623, 452.9706 ], "text": "Housing", "html_text": "Housing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 440.3275, 231.1694, 452.9706 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 440.3275, 334.8765, 452.9706 ], "text": "(245,760)", "html_text": "(245,760)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 440.3275, 438.5836, 452.9706 ], "text": "(247,430)", "html_text": "(247,430)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 440.3275, 542.2907, 452.9706 ], "text": "(207,700)", "html_text": "(207,700)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 23.7552, 427.6845, 542.2907, 440.3275 ], "cells": [ { "location": [ 23.7552, 427.6845, 127.4623, 440.3275 ], "text": "Community amenities", "html_text": "Community amenities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 427.6845, 231.1694, 440.3275 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 427.6845, 334.8765, 440.3275 ], "text": "(418,100)", "html_text": "(418,100)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 427.6845, 438.5836, 440.3275 ], "text": "(353,433)", "html_text": "(353,433)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 427.6845, 542.2907, 440.3275 ], "text": "(408,707)", "html_text": "(408,707)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 23.7552, 415.0415, 542.2907, 427.6845 ], "cells": [ { "location": [ 23.7552, 415.0415, 127.4623, 427.6845 ], "text": "Recreation and culture", "html_text": "Recreation and culture", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 415.0415, 231.1694, 427.6845 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 415.0415, 334.8765, 427.6845 ], "text": "(605,170)", "html_text": "(605,170)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 415.0415, 438.5836, 427.6845 ], "text": "(600,718)", "html_text": "(600,718)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 415.0415, 542.2907, 427.6845 ], "text": "(578,320)", "html_text": "(578,320)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 23.7552, 402.3985, 542.2907, 415.0415 ], "cells": [ { "location": [ 23.7552, 402.3985, 127.4623, 415.0415 ], "text": "Transport", "html_text": "Transport", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 402.3985, 231.1694, 415.0415 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 402.3985, 334.8765, 415.0415 ], "text": "(1,573,410)", "html_text": "(1,573,410)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 402.3985, 438.5836, 415.0415 ], "text": "(1,568,621)", "html_text": "(1,568,621)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 402.3985, 542.2907, 415.0415 ], "text": "(1,643,212)", "html_text": "(1,643,212)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 23.7552, 389.7555, 542.2907, 402.3985 ], "cells": [ { "location": [ 23.7552, 389.7555, 127.4623, 402.3985 ], "text": "Economic services", "html_text": "Economic services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 389.7555, 231.1694, 402.3985 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 389.7555, 334.8765, 402.3985 ], "text": "(1,192,215)", "html_text": "(1,192,215)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 389.7555, 438.5836, 402.3985 ], "text": "(983,704)", "html_text": "(983,704)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 389.7555, 542.2907, 402.3985 ], "text": "(1,007,310)", "html_text": "(1,007,310)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 23.7552, 377.1125, 542.2907, 389.7555 ], "cells": [ { "location": [ 23.7552, 377.1125, 127.4623, 389.7555 ], "text": "Other property and services", "html_text": "Other property and services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 377.1125, 231.1694, 389.7555 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 377.1125, 334.8765, 389.7555 ], "text": "(103,122)", "html_text": "(103,122)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 377.1125, 438.5836, 389.7555 ], "text": "(85,690)", "html_text": "(85,690)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 377.1125, 542.2907, 389.7555 ], "text": "(168,700)", "html_text": "(168,700)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 23.7552, 364.4694, 542.2907, 377.1125 ], "cells": [ { "location": [ 23.7552, 364.4694, 127.4623, 377.1125 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 364.4694, 231.1694, 377.1125 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 364.4694, 334.8765, 377.1125 ], "text": "(5,487,902)", "html_text": "(5,487,902)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 364.4694, 438.5836, 377.1125 ], "text": "(5,240,220)", "html_text": "(5,240,220)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 364.4694, 542.2907, 377.1125 ], "text": "(5,318,827)", "html_text": "(5,318,827)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 23.7552, 351.8264, 542.2907, 364.4694 ], "cells": [ { "location": [ 23.7552, 351.8264, 127.4623, 364.4694 ], "text": "Operating activities excluded from budget", "html_text": "Operating activities excluded from budget", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 351.8264, 231.1694, 364.4694 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 351.8264, 334.8765, 364.4694 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 351.8264, 438.5836, 364.4694 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 351.8264, 542.2907, 364.4694 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 23.7552, 339.1834, 542.2907, 351.8264 ], "cells": [ { "location": [ 23.7552, 339.1834, 127.4623, 351.8264 ], "text": "(Profit) on asset disposals", "html_text": "(Profit) on asset disposals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 339.1834, 231.1694, 351.8264 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 339.1834, 334.8765, 351.8264 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 339.1834, 438.5836, 351.8264 ], "text": "(6,498)", "html_text": "(6,498)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 339.1834, 542.2907, 351.8264 ], "text": "(104,894)", "html_text": "(104,894)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 23.7552, 326.5404, 542.2907, 339.1834 ], "cells": [ { "location": [ 23.7552, 326.5404, 127.4623, 339.1834 ], "text": "Loss on disposal of assets", "html_text": "Loss on disposal of assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 326.5404, 231.1694, 339.1834 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 326.5404, 334.8765, 339.1834 ], "text": "177,480", "html_text": "177,480", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 326.5404, 438.5836, 339.1834 ], "text": "65,656", "html_text": "65,656", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 326.5404, 542.2907, 339.1834 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 23.7552, 313.8974, 542.2907, 326.5404 ], "cells": [ { "location": [ 23.7552, 313.8974, 127.4623, 326.5404 ], "text": "Depreciation on assets", "html_text": "Depreciation on assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 313.8974, 231.1694, 326.5404 ], "text": "2(a)", "html_text": "2(a)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 313.8974, 334.8765, 326.5404 ], "text": "1,400,100", "html_text": "1,400,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 313.8974, 438.5836, 326.5404 ], "text": "1,317,425", "html_text": "1,317,425", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 313.8974, 542.2907, 326.5404 ], "text": "1,400,450", "html_text": "1,400,450", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 23.7552, 301.2543, 542.2907, 313.8974 ], "cells": [ { "location": [ 23.7552, 301.2543, 127.4623, 313.8974 ], "text": "Movement in employee benefit provisions (non-current)", "html_text": "Movement in employee benefit provisions (non-current)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 301.2543, 231.1694, 313.8974 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 301.2543, 334.8765, 313.8974 ], "text": "2,772", "html_text": "2,772", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 301.2543, 438.5836, 313.8974 ], "text": "3,768", "html_text": "3,768", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 301.2543, 542.2907, 313.8974 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 23.7552, 288.6113, 542.2907, 301.2543 ], "cells": [ { "location": [ 23.7552, 288.6113, 127.4623, 301.2543 ], "text": "Amount attributable to operating activities", "html_text": "Amount attributable to operating activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 288.6113, 231.1694, 301.2543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 288.6113, 334.8765, 301.2543 ], "text": "(884,216)", "html_text": "(884,216)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 288.6113, 438.5836, 301.2543 ], "text": "(116,441)", "html_text": "(116,441)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 288.6113, 542.2907, 301.2543 ], "text": "(322,938)", "html_text": "(322,938)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 23.7552, 275.9683, 542.2907, 288.6113 ], "cells": [ { "location": [ 23.7552, 275.9683, 127.4623, 288.6113 ], "text": "INVESTING ACTIVITIES", "html_text": "INVESTING ACTIVITIES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 275.9683, 231.1694, 288.6113 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 275.9683, 334.8765, 288.6113 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 275.9683, 438.5836, 288.6113 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 275.9683, 542.2907, 288.6113 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 23.7552, 263.3253, 542.2907, 275.9683 ], "cells": [ { "location": [ 23.7552, 263.3253, 127.4623, 275.9683 ], "text": "Non-operating grants, subsidies and contributions", "html_text": "Non-operating grants, subsidies and contributions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 263.3253, 231.1694, 275.9683 ], "text": "15", "html_text": "15", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 263.3253, 334.8765, 275.9683 ], "text": "1,771,098", "html_text": "1,771,098", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 263.3253, 438.5836, 275.9683 ], "text": "1,055,381", "html_text": "1,055,381", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 263.3253, 542.2907, 275.9683 ], "text": "1,797,703", "html_text": "1,797,703", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 23.7552, 250.6823, 542.2907, 263.3253 ], "cells": [ { "location": [ 23.7552, 250.6823, 127.4623, 263.3253 ], "text": "Purchase property, plant and equipment", "html_text": "Purchase property, plant and equipment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 250.6823, 231.1694, 263.3253 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 250.6823, 334.8765, 263.3253 ], "text": "(1,323,500)", "html_text": "(1,323,500)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 250.6823, 438.5836, 263.3253 ], "text": "(278,953)", "html_text": "(278,953)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 250.6823, 542.2907, 263.3253 ], "text": "(1,528,954)", "html_text": "(1,528,954)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 23.7552, 238.0392, 542.2907, 250.6823 ], "cells": [ { "location": [ 23.7552, 238.0392, 127.4623, 250.6823 ], "text": "Purchase and construction of infrastructure", "html_text": "Purchase and construction of infrastructure", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 238.0392, 231.1694, 250.6823 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 238.0392, 334.8765, 250.6823 ], "text": "(1,264,460)", "html_text": "(1,264,460)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 238.0392, 438.5836, 250.6823 ], "text": "(1,589,661)", "html_text": "(1,589,661)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 238.0392, 542.2907, 250.6823 ], "text": "(1,169,384)", "html_text": "(1,169,384)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 23.7552, 225.3962, 542.2907, 238.0392 ], "cells": [ { "location": [ 23.7552, 225.3962, 127.4623, 238.0392 ], "text": "Proceeds from disposal of assets", "html_text": "Proceeds from disposal of assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 225.3962, 231.1694, 238.0392 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 225.3962, 334.8765, 238.0392 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 225.3962, 438.5836, 238.0392 ], "text": "261,506", "html_text": "261,506", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 225.3962, 542.2907, 238.0392 ], "text": "316,000", "html_text": "316,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 23.7552, 212.7532, 542.2907, 225.3962 ], "cells": [ { "location": [ 23.7552, 212.7532, 127.4623, 225.3962 ], "text": "Amount attributable to investing activities", "html_text": "Amount attributable to investing activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 212.7532, 231.1694, 225.3962 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 212.7532, 334.8765, 225.3962 ], "text": "(566,862)", "html_text": "(566,862)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 212.7532, 438.5836, 225.3962 ], "text": "(551,728)", "html_text": "(551,728)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 212.7532, 542.2907, 225.3962 ], "text": "(584,635)", "html_text": "(584,635)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 23.7552, 200.1102, 542.2907, 212.7532 ], "cells": [ { "location": [ 23.7552, 200.1102, 127.4623, 212.7532 ], "text": "FINANCING ACTIVITIES", "html_text": "FINANCING ACTIVITIES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 200.1102, 231.1694, 212.7532 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 200.1102, 334.8765, 212.7532 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 200.1102, 438.5836, 212.7532 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 200.1102, 542.2907, 212.7532 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 23.7552, 187.4672, 542.2907, 200.1102 ], "cells": [ { "location": [ 23.7552, 187.4672, 127.4623, 200.1102 ], "text": "Repayment of borrowings", "html_text": "Repayment of borrowings", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 187.4672, 231.1694, 200.1102 ], "text": "7", "html_text": "7", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 187.4672, 334.8765, 200.1102 ], "text": "(554,470)", "html_text": "(554,470)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 187.4672, 438.5836, 200.1102 ], "text": "(523,704)", "html_text": "(523,704)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 187.4672, 542.2907, 200.1102 ], "text": "(575,445)", "html_text": "(575,445)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 23.7552, 174.8242, 542.2907, 187.4672 ], "cells": [ { "location": [ 23.7552, 174.8242, 127.4623, 187.4672 ], "text": "Proceeds from new borrowings", "html_text": "Proceeds from new borrowings", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 174.8242, 231.1694, 187.4672 ], "text": "7", "html_text": "7", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 174.8242, 334.8765, 187.4672 ], "text": "270,000", "html_text": "270,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 174.8242, 438.5836, 187.4672 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 174.8242, 542.2907, 187.4672 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 45, "location": [ 23.7552, 162.1811, 542.2907, 174.8242 ], "cells": [ { "location": [ 23.7552, 162.1811, 127.4623, 174.8242 ], "text": "Repayment of Leases", "html_text": "Repayment of Leases", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 162.1811, 231.1694, 174.8242 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 162.1811, 334.8765, 174.8242 ], "text": "(154,327)", "html_text": "(154,327)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 162.1811, 438.5836, 174.8242 ], "text": "(158,133)", "html_text": "(158,133)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 162.1811, 542.2907, 174.8242 ], "text": "(217,160)", "html_text": "(217,160)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 46, "location": [ 23.7552, 149.5381, 542.2907, 162.1811 ], "cells": [ { "location": [ 23.7552, 149.5381, 127.4623, 162.1811 ], "text": "Proceeds from self supporting loans", "html_text": "Proceeds from self supporting loans", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 149.5381, 231.1694, 162.1811 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 149.5381, 334.8765, 162.1811 ], "text": "30,503", "html_text": "30,503", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 149.5381, 438.5836, 162.1811 ], "text": "28,661", "html_text": "28,661", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 149.5381, 542.2907, 162.1811 ], "text": "28,661", "html_text": "28,661", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 47, "location": [ 23.7552, 136.8951, 542.2907, 149.5381 ], "cells": [ { "location": [ 23.7552, 136.8951, 127.4623, 149.5381 ], "text": "Transfers to cash backed reserves (restricted assets)", "html_text": "Transfers to cash backed reserves (restricted assets)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 136.8951, 231.1694, 149.5381 ], "text": "9", "html_text": "9", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 136.8951, 334.8765, 149.5381 ], "text": "(22,190)", "html_text": "(22,190)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 136.8951, 438.5836, 149.5381 ], "text": "(61,771)", "html_text": "(61,771)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 136.8951, 542.2907, 149.5381 ], "text": "(66,348)", "html_text": "(66,348)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 48, "location": [ 23.7552, 124.2521, 542.2907, 136.8951 ], "cells": [ { "location": [ 23.7552, 124.2521, 127.4623, 136.8951 ], "text": "Transfers from cash backed reserves (restricted assets)", "html_text": "Transfers from cash backed reserves (restricted assets)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 124.2521, 231.1694, 136.8951 ], "text": "9", "html_text": "9", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 124.2521, 334.8765, 136.8951 ], "text": "66,872", "html_text": "66,872", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 124.2521, 438.5836, 136.8951 ], "text": "27,961", "html_text": "27,961", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 124.2521, 542.2907, 136.8951 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 49, "location": [ 23.7552, 111.6091, 542.2907, 124.2521 ], "cells": [ { "location": [ 23.7552, 111.6091, 127.4623, 124.2521 ], "text": "Amount attributable to financing activities", "html_text": "Amount attributable to financing activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 111.6091, 231.1694, 124.2521 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 111.6091, 334.8765, 124.2521 ], "text": "(363,612)", "html_text": "(363,612)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 111.6091, 438.5836, 124.2521 ], "text": "(686,986)", "html_text": "(686,986)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 111.6091, 542.2907, 124.2521 ], "text": "(830,292)", "html_text": "(830,292)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 50, "location": [ 23.7552, 98.966, 542.2907, 111.6091 ], "cells": [ { "location": [ 23.7552, 98.966, 127.4623, 111.6091 ], "text": "Budgeted deficiency before general rates", "html_text": "Budgeted deficiency before general rates", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 98.966, 231.1694, 111.6091 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 98.966, 334.8765, 111.6091 ], "text": "(1,814,690)", "html_text": "(1,814,690)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 98.966, 438.5836, 111.6091 ], "text": "(1,355,155)", "html_text": "(1,355,155)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 98.966, 542.2907, 111.6091 ], "text": "(1,737,865)", "html_text": "(1,737,865)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 51, "location": [ 23.7552, 86.323, 542.2907, 98.966 ], "cells": [ { "location": [ 23.7552, 86.323, 127.4623, 98.966 ], "text": "Estimated amount to be raised from general rates", "html_text": "Estimated amount to be raised from general rates", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 86.323, 231.1694, 98.966 ], "text": "8", "html_text": "8", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 86.323, 334.8765, 98.966 ], "text": "1,814,690", "html_text": "1,814,690", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 86.323, 438.5836, 98.966 ], "text": "1,737,168", "html_text": "1,737,168", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 86.323, 542.2907, 98.966 ], "text": "1,737,865", "html_text": "1,737,865", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 52, "location": [ 23.7552, 73.68, 542.2907, 86.323 ], "cells": [ { "location": [ 23.7552, 73.68, 127.4623, 86.323 ], "text": "Net current assets at end of financial year - surplus/(deficit)", "html_text": "Net current assets at end of financial year - surplus/(deficit)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.4623, 73.68, 231.1694, 86.323 ], "text": "4", "html_text": "4", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.1694, 73.68, 334.8765, 86.323 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.8765, 73.68, 438.5836, 86.323 ], "text": "382,013", "html_text": "382,013", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 438.5836, 73.68, 542.2907, 86.323 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 53, "n_cols": 5, "ref": "#/tables/0", "reading_order": 1 }, { "page": 5, "type": "TITLE", "location": { "l": 26.8801, "t": 214.2293, "r": 130.7744, "b": 204.9893 }, "text": "FINANCING ACTIVITIES", "reading_order": 2, "level": 5 }, { "page": 5, "type": "TOC", "location": { "l": 26.8801, "t": 214.2293, "r": 538.4181, "b": 79.8034 }, "text": "", "items": [ { "page": 5, "type": "TOC_ITEM", "location": { "l": 26.8801, "t": 191.4512, "r": 538.4181, "b": 182.2112 }, "text": "Proceeds from new borrowings 7 270,000 0", "title": "Proceeds from new borrowings 7 270,000 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 0, "reading_order": 0 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 26.8801, "t": 145.8212, "r": 538.4176, "b": 136.5812 }, "text": "Transfers from cash backed reserves (restricted assets) 9 66,872 27,961", "title": "Transfers from cash backed reserves (restricted assets) 9 66,872 27,961", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 1, "reading_order": 1 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 26.8801, "t": 89.0653, "r": 538.4177, "b": 79.8034 }, "text": "Net current assets at end of financial year - surplus/(deficit) 4 0 382,013", "title": "Net current assets at end of financial year - surplus/(deficit) 4 0 382,013", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 2, "reading_order": 2 } ], "reading_order": 3 }, { "page": 5, "type": "TOC", "location": { "l": 26.8801, "t": 522.6794, "r": 538.418, "b": 319.6112 }, "text": "", "items": [ { "page": 5, "type": "TOC_ITEM", "location": { "l": 26.8801, "t": 351.6712, "r": 538.4177, "b": 342.4312 }, "text": "Loss on disposal of assets 6 177,480 65,656", "title": "Loss on disposal of assets 6 177,480 65,656", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 0, "reading_order": 0 }, { "page": 5, "type": "TOC_ITEM", "location": { "l": 26.8801, "t": 328.8512, "r": 538.418, "b": 319.6112 }, "text": "Movement in employee benefit provisions (non-current) 2,772 3,768", "title": "Movement in employee benefit provisions (non-current) 2,772 3,768", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 1, "reading_order": 1 } ], "reading_order": 4 }, { "page": 5, "type": "TITLE", "location": { "l": 26.8801, "t": 522.6794, "r": 189.755, "b": 513.4394 }, "text": "Expenditure from operating activities", "reading_order": 5, "level": 5 }, { "page": 5, "type": "TEXT", "location": { "l": 24.955, "t": 66.96, "r": 326.5742, "b": 54.24 }, "text": "This statement is to be read in conjunction with the accompanying notes.", "reading_order": 6 } ] }, { "page": 6, "items": [ { "page": 6, "type": "TITLE", "location": { "l": 176.1245, "t": 787.92, "r": 418.2357, "b": 749.04 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 6, "type": "TITLE", "location": { "l": 31.9136, "t": 734.88, "r": 238.272, "b": 722.4 }, "text": "1. SIGNIFICANT ACCOUNTING POLICIES", "reading_order": 1, "level": 4 }, { "page": 6, "type": "TITLE", "location": { "l": 30.2339, "t": 708.24, "r": 152.1293, "b": 695.76 }, "text": "(a) Basis of preparation", "reading_order": 2, "level": 4 }, { "page": 6, "type": "TEXT", "location": { "l": 50.6298, "t": 695.52, "r": 471.0251, "b": 616.08 }, "text": "The budget has been prepared in accordance with applicable Australian Accounting Standards (as they apply to local government and not-for-profit entities), Australian Accounting Interpretations, other authoritative pronouncements of the Australian Accounting Standards Board, the Local Government Act 1995 and accompanying regulations. Material accounting policies which have been adopted in the preparation of this budget are presented below and have been consistently applied unless stated otherwise.", "reading_order": 3 }, { "page": 6, "type": "TEXT", "location": { "l": 50.8697, "t": 604.32, "r": 460.7071, "b": 564.24 }, "text": "Except for cash flow and rate setting information, the budget has also been prepared on the accrual basis and is based on historical costs, modified, where applicable, by the measurement at fair value of selected non-current assets, financial assets and liabilities.", "reading_order": 4 }, { "page": 6, "type": "TITLE", "location": { "l": 51.5896, "t": 551.52, "r": 194.6008, "b": 539.52 }, "text": "Critical accounting estimates", "reading_order": 5, "level": 4 }, { "page": 6, "type": "TEXT", "location": { "l": 50.8697, "t": 538.08, "r": 513.7364, "b": 498.72 }, "text": "The preparation of a budget in conformity with Australian Accounting Standards requires management to make judgements, estimates and assumptions that effect the application of policies and reported amounts of assets and liabilities, income and expenses.", "reading_order": 6 }, { "page": 6, "type": "TEXT", "location": { "l": 50.6298, "t": 486.24, "r": 519.9752, "b": 433.68 }, "text": "The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances; the results of which form the basis of making the judgements about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.", "reading_order": 7 }, { "page": 6, "type": "TITLE", "location": { "l": 51.5896, "t": 420.72, "r": 236.5923, "b": 408.48 }, "text": "The local government reporting Entity", "reading_order": 8, "level": 4 }, { "page": 6, "type": "TEXT", "location": { "l": 50.6298, "t": 407.28, "r": 454.4684, "b": 381.12 }, "text": "All funds through which the Shire of Goomalling controls resources to carry on its functions have been included in the financial statements forming part of this budget.", "reading_order": 9 }, { "page": 6, "type": "TEXT", "location": { "l": 50.8697, "t": 368.4, "r": 465.0263, "b": 329.28 }, "text": "In the process of reporting on the local government as a single unit, all transactions and balances between those Funds (for example, loans and transfers between Funds) have been eliminated.", "reading_order": 10 }, { "page": 6, "type": "TEXT", "location": { "l": 50.3898, "t": 321.12, "r": 445.3502, "b": 294.72 }, "text": "All monies held in the Trust Fund are excluded from the financial statements. A separate statement of those monies appears at Note 17 to the budget.", "reading_order": 11 }, { "page": 6, "type": "TITLE", "location": { "l": 30.4739, "t": 281.76, "r": 168.446, "b": 269.52 }, "text": "(b) 2016/17 actual balances", "reading_order": 12, "level": 4 }, { "page": 6, "type": "TEXT", "location": { "l": 50.6298, "t": 268.32, "r": 435.0323, "b": 241.92 }, "text": "Balances shown in this budget as 2016/17 Actual are as forecast at the time of budget preparation and are subject to final adjustments.", "reading_order": 13 }, { "page": 6, "type": "TITLE", "location": { "l": 30.4739, "t": 229.2, "r": 154.0489, "b": 216.96 }, "text": "(c) Rounding off figures", "reading_order": 14, "level": 4 }, { "page": 6, "type": "TEXT", "location": { "l": 49.67, "t": 216.48, "r": 476.7839, "b": 203.28 }, "text": "All figures shown in this budget, other than a rate in the dollar, are rounded to the nearest dollar.", "reading_order": 15 }, { "page": 6, "type": "TITLE", "location": { "l": 31.9136, "t": 190.56, "r": 152.3693, "b": 177.12 }, "text": "(d) Comparative figures", "reading_order": 16, "level": 4 }, { "page": 6, "type": "TEXT", "location": { "l": 50.6298, "t": 171.84, "r": 485.6621, "b": 145.2 }, "text": "Where required, comparative figures have been adjusted to conform with changes in presentation for the current budget year.", "reading_order": 17 }, { "page": 6, "type": "TITLE", "location": { "l": 31.9136, "t": 137.76, "r": 187.8821, "b": 124.32 }, "text": "(e) Budget comparative figures", "reading_order": 18, "level": 4 }, { "page": 6, "type": "TEXT", "location": { "l": 50.3898, "t": 116.88, "r": 433.8326, "b": 90.72 }, "text": "Unless otherwise stated, the budget comparative figures shown in the budget relate to the original budget estimate for the relevant item of disclosure.", "reading_order": 19 } ] }, { "page": 7, "items": [ { "page": 7, "type": "TITLE", "location": { "l": 175.8845, "t": 787.68, "r": 418.4756, "b": 749.04 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 7, "type": "TITLE", "location": { "l": 26.8746, "t": 734.64, "r": 296.5802, "b": 722.16 }, "text": "1. SIGNIFICANT ACCOUNTING POLICIES (Continued)", "reading_order": 1, "level": 4 }, { "page": 7, "type": "TITLE", "location": { "l": 32.6334, "t": 714, "r": 205.1586, "b": 701.52 }, "text": "(f) Forecast fair value adjustments", "reading_order": 2, "level": 4 }, { "page": 7, "type": "TEXT", "location": { "l": 49.67, "t": 701.76, "r": 458.3076, "b": 661.2 }, "text": "All fair value adjustments relating to remeasurement of financial assets at fair value through profit or loss (if any) and changes on revaluation of non-current assets are impacted upon by external forces and not able to be reliably estimated at the time of budget adoption.", "reading_order": 3 }, { "page": 7, "type": "TEXT", "location": { "l": 51.1097, "t": 654.48, "r": 467.6657, "b": 614.88 }, "text": "Fair value adjustments relating to the re-measurement of financial assets at fair value through profit or loss will be assessed at the time they occur with compensating budget amendments made as necessary.", "reading_order": 4 }, { "page": 7, "type": "TEXT", "location": { "l": 50.8697, "t": 607.2, "r": 481.8229, "b": 581.52 }, "text": "It is anticipated, in all instances, any changes upon revaluation of non-current assets will relate to non-cash transactions and as such, have no impact on this budget document.", "reading_order": 5 }, { "page": 7, "type": "TITLE", "location": { "l": 31.6736, "t": 573.36, "r": 287.2221, "b": 560.88 }, "text": "(g) Rates, grants, donations and other contributions", "reading_order": 6, "level": 4 }, { "page": 7, "type": "TEXT", "location": { "l": 48.9501, "t": 559.2, "r": 426.1541, "b": 534 }, "text": "Rates, grants, donations and other contributions are recognised as revenues when the Shire of Goomalling obtains control over the assets comprising the contributions.", "reading_order": 7 }, { "page": 7, "type": "TEXT", "location": { "l": 50.8697, "t": 526.08, "r": 468.8655, "b": 500.16 }, "text": "Control over assets acquired from rates is obtained at the commencement of the rating period or, where earlier, upon receipt of the rates.", "reading_order": 8 }, { "page": 7, "type": "TITLE", "location": { "l": 31.9136, "t": 492.24, "r": 197.2402, "b": 479.76 }, "text": "(h) Goods and services tax (GST)", "reading_order": 9, "level": 4 }, { "page": 7, "type": "TEXT", "location": { "l": 47.7504, "t": 478.8, "r": 464.0665, "b": 453.12 }, "text": "Revenues, expenses and assets are recognised net of the amount of GST, except where the amount of GST incurred is not recoverable from the Australian Taxation Office (ATO).", "reading_order": 10 }, { "page": 7, "type": "TEXT", "location": { "l": 51.1097, "t": 445.44, "r": 477.5037, "b": 405.6 }, "text": "Receivables and payables are stated inclusive of GST receivable or payable. The net amount of GST recoverable from, or payable to, the ATO is included with receivables or payables in the statement of financial position.", "reading_order": 11 }, { "page": 7, "type": "TEXT", "location": { "l": 51.1097, "t": 398.16, "r": 462.8667, "b": 358.32 }, "text": "Cash flows are presented on a gross basis. The GST components of cash flows arising from investing or financing activities which are recoverable from, or payable to, the ATO are presented as operating cash flows.", "reading_order": 12 }, { "page": 7, "type": "TITLE", "location": { "l": 33.5932, "t": 351.36, "r": 131.4935, "b": 338.64 }, "text": "(i) Superannuation", "reading_order": 13, "level": 4 }, { "page": 7, "type": "TEXT", "location": { "l": 49.1901, "t": 337.92, "r": 485.6621, "b": 324.72 }, "text": "The Shire of Goomalling contributes to a number of superannuation funds on behalf of employees.", "reading_order": 14 }, { "page": 7, "type": "TEXT", "location": { "l": 50.8697, "t": 317.04, "r": 426.634, "b": 304.08 }, "text": "All funds to which the Shire of Goomalling contributes are defined contribution plans.", "reading_order": 15 }, { "page": 7, "type": "TITLE", "location": { "l": 33.3533, "t": 294.24, "r": 183.563, "b": 282 }, "text": "(j) Cash and cash equivalents", "reading_order": 16, "level": 4 }, { "page": 7, "type": "TEXT", "location": { "l": 48.2303, "t": 281.76, "r": 471.0251, "b": 229.92 }, "text": "Cash and cash equivalents include cash on hand, cash at bank, deposits available on demand with banks, other short term highly liquid investments that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value and bank overdrafts.", "reading_order": 17 }, { "page": 7, "type": "TEXT", "location": { "l": 51.1097, "t": 221.76, "r": 474.1444, "b": 196.32 }, "text": "Bank overdrafts are shown as short term borrowings in current liabilities in Note 4 - Net Current Assets.", "reading_order": 18 }, { "page": 7, "type": "TITLE", "location": { "l": 32.3935, "t": 187.2, "r": 187.8821, "b": 174.96 }, "text": "(k) Trade and other receivables", "reading_order": 19, "level": 4 }, { "page": 7, "type": "TEXT", "location": { "l": 49.9099, "t": 174.24, "r": 473.6645, "b": 135.12 }, "text": "Trade and other receivables include amounts due from ratepayers for unpaid rates and service charges and other amounts due from third parties for goods sold and services performed in the ordinary course of business.", "reading_order": 20 }, { "page": 7, "type": "TEXT", "location": { "l": 50.6298, "t": 127.68, "r": 461.187, "b": 101.52 }, "text": "Receivables expected to be collected within 12 months of the end of the reporting period are classified as current assets. All other receivables are classified as non-current assets.", "reading_order": 21 }, { "page": 7, "type": "TEXT", "location": { "l": 50.6298, "t": 93.84, "r": 457.3478, "b": 54 }, "text": "Collectability of trade and other receivables is reviewed on an ongoing basis. Debts that are known to be uncollectible are written off when identified. An allowance for doubtful debts is raised when there is objective evidence that they will not be collectible.", "reading_order": 22 } ] }, { "page": 8, "items": [ { "page": 8, "type": "TITLE", "location": { "l": 175.8845, "t": 787.68, "r": 418.4756, "b": 749.04 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 8, "type": "TITLE", "location": { "l": 26.6346, "t": 734.64, "r": 296.8202, "b": 722.16 }, "text": "1. SIGNIFICANT ACCOUNTING POLICIES (Continued)", "reading_order": 1, "level": 4 }, { "page": 8, "type": "TITLE", "location": { "l": 33.3533, "t": 713.52, "r": 109.178, "b": 701.04 }, "text": "(I) Inventories", "reading_order": 2, "level": 4 }, { "page": 8, "type": "TITLE", "location": { "l": 52.7894, "t": 700.08, "r": 94.061, "b": 689.28 }, "text": "General", "reading_order": 3, "level": 5 }, { "page": 8, "type": "TEXT", "location": { "l": 51.1097, "t": 687.6, "r": 364.4865, "b": 675.84 }, "text": "Inventories are measured at the lower of cost and net realisable value.", "reading_order": 4 }, { "page": 8, "type": "TEXT", "location": { "l": 50.6298, "t": 667.44, "r": 458.7875, "b": 641.52 }, "text": "Net realisable value is the estimated selling price in the ordinary course of business less the estimated costs of completion and the estimated costs necessary to make the sale.", "reading_order": 5 }, { "page": 8, "type": "TITLE", "location": { "l": 52.0695, "t": 633.36, "r": 151.1695, "b": 622.08 }, "text": "Land held for resale", "reading_order": 6, "level": 5 }, { "page": 8, "type": "TEXT", "location": { "l": 51.1097, "t": 620.88, "r": 475.3442, "b": 568.56 }, "text": "Land held for development and sale is valued at the lower of cost and net realisable value. Cost includes the cost of acquisition, development, borrowing costs and holding costs until completion of development. Finance costs and holding charges incurred after development is completed are expensed.", "reading_order": 7 }, { "page": 8, "type": "TEXT", "location": { "l": 51.1097, "t": 561.36, "r": 468.8655, "b": 522.48 }, "text": "Gains and losses are recognised in profit or loss at the time of signing an unconditional contract of sale if significant risks and rewards, and effective control over the land, are passed on to the buyer at this point.", "reading_order": 8 }, { "page": 8, "type": "TEXT", "location": { "l": 51.1097, "t": 514.56, "r": 447.5098, "b": 489.36 }, "text": "Land held for sale is classified as current except where it is held as non-current based on Council's intentions to release for sale.", "reading_order": 9 }, { "page": 8, "type": "TITLE", "location": { "l": 30.4739, "t": 481.44, "r": 115.1768, "b": 469.92 }, "text": "(m) Fixed assets", "reading_order": 10, "level": 5 }, { "page": 8, "type": "TEXT", "location": { "l": 50.1499, "t": 468.96, "r": 466.466, "b": 432.24 }, "text": "Each class of fixed assets within either property, plant and equipment or infrastructure, is carried at cost or fair value as indicated less, where applicable, any accumulated depreciation and impairment losses.", "reading_order": 11 }, { "page": 8, "type": "TITLE", "location": { "l": 51.3496, "t": 425.04, "r": 309.2977, "b": 413.52 }, "text": "Mandatory requirement to revalue non-current assets", "reading_order": 12, "level": 5 }, { "page": 8, "type": "TEXT", "location": { "l": 50.8697, "t": 413.28, "r": 528.8534, "b": 388.56 }, "text": "Effective from 1 July 2012, the Local Government (Financial Management) Regulations were amended and the measurement of non-current assets at Fair Value became mandatory.", "reading_order": 13 }, { "page": 8, "type": "TEXT", "location": { "l": 50.8697, "t": 380.88, "r": 448.9495, "b": 355.92 }, "text": "During the year ended 30 June 2013, the Shire of Goomalling commenced the process of adopting fair value in accordance with the Regulations.", "reading_order": 14 }, { "page": 8, "type": "TEXT", "location": { "l": 51.1097, "t": 348.96, "r": 513.7364, "b": 312 }, "text": "Whilst the amendments initially allowed for a phasing in of fair value in relation to fixed assets over three years, as at 30 June 2015 all non-current assets were carried at fair value in accordance with the requirements.", "reading_order": 15 }, { "page": 8, "type": "TEXT", "location": { "l": 51.1097, "t": 304.8, "r": 530.2931, "b": 279.6 }, "text": "Thereafter, each asset class must be revalued in accordance with the regulatory framework established and the Shire of Goomalling revalues its asset classes in accordance with this mandatory timetable.", "reading_order": 16 }, { "page": 8, "type": "TEXT", "location": { "l": 51.1097, "t": 272.88, "r": 522.8546, "b": 247.92 }, "text": "Relevant disclosures, in accordance with the requirements of Australian Accounting Standards, have been made in the financial report as necessary.", "reading_order": 17 }, { "page": 8, "type": "TITLE", "location": { "l": 51.3496, "t": 240.24, "r": 409.3575, "b": 228.24 }, "text": "Initial recognition and measurement between mandatory revaluation dates", "reading_order": 18, "level": 4 }, { "page": 8, "type": "TEXT", "location": { "l": 51.1097, "t": 227.28, "r": 453.5086, "b": 202.08 }, "text": "All assets are initially recognised at cost and subsequently revalued in accordance with the mandatory measurement framework detailed above.", "reading_order": 19 }, { "page": 8, "type": "TEXT", "location": { "l": 50.6298, "t": 194.16, "r": 520.4551, "b": 128.4 }, "text": "In relation to this initial measurement, cost is determined as the fair value of the assets given as consideration plus costs incidental to the acquisition. For assets acquired at no cost or for nominal consideration, cost is determined as fair value at the date of acquisition. The cost of non-current assets constructed by the Shire of Goomalling includes the cost of all materials used in construction, direct labour on the project and an appropriate proportion of variable and fixed overheads.", "reading_order": 20 }, { "page": 8, "type": "TEXT", "location": { "l": 50.8697, "t": 121.2, "r": 474.8643, "b": 56.16 }, "text": "Individual assets acquired between initial recognition and the next revaluation of the asset class in accordance with the mandatory measurement framework detailed above, are carried at cost less accumulated depreciation as management believes this approximates fair value. They will be subject to subsequent revaluation of the next anniversary date in accordance with the mandatory measurement framework detailed above.", "reading_order": 21 } ] }, { "page": 9, "items": [ { "page": 9, "type": "TITLE", "location": { "l": 176.1245, "t": 787.68, "r": 418.4756, "b": 749.04 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 9, "type": "TITLE", "location": { "l": 32.1535, "t": 734.64, "r": 296.8202, "b": 721.92 }, "text": "1. SIGNIFICANT ACCOUNTING POLICIES (Continued)", "reading_order": 1, "level": 4 }, { "page": 9, "type": "TITLE", "location": { "l": 30.2339, "t": 712.56, "r": 172.2853, "b": 699.84 }, "text": "(m) Fixed assets (continued)", "reading_order": 2, "level": 4 }, { "page": 9, "type": "TITLE", "location": { "l": 52.3095, "t": 686.16, "r": 112.5373, "b": 675.36 }, "text": "Revaluation", "reading_order": 3, "level": 5 }, { "page": 9, "type": "TEXT", "location": { "l": 50.8697, "t": 673.92, "r": 476.304, "b": 634.32 }, "text": "Increases in the carrying amount arising on revaluation of assets are credited to a revaluation surplus in equity. Decreases that offset previous increases of the same asset are recognised against revaluation surplus directly in equity. All other decreases are recognised in profit or loss.", "reading_order": 4 }, { "page": 9, "type": "TITLE", "location": { "l": 52.0695, "t": 621.84, "r": 140.3717, "b": 610.32 }, "text": "Land under roads", "reading_order": 5, "level": 5 }, { "page": 9, "type": "TEXT", "location": { "l": 50.8697, "t": 608.88, "r": 471.9849, "b": 582.24 }, "text": "In Western Australia, all land under roads is Crown land, the responsibility for managing which, is vested in the local government.", "reading_order": 6 }, { "page": 9, "type": "TEXT", "location": { "l": 51.1097, "t": 574.32, "r": 476.5439, "b": 509.52 }, "text": "Effective as at 1 July 2008, Council elected not to recognise any value for land under roads acquired on or before 30 June 2008. This accords with the treatment available in Australian Accounting Standard AASB 1051 Land Under Roads and the fact Local Government (Financial Management) Regulation 16(a)(i) prohibits local governments from recognising such land as an asset.", "reading_order": 7 }, { "page": 9, "type": "TEXT", "location": { "l": 51.3496, "t": 503.04, "r": 453.9885, "b": 462.96 }, "text": "In respect of land under roads acquired on or after 1 July 2008, as detailed above, Local Government (Financial Management) Regulation 16(a)(i) prohibits local governments from recognising such land as an asset.", "reading_order": 8 }, { "page": 9, "type": "TEXT", "location": { "l": 51.3496, "t": 456, "r": 468.3856, "b": 416.4 }, "text": "Whilst such treatment is inconsistent with the requirements of AASB 1051, Local Government (Financial Management) Regulation 4(2) provides, in the event of such an inconsistency, the Local Government (Financial Management) Regulations prevail.", "reading_order": 9 }, { "page": 9, "type": "TEXT", "location": { "l": 51.1097, "t": 409.2, "r": 477.2638, "b": 384 }, "text": "Consequently, any land under roads acquired on or after 1 July 2008 is not included as an asset of the Shire", "reading_order": 10 } ] }, { "page": 10, "items": [ { "page": 10, "type": "TITLE", "location": { "l": 176.1245, "t": 779.52, "r": 418.4756, "b": 740.64 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 10, "type": "TITLE", "location": { "l": 31.9136, "t": 726.48, "r": 297.0601, "b": 713.52 }, "text": "1. SIGNIFICANT ACCOUNTING POLICIES (Continued)", "reading_order": 1, "level": 4 }, { "page": 10, "type": "TITLE", "location": { "l": 30.4739, "t": 704.4, "r": 172.5252, "b": 691.68 }, "text": "(m) Fixed assets (continued)", "reading_order": 2, "level": 4 }, { "page": 10, "type": "TITLE", "location": { "l": 52.3095, "t": 690.72, "r": 116.1366, "b": 679.2 }, "text": "Depreciation", "reading_order": 3, "level": 5 }, { "page": 10, "type": "TEXT", "location": { "l": 50.8697, "t": 677.28, "r": 476.064, "b": 624.96 }, "text": "The depreciable amount of all fixed assets including buildings but excluding freehold land, are depreciated on a straight-line basis over the individual asset's useful life from the time the asset is held ready for use. Leasehold improvements are depreciated over the shorter of either the unexpired period of the lease or the estimated useful life of the improvements.", "reading_order": 4 }, { "page": 10, "type": "TEXT", "location": { "l": 51.3496, "t": 618, "r": 373.6047, "b": 604.56 }, "text": "Major depreciation periods used for each class of depreciable asset are:", "reading_order": 5 }, { "page": 10, "type": "TABLE", "location": { "l": 50.6298, "t": 600.48, "r": 414.1565, "b": 349.2 }, "text": "
Buildings30 to 50 years
Furniture and Equipment4 to 10 years
Plant and Equipment5 to 15 years
Sealed roads and streets
formationnot depreciated
pavement50 years
seal
- bituminous seals20 years
- asphalt surfaces25 years
Gravel roads
formationnot depreciated
pavement50 years
gravel sheet12 years
Formed roads
formationnot depreciated
pavement50 years
Footpaths - slab20 years
Sewerage piping100 years
Water supply piping & drainage systems75 years
", "rows": [ { "row_index": 0, "location": [ 50.6298, 587.2547, 414.1565, 600.48 ], "cells": [ { "location": [ 50.6298, 587.2547, 232.3931, 600.48 ], "text": "Buildings", "html_text": "Buildings", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 587.2547, 414.1565, 600.48 ], "text": "30 to 50 years", "html_text": "30 to 50 years", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 50.6298, 574.0295, 414.1565, 587.2547 ], "cells": [ { "location": [ 50.6298, 574.0295, 232.3931, 587.2547 ], "text": "Furniture and Equipment", "html_text": "Furniture and Equipment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 574.0295, 414.1565, 587.2547 ], "text": "4 to 10 years", "html_text": "4 to 10 years", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 50.6298, 560.8042, 414.1565, 574.0295 ], "cells": [ { "location": [ 50.6298, 560.8042, 232.3931, 574.0295 ], "text": "Plant and Equipment", "html_text": "Plant and Equipment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 560.8042, 414.1565, 574.0295 ], "text": "5 to 15 years", "html_text": "5 to 15 years", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 50.6298, 547.5789, 414.1565, 560.8042 ], "cells": [ { "location": [ 50.6298, 547.5789, 232.3931, 560.8042 ], "text": "Sealed roads and streets", "html_text": "Sealed roads and streets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 547.5789, 414.1565, 560.8042 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 50.6298, 534.3537, 414.1565, 547.5789 ], "cells": [ { "location": [ 50.6298, 534.3537, 232.3931, 547.5789 ], "text": "formation", "html_text": "formation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 534.3537, 414.1565, 547.5789 ], "text": "not depreciated", "html_text": "not depreciated", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 50.6298, 521.1284, 414.1565, 534.3537 ], "cells": [ { "location": [ 50.6298, 521.1284, 232.3931, 534.3537 ], "text": "pavement", "html_text": "pavement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 521.1284, 414.1565, 534.3537 ], "text": "50 years", "html_text": "50 years", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 50.6298, 507.9032, 414.1565, 521.1284 ], "cells": [ { "location": [ 50.6298, 507.9032, 232.3931, 521.1284 ], "text": "seal", "html_text": "seal", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 507.9032, 414.1565, 521.1284 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 50.6298, 494.6779, 414.1565, 507.9032 ], "cells": [ { "location": [ 50.6298, 494.6779, 232.3931, 507.9032 ], "text": "- bituminous seals", "html_text": "- bituminous seals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 494.6779, 414.1565, 507.9032 ], "text": "20 years", "html_text": "20 years", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 50.6298, 481.4526, 414.1565, 494.6779 ], "cells": [ { "location": [ 50.6298, 481.4526, 232.3931, 494.6779 ], "text": "- asphalt surfaces", "html_text": "- asphalt surfaces", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 481.4526, 414.1565, 494.6779 ], "text": "25 years", "html_text": "25 years", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 50.6298, 468.2274, 414.1565, 481.4526 ], "cells": [ { "location": [ 50.6298, 468.2274, 232.3931, 481.4526 ], "text": "Gravel roads", "html_text": "Gravel roads", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 468.2274, 414.1565, 481.4526 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 50.6298, 455.0021, 414.1565, 468.2274 ], "cells": [ { "location": [ 50.6298, 455.0021, 232.3931, 468.2274 ], "text": "formation", "html_text": "formation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 455.0021, 414.1565, 468.2274 ], "text": "not depreciated", "html_text": "not depreciated", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 50.6298, 441.7768, 414.1565, 455.0021 ], "cells": [ { "location": [ 50.6298, 441.7768, 232.3931, 455.0021 ], "text": "pavement", "html_text": "pavement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 441.7768, 414.1565, 455.0021 ], "text": "50 years", "html_text": "50 years", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 50.6298, 428.5516, 414.1565, 441.7768 ], "cells": [ { "location": [ 50.6298, 428.5516, 232.3931, 441.7768 ], "text": "gravel sheet", "html_text": "gravel sheet", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 428.5516, 414.1565, 441.7768 ], "text": "12 years", "html_text": "12 years", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 50.6298, 415.3263, 414.1565, 428.5516 ], "cells": [ { "location": [ 50.6298, 415.3263, 232.3931, 428.5516 ], "text": "Formed roads", "html_text": "Formed roads", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 415.3263, 414.1565, 428.5516 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 50.6298, 402.1011, 414.1565, 415.3263 ], "cells": [ { "location": [ 50.6298, 402.1011, 232.3931, 415.3263 ], "text": "formation", "html_text": "formation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 402.1011, 414.1565, 415.3263 ], "text": "not depreciated", "html_text": "not depreciated", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 50.6298, 388.8758, 414.1565, 402.1011 ], "cells": [ { "location": [ 50.6298, 388.8758, 232.3931, 402.1011 ], "text": "pavement", "html_text": "pavement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 388.8758, 414.1565, 402.1011 ], "text": "50 years", "html_text": "50 years", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 50.6298, 375.6505, 414.1565, 388.8758 ], "cells": [ { "location": [ 50.6298, 375.6505, 232.3931, 388.8758 ], "text": "Footpaths - slab", "html_text": "Footpaths - slab", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 375.6505, 414.1565, 388.8758 ], "text": "20 years", "html_text": "20 years", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 50.6298, 362.4253, 414.1565, 375.6505 ], "cells": [ { "location": [ 50.6298, 362.4253, 232.3931, 375.6505 ], "text": "Sewerage piping", "html_text": "Sewerage piping", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 362.4253, 414.1565, 375.6505 ], "text": "100 years", "html_text": "100 years", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 50.6298, 349.2, 414.1565, 362.4253 ], "cells": [ { "location": [ 50.6298, 349.2, 232.3931, 362.4253 ], "text": "Water supply piping & drainage systems", "html_text": "Water supply piping & drainage systems", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.3931, 349.2, 414.1565, 362.4253 ], "text": "75 years", "html_text": "75 years", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 19, "n_cols": 2, "ref": "#/tables/0", "reading_order": 6 }, { "page": 10, "type": "TEXT", "location": { "l": 51.3496, "t": 336.72, "r": 477.2638, "b": 309.84 }, "text": "The assets residual values and useful lives are reviewed, and adjusted if appropriate, at the end of each reporting period.", "reading_order": 7 }, { "page": 10, "type": "TEXT", "location": { "l": 50.8697, "t": 301.2, "r": 472.7047, "b": 274.32 }, "text": "An asset's carrying amount is written down immediately to its recoverable amount if the asset's carrying amount is greater than its estimated recoverable amount.", "reading_order": 8 }, { "page": 10, "type": "TEXT", "location": { "l": 50.8697, "t": 268.08, "r": 456.8679, "b": 241.2 }, "text": "Gains and losses on disposals are determined by comparing proceeds with the carrying amount. These gains and losses are included in profit or loss in the period which they arise.", "reading_order": 9 } ] }, { "page": 11, "items": [ { "page": 11, "type": "TITLE", "location": { "l": 175.8845, "t": 779.76, "r": 418.4756, "b": 740.88 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 11, "type": "TITLE", "location": { "l": 32.1535, "t": 727.2, "r": 296.8202, "b": 714.24 }, "text": "1. SIGNIFICANT ACCOUNTING POLICIES (Continued)", "reading_order": 1, "level": 4 }, { "page": 11, "type": "TITLE", "location": { "l": 31.6736, "t": 700.56, "r": 213.7969, "b": 688.08 }, "text": "(n) Fair value of assets and liabilities", "reading_order": 2, "level": 4 }, { "page": 11, "type": "TEXT", "location": { "l": 50.8697, "t": 678.48, "r": 462.6267, "b": 652.8 }, "text": "When performing a revaluation, the Shire of Goomalling uses a mix of both independent and management valuations using the following as a guide:", "reading_order": 3 }, { "page": 11, "type": "TEXT", "location": { "l": 51.3496, "t": 643.44, "r": 515.1762, "b": 606 }, "text": "Fair value is the price that the Shire of Goomalling would receive to sell the asset or would have to pay to transfer a liability, in an orderly (i.e. unforced) transaction between independent, knowledgeable and willing market participants at the measurement date.", "reading_order": 4 }, { "page": 11, "type": "TEXT", "location": { "l": 50.8697, "t": 604.32, "r": 472.9447, "b": 539.28 }, "text": "As fair value is a market-based measure, the closest equivalent observable market pricing information is used to determine fair value. Adjustments to market values may be made having regard to the characteristics of the specific asset. The fair values of assets that are not traded in an active market are determined using one or more valuation techniques. These valuation techniques maximise, to the extent possible, the use of observable market data.", "reading_order": 5 }, { "page": 11, "type": "TEXT", "location": { "l": 50.8697, "t": 530.4, "r": 467.9057, "b": 465.12 }, "text": "To the extent possible, market information is extracted from either the principal market for the asset (i.e. the market with the greatest volume and level of activity for the asset or, in the absence of such a market, the most advantageous market available to the entity at the end of the reporting period (i.e. the market that maximises the receipts from the sale of the asset after taking into account transaction costs and transport costs).", "reading_order": 6 }, { "page": 11, "type": "TEXT", "location": { "l": 50.8697, "t": 456.48, "r": 456.8679, "b": 417.84 }, "text": "For non-financial assets, the fair value measurement also takes into account a market participant's ability to use the asset in its highest and best use or to sell it to another market participant that would use the asset in its highest and best use.", "reading_order": 7 }, { "page": 11, "type": "TITLE", "location": { "l": 51.8296, "t": 408.24, "r": 150.6896, "b": 396.72 }, "text": "Fair value hierarchy", "reading_order": 8, "level": 5 }, { "page": 11, "type": "TEXT", "location": { "l": 50.6298, "t": 395.76, "r": 475.3442, "b": 356.64 }, "text": "AASB 13 requires the disclosure of fair value information by level of the fair value hierarchy, which categorises fair value measurement into one of three possible levels based on the lowest level that an input that is significant to the measurement can be categorised into as follows:", "reading_order": 9 }, { "page": 11, "type": "TITLE", "location": { "l": 51.8296, "t": 347.76, "r": 88.3022, "b": 336.24 }, "text": "Level 1", "reading_order": 10, "level": 5 }, { "page": 11, "type": "TEXT", "location": { "l": 50.8697, "t": 334.8, "r": 460.9471, "b": 309.12 }, "text": "Measurements based on quoted prices (unadjusted) in active markets for identical assets or liabilities that the entity can access at the measurement date.", "reading_order": 11 }, { "page": 11, "type": "TITLE", "location": { "l": 51.8296, "t": 300, "r": 89.262, "b": 288.48 }, "text": "Level 2", "reading_order": 12, "level": 5 }, { "page": 11, "type": "TEXT", "location": { "l": 51.1097, "t": 287.04, "r": 477.2638, "b": 260.64 }, "text": "Measurements based on inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly.", "reading_order": 13 }, { "page": 11, "type": "TITLE", "location": { "l": 52.0695, "t": 251.76, "r": 89.262, "b": 240.48 }, "text": "Level 3", "reading_order": 14, "level": 5 }, { "page": 11, "type": "TEXT", "location": { "l": 51.3496, "t": 239.04, "r": 360.6473, "b": 226.8 }, "text": "Measurements based on unobservable inputs for the asset or liability.", "reading_order": 15 }, { "page": 11, "type": "TEXT", "location": { "l": 50.6298, "t": 217.44, "r": 477.0238, "b": 151.92 }, "text": "The fair values of assets and liabilities that are not traded in an active market are determined using one or more valuation techniques. These valuation techniques maximise, to the extent possible, the use of observable market data. If all significant inputs required to measure fair value are observable, the asset or liability is included in Level 2. If one or more significant inputs are not based on observable market data, the asset or liability is included in Level 3.", "reading_order": 16 }, { "page": 11, "type": "TITLE", "location": { "l": 52.7894, "t": 142.8, "r": 156.6884, "b": 131.04 }, "text": "Valuation techniques", "reading_order": 17, "level": 4 }, { "page": 11, "type": "TEXT", "location": { "l": 50.8697, "t": 130.08, "r": 508.4575, "b": 64.32 }, "text": "The Shire of Goomalling selects a valuation technique that is appropriate in the circumstances and for which sufficient data is available to measure fair value. The availability of sufficient and relevant data primarily depends on the specific characteristics of the asset or liability being measured. The valuation techniques selected by the Shire of Goomalling are consistent with one or more of the following valuation approaches:", "reading_order": 18 } ] }, { "page": 12, "items": [ { "page": 12, "type": "TITLE", "location": { "l": 176.1245, "t": 787.92, "r": 418.4756, "b": 749.04 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 12, "type": "TITLE", "location": { "l": 31.9136, "t": 734.64, "r": 296.8202, "b": 722.16 }, "text": "1. SIGNIFICANT ACCOUNTING POLICIES (Continued)", "reading_order": 1, "level": 4 }, { "page": 12, "type": "TITLE", "location": { "l": 31.6736, "t": 708.24, "r": 270.6654, "b": 695.28 }, "text": "(n) Fair value of assets and liabilities (continued)", "reading_order": 2, "level": 4 }, { "page": 12, "type": "TITLE", "location": { "l": 51.5896, "t": 682.08, "r": 135.5727, "b": 670.08 }, "text": "Market approach", "reading_order": 3, "level": 4 }, { "page": 12, "type": "TEXT", "location": { "l": 50.8697, "t": 669.36, "r": 444.1505, "b": 643.92 }, "text": "Valuation techniques that use prices and other relevant information generated by market transactions for identical or similar assets or liabilities.", "reading_order": 4 }, { "page": 12, "type": "TITLE", "location": { "l": 51.8296, "t": 634.08, "r": 138.2121, "b": 622.56 }, "text": "Income approach", "reading_order": 5, "level": 5 }, { "page": 12, "type": "TEXT", "location": { "l": 51.3496, "t": 621.84, "r": 464.5464, "b": 595.44 }, "text": "Valuation techniques that convert estimated future cash flows or income and expenses into a single discounted present value.", "reading_order": 6 }, { "page": 12, "type": "TITLE", "location": { "l": 51.8296, "t": 586.32, "r": 125.0148, "b": 574.56 }, "text": "Cost approach", "reading_order": 7, "level": 4 }, { "page": 12, "type": "TEXT", "location": { "l": 51.1097, "t": 573.36, "r": 469.3454, "b": 547.92 }, "text": "Valuation techniques that reflect the current replacement cost of an asset at its current service capacity.", "reading_order": 8 }, { "page": 12, "type": "TEXT", "location": { "l": 50.6298, "t": 539.04, "r": 495.0202, "b": 421.68 }, "text": "Each valuation technique requires inputs that reflect the assumptions that buyers and sellers would use when pricing the asset or liability, including assumptions about risks. When selecting a valuation technique, the Shire of Goomalling gives priority to those techniques that maximise the use of observable inputs and minimise the use of unobservable inputs. Inputs that are developed using market data (such as publicly available information on actual transactions) and reflect the assumptions that buyers and sellers would generally use when pricing the asset or liability and considered observable, whereas inputs for which market data is not available and therefore are developed using the best information available about such assumptions are considered unobservable.", "reading_order": 9 }, { "page": 12, "type": "TEXT", "location": { "l": 50.8697, "t": 412.8, "r": 500.2992, "b": 359.76 }, "text": "The mandatory measurement framework imposed by the Local Government (Financial Management) Regulations requires, as a minimum, all assets to be revalued at least every 3 years. Relevant disclosures, in accordance with the requirements of Australian Accounting Standards have been made in the budget as necessary.", "reading_order": 10 }, { "page": 12, "type": "TITLE", "location": { "l": 31.9136, "t": 351.12, "r": 158.1281, "b": 338.4 }, "text": "(o) Financial instruments", "reading_order": 11, "level": 4 }, { "page": 12, "type": "TITLE", "location": { "l": 51.3496, "t": 329.28, "r": 226.9942, "b": 317.28 }, "text": "Initial recognition and measurement", "reading_order": 12, "level": 4 }, { "page": 12, "type": "TEXT", "location": { "l": 50.8697, "t": 316.32, "r": 500.7791, "b": 263.28 }, "text": "Financial assets and financial liabilities are recognised when the Shire of Goomalling becomes a party to the contractual provisions to the instrument. For financial assets, this is equivalent to the date that the Shire of Goomalling commits itself to either the purchase or sale of the asset (ie trade date accounting is adopted).", "reading_order": 13 }, { "page": 12, "type": "TEXT", "location": { "l": 50.8697, "t": 255.36, "r": 467.1858, "b": 216.24 }, "text": "Financial instruments are initially measured at fair value plus transaction costs, except where the instrument is classified 'at fair value through profit or loss', in which case transaction costs are expensed to profit or loss immediately.", "reading_order": 14 }, { "page": 12, "type": "TITLE", "location": { "l": 51.5896, "t": 207.36, "r": 267.5461, "b": 195.36 }, "text": "Classification and subsequent measurement", "reading_order": 15, "level": 4 }, { "page": 12, "type": "TEXT", "location": { "l": 51.1097, "t": 194.4, "r": 442.9507, "b": 168.48 }, "text": "Financial instruments are subsequently measured at fair value, amortised cost using the effective interest rate method, or cost.", "reading_order": 16 }, { "page": 12, "type": "TEXT", "location": { "l": 51.5896, "t": 159.36, "r": 195.3206, "b": 147.6 }, "text": "Amortised cost is calculated as:", "reading_order": 17 }, { "page": 12, "type": "LIST_ITEM", "location": { "l": 51.5896, "t": 138.24, "r": 432.3928, "b": 114 }, "text": "the amount in which the financial asset or financial liability is measured at initial recognition;", "marker": "(a)", "list_id": "L1", "level": 0, "reading_order": 18 }, { "page": 12, "type": "LIST_ITEM", "location": { "l": 51.5896, "t": 111.6, "r": 364.9664, "b": 99.36 }, "text": "less principal repayments and any reduction for impairment; and", "marker": "(b)", "list_id": "L1", "level": 0, "reading_order": 19 }, { "page": 12, "type": "LIST_ITEM", "location": { "l": 51.3496, "t": 98.16, "r": 461.9069, "b": 60.48 }, "text": "plus or minus the cumulative amortisation of the difference, if any, between the amount initially recognised and the maturity amount calculated using the effective interest rate method.", "marker": "(c)", "list_id": "L1", "level": 0, "reading_order": 20 } ] }, { "page": 13, "items": [ { "page": 13, "type": "TITLE", "location": { "l": 176.1245, "t": 787.68, "r": 418.4756, "b": 748.8 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 13, "type": "TITLE", "location": { "l": 31.9136, "t": 734.64, "r": 296.8202, "b": 721.92 }, "text": "1. SIGNIFICANT ACCOUNTING POLICIES (Continued)", "reading_order": 1, "level": 4 }, { "page": 13, "type": "TITLE", "location": { "l": 31.4337, "t": 708.24, "r": 215.4766, "b": 695.04 }, "text": "(o) Financial instruments (continued)", "reading_order": 2, "level": 4 }, { "page": 13, "type": "TEXT", "location": { "l": 50.3898, "t": 681.84, "r": 466.226, "b": 589.92 }, "text": "The effective interest method is used to allocate interest income or interest expense over the relevant period and is equivalent to the rate that discounts estimated future cash payments or receipts (including fees, transaction costs and other premiums or discounts) through the expected life (or when this cannot be reliably predicted, the contractual term) of the financial instrument to the net carrying amount of the financial asset or financial liability. Revisions to expected future net cash flows will necessitate an adjustment to the carrying value with a consequential recognition of an income or expense in profit or loss.", "reading_order": 3 }, { "page": 13, "type": "TITLE", "location": { "l": 32.8734, "t": 577.68, "r": 283.3829, "b": 565.44 }, "text": "(i) Financial assets at fair value through profit and loss", "reading_order": 4, "level": 4 }, { "page": 13, "type": "TEXT", "location": { "l": 36.7126, "t": 564.96, "r": 450.6292, "b": 512.4 }, "text": "Financial assets are classified at “fair value through profit or loss” when they are held for trading for the purpose of short term profit taking. Assets in this category are classified as current assets. Such assets are subsequently measured at fair value with changes in carrying amount being included in profit or loss.", "reading_order": 5 }, { "page": 13, "type": "TITLE", "location": { "l": 32.3935, "t": 504, "r": 156.2085, "b": 492 }, "text": "(ii) Loans and receivables", "reading_order": 6, "level": 4 }, { "page": 13, "type": "TEXT", "location": { "l": 46.0707, "t": 491.28, "r": 427.3539, "b": 452.16 }, "text": "Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market and are subsequently measured at amortised cost. Gains or losses are recognised in profit or loss.", "reading_order": 7 }, { "page": 13, "type": "TEXT", "location": { "l": 50.3898, "t": 439.44, "r": 444.1505, "b": 413.04 }, "text": "Loans and receivables are included in current assets where they are expected to mature within 12 months after the end of the reporting period.", "reading_order": 8 }, { "page": 13, "type": "TITLE", "location": { "l": 31.4337, "t": 405.12, "r": 183.323, "b": 393.12 }, "text": "(iii) Held-to-maturity investments", "reading_order": 9, "level": 4 }, { "page": 13, "type": "TEXT", "location": { "l": 46.5506, "t": 392.64, "r": 497.6597, "b": 339.84 }, "text": "Held-to-maturity investments are non-derivative financial assets with fixed maturities and fixed or determinable payments that the Shire of Goomalling management has the positive intention and ability to hold to maturity. They are subsequently measured at amortised cost. Gains or losses are recognised in profit or loss.", "reading_order": 10 }, { "page": 13, "type": "TEXT", "location": { "l": 50.1499, "t": 327.36, "r": 438.3916, "b": 288.24 }, "text": "Held-to-maturity investments are included in current assets where they are expected to mature within 12 months after the end of the reporting period. All other investments are classified as non-current.", "reading_order": 11 }, { "page": 13, "type": "TITLE", "location": { "l": 30.9538, "t": 277.44, "r": 203.7189, "b": 265.44 }, "text": "(iv) Available-for-sale financial assets", "reading_order": 12, "level": 4 }, { "page": 13, "type": "TEXT", "location": { "l": 48.4702, "t": 264.96, "r": 473.1846, "b": 211.2 }, "text": "Available-for-sale financial assets are non-derivative financial assets that are either not suitable to be classified into other categories of financial assets due to their nature, or they are designated as such by management. They comprise investments in the equity of other entities where there is neither a fixed maturity nor fixed or determinable payments.", "reading_order": 13 }, { "page": 13, "type": "TEXT", "location": { "l": 50.8697, "t": 203.28, "r": 466.226, "b": 150.24 }, "text": "They are subsequently measured at fair value with changes in such fair value (i.e. gains or losses) recognised in other comprehensive income (except for impairment losses). When the financial asset is derecognised, the cumulative gain or loss pertaining to that asset previously recognised in other comprehensive income is reclassified into profit or loss.", "reading_order": 14 }, { "page": 13, "type": "TEXT", "location": { "l": 50.3898, "t": 143.28, "r": 461.427, "b": 103.68 }, "text": "Available-for-sale financial assets are included in current assets, where they are expected to be sold within 12 months after the end of the reporting period. All other available for sale financial assets are classified as non-current.", "reading_order": 15 }, { "page": 13, "type": "TITLE", "location": { "l": 32.1535, "t": 93.84, "r": 136.7724, "b": 81.6 }, "text": "(v) Financial liabilities", "reading_order": 16, "level": 4 }, { "page": 13, "type": "TEXT", "location": { "l": 47.7504, "t": 81.6, "r": 457.8277, "b": 54.72 }, "text": "Non-derivative financial liabilities (excl. financial guarantees) are subsequently measured at amortised cost. Gains or losses are recognised in the profit or loss.", "reading_order": 17 } ] }, { "page": 14, "items": [ { "page": 14, "type": "TITLE", "location": { "l": 175.8845, "t": 787.92, "r": 418.7156, "b": 749.04 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 14, "type": "TITLE", "location": { "l": 32.1535, "t": 734.88, "r": 296.8202, "b": 721.92 }, "text": "1. SIGNIFICANT ACCOUNTING POLICIES (Continued)", "reading_order": 1, "level": 4 }, { "page": 14, "type": "TITLE", "location": { "l": 31.4337, "t": 708.24, "r": 215.2366, "b": 695.04 }, "text": "(o) Financial instruments (continued)", "reading_order": 2, "level": 4 }, { "page": 14, "type": "TITLE", "location": { "l": 52.0695, "t": 682.56, "r": 110.8577, "b": 670.8 }, "text": "Impairment", "reading_order": 3, "level": 4 }, { "page": 14, "type": "TEXT", "location": { "l": 50.6298, "t": 669.12, "r": 487.1018, "b": 629.76 }, "text": "A financial asset is deemed to be impaired if, and only if, there is objective evidence of impairment as a result of one or more events (a “loss event”) having occurred, which has an impact on the estimated future cash flows of the financial asset(s).", "reading_order": 4 }, { "page": 14, "type": "TEXT", "location": { "l": 50.8697, "t": 617.52, "r": 477.5037, "b": 563.76 }, "text": "In the case of available-for-sale financial assets, a significant or prolonged decline in the market value of the instrument is considered a loss event. Impairment losses are recognised in profit or loss immediately. Also, any cumulative decline in fair value previously recognised in other comprehensive income is reclassified to profit or loss at this point.", "reading_order": 5 }, { "page": 14, "type": "TEXT", "location": { "l": 50.8697, "t": 552.24, "r": 482.0628, "b": 486.72 }, "text": "In the case of financial assets carried at amortised cost, loss events may include: indications that the debtors or a group of debtors are experiencing significant financial difficulty, default or delinquency in interest or principal payments; indications that they will enter bankruptcy or other financial reorganisation; and changes in arrears or economic conditions that correlate with defaults.", "reading_order": 6 }, { "page": 14, "type": "TEXT", "location": { "l": 50.3898, "t": 473.28, "r": 483.9824, "b": 394.32 }, "text": "For financial assets carried at amortised cost (including loans and receivables), a separate allowance account is used to reduce the carrying amount of financial assets impaired by credit losses. After having taken all possible measures of recovery, if management establishes that the carrying amount cannot be recovered by any means, at that point the written-off amounts are charged to the allowance account or the carrying amount of impaired financial assets is reduced directly if no impairment amount was previously recognised in the allowance account.", "reading_order": 7 }, { "page": 14, "type": "TITLE", "location": { "l": 52.0695, "t": 380.88, "r": 123.0952, "b": 369.6 }, "text": "Derecognition", "reading_order": 8, "level": 5 }, { "page": 14, "type": "TEXT", "location": { "l": 50.6298, "t": 368.64, "r": 481.343, "b": 328.8 }, "text": "Financial assets are derecognised where the contractual rights for receipt of cash flows expire or the asset is transferred to another party, whereby the Shire of Goomalling no longer has any significant continual involvement in the risks and benefits associated with the asset.", "reading_order": 9 }, { "page": 14, "type": "TEXT", "location": { "l": 50.6298, "t": 316.8, "r": 475.5841, "b": 263.28 }, "text": "Financial liabilities are derecognised where the related obligations are discharged, cancelled or expired. The difference between the carrying amount of the financial liability extinguished or transferred to another party and the fair value of the consideration paid, including the transfer of non-cash assets or liabilities assumed, is recognised in profit or loss.", "reading_order": 10 }, { "page": 14, "type": "TITLE", "location": { "l": 31.9136, "t": 250.32, "r": 155.2487, "b": 237.12 }, "text": "(p) Impairment of assets", "reading_order": 11, "level": 4 }, { "page": 14, "type": "TEXT", "location": { "l": 50.8697, "t": 224.88, "r": 519.7352, "b": 185.52 }, "text": "In accordance with Australian Accounting Standards the Shire of Goomalling assets, other than inventories, are assessed at each reporting date to determine whether there is any indication they may be impaired.", "reading_order": 12 }, { "page": 14, "type": "TEXT", "location": { "l": 50.8697, "t": 172.32, "r": 479.9033, "b": 133.2 }, "text": "Where such an indication exists, an impairment test is carried out on the asset by comparing the recoverable amount of the asset, being the higher of the asset's fair value less costs to sell and value in use, to the asset's carrying amount.", "reading_order": 13 }, { "page": 14, "type": "TEXT", "location": { "l": 50.6298, "t": 120, "r": 484.2224, "b": 67.92 }, "text": "Any excess of the asset's carrying amount over its recoverable amount is recognised immediately in profit or loss, unless the asset is carried at a revalued amount in accordance with another standard (e.g. AASB 116) whereby any impairment loss of a revaluation decrease in accordance with that other standard.", "reading_order": 14 } ] }, { "page": 15, "items": [ { "page": 15, "type": "TITLE", "location": { "l": 176.1245, "t": 787.92, "r": 418.4756, "b": 749.04 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 15, "type": "TITLE", "location": { "l": 32.1535, "t": 734.64, "r": 296.8202, "b": 722.16 }, "text": "1. SIGNIFICANT ACCOUNTING POLICIES (Continued)", "reading_order": 1, "level": 4 }, { "page": 15, "type": "TITLE", "location": { "l": 31.4337, "t": 708.48, "r": 212.1172, "b": 694.56 }, "text": "(p) Impairment of assets (continued)", "reading_order": 2, "level": 4 }, { "page": 15, "type": "TEXT", "location": { "l": 50.3898, "t": 682.8, "r": 478.4636, "b": 655.68 }, "text": "For non-cash generating assets such as roads, drains, public buildings and the like, value in use is represented by the depreciated replacement cost of the asset.", "reading_order": 3 }, { "page": 15, "type": "TEXT", "location": { "l": 51.1097, "t": 643.2, "r": 481.103, "b": 616.56 }, "text": "At the time of adopting this budget, it is not possible to estimate the amount of impairment losses (if any) as at 30 June 2018.", "reading_order": 4 }, { "page": 15, "type": "TEXT", "location": { "l": 50.6298, "t": 603.84, "r": 473.6645, "b": 578.4 }, "text": "In any event, an impairment loss is a non-cash transaction and consequently, has no impact on this budget document.", "reading_order": 5 }, { "page": 15, "type": "TITLE", "location": { "l": 31.6736, "t": 564.48, "r": 176.3644, "b": 550.8 }, "text": "(q) Trade and other payables", "reading_order": 6, "level": 4 }, { "page": 15, "type": "TEXT", "location": { "l": 50.6298, "t": 538.8, "r": 511.3369, "b": 472.8 }, "text": "Trade and other payables represent liabilities for goods and services provided to the Shire prior to the end of the financial year that are unpaid and arise when the Shire of Goomalling becomes obliged to make future payments in respect of the purchase of these goods and services. The amounts are unsecured, are recognised as a current liability and are normally paid within 30 days of recognition.", "reading_order": 7 }, { "page": 15, "type": "TITLE", "location": { "l": 32.6334, "t": 459.84, "r": 143.4911, "b": 446.64 }, "text": "(r) Employee benefits", "reading_order": 8, "level": 4 }, { "page": 15, "type": "TITLE", "location": { "l": 51.5896, "t": 433.68, "r": 196.5204, "b": 421.92 }, "text": "Short-term employee benefits", "reading_order": 9, "level": 4 }, { "page": 15, "type": "TEXT", "location": { "l": 50.3898, "t": 420.24, "r": 520.935, "b": 342.96 }, "text": "Provision is made for the Shire of Goomalling's obligations for short-term employee benefits.\nShort term employee benefits are benefits (other than termination benefits) that are expected to be settled wholly before 12 months after the end of the annual reporting period in which the employees render the related service, including wages, salaries and sick leave. Short-term employee benefits are measured at the (undiscounted) amounts expected to be paid when the obligation is settled.", "reading_order": 10 }, { "page": 15, "type": "TEXT", "location": { "l": 50.8697, "t": 329.52, "r": 510.857, "b": 276.72 }, "text": "The Shire of Goomalling’s obligations for short-term employee benefits such as wages, salaries and sick leave are recognised as a part of current trade and other payables in the statement of financial position. The Shire of Goomalling’s obligations for employees’ annual leave and long service leave entitlements are recognised as provisions in the statement of financial position.", "reading_order": 11 }, { "page": 15, "type": "TITLE", "location": { "l": 51.5896, "t": 263.76, "r": 220.5156, "b": 251.76 }, "text": "Other long-term employee benefits", "reading_order": 12, "level": 4 }, { "page": 15, "type": "TEXT", "location": { "l": 50.6298, "t": 250.32, "r": 489.2614, "b": 120.48 }, "text": "Provision is made for employees' long service leave and annual leave entitlements not expected to be settled wholly within 12 months after the end of the annual reporting period in which the employees render the related service. Other long-term employee benefits are measured at the present value of the expected future payments to be made to employees. Expected future payments incorporate anticipated future wage and salary levels, durations or service and employee departures and are discounted at rates determined by reference to market yields at the end of the reporting period on government bonds that have maturity dates that approximate the terms of the obligations. Any remeasurements for changes in assumptions of obligations for other long-term employee benefits are recognised in profit or loss in the periods in which the changes occur.", "reading_order": 13 }, { "page": 15, "type": "TITLE", "location": { "l": 51.1097, "t": 107.28, "r": 441.9909, "b": 94.56 }, "text": "The Shire of Goomalling's obligations for long-term employee benefits are presented as", "reading_order": 14, "level": 4 }, { "page": 15, "type": "TEXT", "location": { "l": 50.8697, "t": 102.24, "r": 526.6938, "b": 54.72 }, "text": "The Shire of Goomalling's obligations for long-term employee benefits are presented as\nnon-current provisions in its statement of financial position, except where the Shire of Goomalling\ndoes not have an unconditional right to defer settlement for at least 12 months after the end of the reporting\nperiod, in which case the obligations are presented as current provisions.", "reading_order": 15 } ] }, { "page": 16, "items": [ { "page": 16, "type": "TITLE", "location": { "l": 175.8845, "t": 787.92, "r": 418.4756, "b": 749.04 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 16, "type": "TITLE", "location": { "l": 31.9136, "t": 734.88, "r": 296.8202, "b": 721.92 }, "text": "1. SIGNIFICANT ACCOUNTING POLICIES (Continued)", "reading_order": 1, "level": 4 }, { "page": 16, "type": "TITLE", "location": { "l": 31.9136, "t": 708.48, "r": 134.3729, "b": 694.8 }, "text": "(s) Borrowing costs", "reading_order": 2, "level": 4 }, { "page": 16, "type": "TEXT", "location": { "l": 50.6298, "t": 681.84, "r": 481.103, "b": 629.76 }, "text": "Borrowing costs are recognised as an expense when incurred except where they are directly attributable to the acquisition, construction or production of a qualifying asset. Where this is the case, they are capitalised as part of the cost of the particular asset until such time as the asset is substantially ready for its intended use or sale.", "reading_order": 3 }, { "page": 16, "type": "TITLE", "location": { "l": 33.1133, "t": 616.56, "r": 106.7785, "b": 603.6 }, "text": "(t) Provisions", "reading_order": 4, "level": 4 }, { "page": 16, "type": "TEXT", "location": { "l": 51.1097, "t": 590.4, "r": 548.2895, "b": 551.04 }, "text": "Provisions are recognised when the Shire of Goomalling has a legal or constructive obligation, as a result of past events, for which it is probable that an outflow of economic benefits will result and that outflow can be reliably measured.", "reading_order": 5 }, { "page": 16, "type": "TEXT", "location": { "l": 50.8697, "t": 538.32, "r": 490.2212, "b": 511.92 }, "text": "Provisions are measured using the best estimate of the amounts required to settle the obligation at the end of the reporting period.", "reading_order": 6 }, { "page": 16, "type": "TITLE", "location": { "l": 32.1535, "t": 498.96, "r": 89.7419, "b": 486 }, "text": "(u) Leases", "reading_order": 7, "level": 4 }, { "page": 16, "type": "TEXT", "location": { "l": 50.3898, "t": 473.28, "r": 482.7827, "b": 434.16 }, "text": "Leases of fixed assets where substantially all the risks and benefits incidental to the ownership of the asset, but not legal ownership, are transferred to the Shire of Goomalling, are classified as finance leases.", "reading_order": 8 }, { "page": 16, "type": "TEXT", "location": { "l": 50.3898, "t": 420.72, "r": 486.142, "b": 367.44 }, "text": "Finance leases are capitalised recording an asset and a liability at the lower amounts equal to the fair value of the leased property or the present value of the minimum lease payments, including any guaranteed residual values. Lease payments are allocated between the reduction of the lease liability and the lease interest expense for the period.", "reading_order": 9 }, { "page": 16, "type": "TEXT", "location": { "l": 50.6298, "t": 355.2, "r": 473.9045, "b": 329.04 }, "text": "Leased assets are depreciated on a straight line basis over the shorter of their estimated useful lives or the lease term.", "reading_order": 10 }, { "page": 16, "type": "TEXT", "location": { "l": 50.6298, "t": 316.08, "r": 471.9849, "b": 289.44 }, "text": "Lease payments for operating leases, where substantially all the risks and benefits remain with the lessor, are charged as expenses in the periods in which they are incurred.", "reading_order": 11 }, { "page": 16, "type": "TEXT", "location": { "l": 50.6298, "t": 276.72, "r": 479.6633, "b": 251.28 }, "text": "Lease incentives under operating leases are recognised as a liability and amortised on a straight line basis over the life of the lease term.", "reading_order": 12 }, { "page": 16, "type": "TITLE", "location": { "l": 32.1535, "t": 237.36, "r": 173.2451, "b": 224.88 }, "text": "(v) Investment in associates", "reading_order": 13, "level": 4 }, { "page": 16, "type": "TEXT", "location": { "l": 50.8697, "t": 211.44, "r": 430.7132, "b": 199.2 }, "text": "An associate is an entity over which the Shire of Goomalling has significant influence.", "reading_order": 14 }, { "page": 16, "type": "TEXT", "location": { "l": 50.6298, "t": 200.4, "r": 536.2919, "b": 120.24 }, "text": "Significant influence is the power to participate in the financial operating policy decisions of that entity but is not control or joint control of those policies. Investments in associates are accounted for in the financial statements by applying the equity method of accounting, whereby the investment is initially recognised at cost and adjusted thereafter for the post-acquisition change in the Shire of Goomalling's share of . net assets of the associate. In addition, the Shire of Goomalling's share of the profit or loss of the associate is included in the", "reading_order": 15 }, { "page": 16, "type": "TEXT", "location": { "l": 50.8697, "t": 107.28, "r": 532.6926, "b": 54.72 }, "text": "The carrying amount of the investment includes, where applicable, goodwill relating to the associate. Any discount on acquisition, whereby the Shire of Goomalling's share of the net fair value of the associate exceeds the cost of investment, is recognised in profit or loss in the period in which the investment is acquired.", "reading_order": 16 } ] }, { "page": 17, "items": [ { "page": 17, "type": "TITLE", "location": { "l": 176.1245, "t": 787.68, "r": 418.4756, "b": 749.04 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 17, "type": "TITLE", "location": { "l": 32.1535, "t": 734.64, "r": 296.8202, "b": 722.16 }, "text": "1. SIGNIFICANT ACCOUNTING POLICIES (Continued)", "reading_order": 1, "level": 4 }, { "page": 17, "type": "TITLE", "location": { "l": 30.4739, "t": 708.24, "r": 230.3536, "b": 695.28 }, "text": "(w) Investment in associates (continued)", "reading_order": 2, "level": 4 }, { "page": 17, "type": "TEXT", "location": { "l": 50.6298, "t": 682.8, "r": 481.343, "b": 656.16 }, "text": "Profits and losses resulting from transactions between the Shire of Goomalling and the associate are eliminated to the extent of the Shire of Goomalling's interest in the associate.", "reading_order": 3 }, { "page": 17, "type": "TEXT", "location": { "l": 51.1097, "t": 642.96, "r": 509.6573, "b": 577.68 }, "text": "When the Shire of Goomalling's share of losses in an associate equals or exceeds its interest in the associate, the Shire of Goomalling discontinues recognising its share of further losses unless it has incurred legal or constructive obligations or made payments on behalf of the associate. When the associate subsequently makes profits, the Shire of Goomalling will resume recognising its share of these profits once its share of the profits equals the share of the losses not recognised.", "reading_order": 4 }, { "page": 17, "type": "TITLE", "location": { "l": 31.9136, "t": 564.24, "r": 200.8395, "b": 551.28 }, "text": "(x) Interests in joint arrangements", "reading_order": 5, "level": 4 }, { "page": 17, "type": "TEXT", "location": { "l": 50.3898, "t": 537.84, "r": 502.2188, "b": 511.92 }, "text": "Joint arrangements represent the contractual sharing of control between parties in a business venture where unanimous decisions about relevant activities are required.", "reading_order": 6 }, { "page": 17, "type": "TEXT", "location": { "l": 50.8697, "t": 499.2, "r": 484.7023, "b": 459.36 }, "text": "Separate joint venture entities providing joint venturers with an interest to net assets are classified as a joint venture and accounted for using the equity method. Refer to note 1(o) for a description of the equity method of accounting.", "reading_order": 7 }, { "page": 17, "type": "TEXT", "location": { "l": 50.8697, "t": 446.64, "r": 546.6098, "b": 393.6 }, "text": "Joint venture operations represent arrangements whereby joint operators maintain direct interests in each asset and exposure to each liability of the arrangement. The Shire of Goomalling's interests, in the assets, liabilities, revenue and expenses of joint operations are included in the respective line items of the financial statements. Information about the joint ventures is set out in Note 19.", "reading_order": 8 }, { "page": 17, "type": "TITLE", "location": { "l": 31.9136, "t": 384.96, "r": 236.3524, "b": 372 }, "text": "(y) Current and non-current classification", "reading_order": 9, "level": 4 }, { "page": 17, "type": "TEXT", "location": { "l": 49.9099, "t": 364.56, "r": 544.2103, "b": 247.92 }, "text": "In the determination of whether an asset or liability is current or non-current, consideration is given to the time when each asset or liability is expected to be settled. The asset or liability is classified as current if it is expected to be settled within the next 12 months, being the Shire of Goomalling's operational cycle. In the case of liabilities where the Shire of Goomalling does not have the unconditional right to defer settlement beyond 12 months, such as vested long service leave, the liability is classified as current even if not expected to be settled within the next 12 months. Inventories held for trading are classified as current even if not expected to be realized in the next 12 months except for land held for sale where it is held as non-current based on the Shire of Goomalling's intentions to release for sale.", "reading_order": 10 } ] }, { "page": 18, "items": [ { "page": 18, "type": "TEXT", "location": { "l": 175.1647, "t": 789.12, "r": 418.7156, "b": 750.48 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0 }, { "page": 18, "type": "TABLE", "location": { "l": 65.5068, "t": 746.88, "r": 527.6536, "b": 61.44 }, "text": "
2 REVENUES AND EXPENSES2017/18 Budget2016/17 Actual2016/17 Budget
< /td > < td >$
Net result
The net result includes:
Charging as an expense:
Auditors remuneration
Audit services11,00010,36910,000
Other services01,0000
Depreciation by program
Governance51,00035,68754,500
General purpose funding00
Law, order, public safety59,00058,33516,050
Health10,0009,25115,000
Education and welfare6,5006,5516,000
Housing66,00058,91766,000
Community amenities61,60041,77980,600
Recreation and culture180,500186,527179,800
Transport810,000778,109800,000
Economic services85,50081,804112,500
Other property and services70,00060,46770,000
1,400,1001,317,4251,400,450
Depreciation by asset class
Land000
Buildings241,983277,863238,076
Furniture and Equipment81,00081,92084,027
Plant and Equipment140,045139,348140,045
Roads810,000691,985840,270
Footpaths19,52919,52914,005
Drainage35,00035,5300
Sewerage29,90229,9520
Infrastructure - Other21,00019,65784,027
Swimming Pool21,64121,6410
1,400,1001,317,4251,400,450
Interest expenses (finance costs)
- Borrowings (refer note 7(a))271,734223,330295,801
Other4,40013,29814,662
276,134236,628310,463
Crediting as revenues:
Interest earnings
Investments
- Reserve funds27,95029,77129,500
- Other funds10,00012,7415,125
Other interest revenue (refer note 12)21,42323,25420,500
SSL Interest Reimbursement20,61122,60522,753
79,98488,37177,878
Other revenue
Reimbursements and recoveries50,400161,686122,297
Other221,720170,106121,940
272,120331,792244,237
", "rows": [ { "row_index": 0, "location": [ 65.5068, 732.8914, 527.6536, 746.88 ], "cells": [ { "location": [ 65.5068, 732.8914, 181.0435, 746.88 ], "text": "2 REVENUES AND EXPENSES", "html_text": "2 REVENUES AND EXPENSES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 732.8914, 296.5802, 746.88 ], "text": "2017/18 Budget", "html_text": "2017/18 Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 732.8914, 412.1169, 746.88 ], "text": "2016/17 Actual", "html_text": "2016/17 Actual", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 732.8914, 527.6536, 746.88 ], "text": "2016/17 Budget", "html_text": "2016/17 Budget", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 65.5068, 718.9029, 527.6536, 732.8914 ], "cells": [ { "location": [ 65.5068, 718.9029, 181.0435, 732.8914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 718.9029, 296.5802, 732.8914 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 718.9029, 412.1169, 732.8914 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 718.9029, 527.6536, 732.8914 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 65.5068, 704.9143, 527.6536, 718.9029 ], "cells": [ { "location": [ 65.5068, 704.9143, 181.0435, 718.9029 ], "text": "Net result", "html_text": "Net result", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 704.9143, 296.5802, 718.9029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 704.9143, 412.1169, 718.9029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 704.9143, 527.6536, 718.9029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 65.5068, 690.9257, 527.6536, 704.9143 ], "cells": [ { "location": [ 65.5068, 690.9257, 181.0435, 704.9143 ], "text": "The net result includes:", "html_text": "The net result includes:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 690.9257, 296.5802, 704.9143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 690.9257, 412.1169, 704.9143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 690.9257, 527.6536, 704.9143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 65.5068, 676.9371, 527.6536, 690.9257 ], "cells": [ { "location": [ 65.5068, 676.9371, 181.0435, 690.9257 ], "text": "Charging as an expense:", "html_text": "Charging as an expense:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 676.9371, 296.5802, 690.9257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 676.9371, 412.1169, 690.9257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 676.9371, 527.6536, 690.9257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 65.5068, 662.9486, 527.6536, 676.9371 ], "cells": [ { "location": [ 65.5068, 662.9486, 181.0435, 676.9371 ], "text": "Auditors remuneration", "html_text": "Auditors remuneration", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 662.9486, 296.5802, 676.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 662.9486, 412.1169, 676.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 662.9486, 527.6536, 676.9371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 65.5068, 648.96, 527.6536, 662.9486 ], "cells": [ { "location": [ 65.5068, 648.96, 181.0435, 662.9486 ], "text": "Audit services", "html_text": "Audit services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 648.96, 296.5802, 662.9486 ], "text": "11,000", "html_text": "11,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 648.96, 412.1169, 662.9486 ], "text": "10,369", "html_text": "10,369", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 648.96, 527.6536, 662.9486 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 65.5068, 634.9714, 527.6536, 648.96 ], "cells": [ { "location": [ 65.5068, 634.9714, 181.0435, 648.96 ], "text": "Other services", "html_text": "Other services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 634.9714, 296.5802, 648.96 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 634.9714, 412.1169, 648.96 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 634.9714, 527.6536, 648.96 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 65.5068, 620.9829, 527.6536, 634.9714 ], "cells": [ { "location": [ 65.5068, 620.9829, 181.0435, 634.9714 ], "text": "Depreciation by program", "html_text": "Depreciation by program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 620.9829, 296.5802, 634.9714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 620.9829, 412.1169, 634.9714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 620.9829, 527.6536, 634.9714 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 65.5068, 606.9943, 527.6536, 620.9829 ], "cells": [ { "location": [ 65.5068, 606.9943, 181.0435, 620.9829 ], "text": "Governance", "html_text": "Governance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 606.9943, 296.5802, 620.9829 ], "text": "51,000", "html_text": "51,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 606.9943, 412.1169, 620.9829 ], "text": "35,687", "html_text": "35,687", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 606.9943, 527.6536, 620.9829 ], "text": "54,500", "html_text": "54,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 65.5068, 593.0057, 527.6536, 606.9943 ], "cells": [ { "location": [ 65.5068, 593.0057, 181.0435, 606.9943 ], "text": "General purpose funding", "html_text": "General purpose funding", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 593.0057, 296.5802, 606.9943 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 593.0057, 412.1169, 606.9943 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 593.0057, 527.6536, 606.9943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 65.5068, 579.0171, 527.6536, 593.0057 ], "cells": [ { "location": [ 65.5068, 579.0171, 181.0435, 593.0057 ], "text": "Law, order, public safety", "html_text": "Law, order, public safety", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 579.0171, 296.5802, 593.0057 ], "text": "59,000", "html_text": "59,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 579.0171, 412.1169, 593.0057 ], "text": "58,335", "html_text": "58,335", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 579.0171, 527.6536, 593.0057 ], "text": "16,050", "html_text": "16,050", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 65.5068, 565.0286, 527.6536, 579.0171 ], "cells": [ { "location": [ 65.5068, 565.0286, 181.0435, 579.0171 ], "text": "Health", "html_text": "Health", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 565.0286, 296.5802, 579.0171 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 565.0286, 412.1169, 579.0171 ], "text": "9,251", "html_text": "9,251", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 565.0286, 527.6536, 579.0171 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 65.5068, 551.04, 527.6536, 565.0286 ], "cells": [ { "location": [ 65.5068, 551.04, 181.0435, 565.0286 ], "text": "Education and welfare", "html_text": "Education and welfare", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 551.04, 296.5802, 565.0286 ], "text": "6,500", "html_text": "6,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 551.04, 412.1169, 565.0286 ], "text": "6,551", "html_text": "6,551", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 551.04, 527.6536, 565.0286 ], "text": "6,000", "html_text": "6,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 65.5068, 537.0514, 527.6536, 551.04 ], "cells": [ { "location": [ 65.5068, 537.0514, 181.0435, 551.04 ], "text": "Housing", "html_text": "Housing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 537.0514, 296.5802, 551.04 ], "text": "66,000", "html_text": "66,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 537.0514, 412.1169, 551.04 ], "text": "58,917", "html_text": "58,917", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 537.0514, 527.6536, 551.04 ], "text": "66,000", "html_text": "66,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 65.5068, 523.0629, 527.6536, 537.0514 ], "cells": [ { "location": [ 65.5068, 523.0629, 181.0435, 537.0514 ], "text": "Community amenities", "html_text": "Community amenities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 523.0629, 296.5802, 537.0514 ], "text": "61,600", "html_text": "61,600", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 523.0629, 412.1169, 537.0514 ], "text": "41,779", "html_text": "41,779", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 523.0629, 527.6536, 537.0514 ], "text": "80,600", "html_text": "80,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 65.5068, 509.0743, 527.6536, 523.0629 ], "cells": [ { "location": [ 65.5068, 509.0743, 181.0435, 523.0629 ], "text": "Recreation and culture", "html_text": "Recreation and culture", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 509.0743, 296.5802, 523.0629 ], "text": "180,500", "html_text": "180,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 509.0743, 412.1169, 523.0629 ], "text": "186,527", "html_text": "186,527", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 509.0743, 527.6536, 523.0629 ], "text": "179,800", "html_text": "179,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 65.5068, 495.0857, 527.6536, 509.0743 ], "cells": [ { "location": [ 65.5068, 495.0857, 181.0435, 509.0743 ], "text": "Transport", "html_text": "Transport", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 495.0857, 296.5802, 509.0743 ], "text": "810,000", "html_text": "810,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 495.0857, 412.1169, 509.0743 ], "text": "778,109", "html_text": "778,109", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 495.0857, 527.6536, 509.0743 ], "text": "800,000", "html_text": "800,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 65.5068, 481.0971, 527.6536, 495.0857 ], "cells": [ { "location": [ 65.5068, 481.0971, 181.0435, 495.0857 ], "text": "Economic services", "html_text": "Economic services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 481.0971, 296.5802, 495.0857 ], "text": "85,500", "html_text": "85,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 481.0971, 412.1169, 495.0857 ], "text": "81,804", "html_text": "81,804", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 481.0971, 527.6536, 495.0857 ], "text": "112,500", "html_text": "112,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 65.5068, 467.1086, 527.6536, 481.0971 ], "cells": [ { "location": [ 65.5068, 467.1086, 181.0435, 481.0971 ], "text": "Other property and services", "html_text": "Other property and services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 467.1086, 296.5802, 481.0971 ], "text": "70,000", "html_text": "70,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 467.1086, 412.1169, 481.0971 ], "text": "60,467", "html_text": "60,467", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 467.1086, 527.6536, 481.0971 ], "text": "70,000", "html_text": "70,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 65.5068, 453.12, 527.6536, 467.1086 ], "cells": [ { "location": [ 65.5068, 453.12, 181.0435, 467.1086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 453.12, 296.5802, 467.1086 ], "text": "1,400,100", "html_text": "1,400,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 453.12, 412.1169, 467.1086 ], "text": "1,317,425", "html_text": "1,317,425", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 453.12, 527.6536, 467.1086 ], "text": "1,400,450", "html_text": "1,400,450", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 65.5068, 439.1314, 527.6536, 453.12 ], "cells": [ { "location": [ 65.5068, 439.1314, 181.0435, 453.12 ], "text": "Depreciation by asset class", "html_text": "Depreciation by asset class", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 439.1314, 296.5802, 453.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 439.1314, 412.1169, 453.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 439.1314, 527.6536, 453.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 65.5068, 425.1429, 527.6536, 439.1314 ], "cells": [ { "location": [ 65.5068, 425.1429, 181.0435, 439.1314 ], "text": "Land", "html_text": "Land", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 425.1429, 296.5802, 439.1314 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 425.1429, 412.1169, 439.1314 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 425.1429, 527.6536, 439.1314 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 65.5068, 411.1543, 527.6536, 425.1429 ], "cells": [ { "location": [ 65.5068, 411.1543, 181.0435, 425.1429 ], "text": "Buildings", "html_text": "Buildings", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 411.1543, 296.5802, 425.1429 ], "text": "241,983", "html_text": "241,983", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 411.1543, 412.1169, 425.1429 ], "text": "277,863", "html_text": "277,863", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 411.1543, 527.6536, 425.1429 ], "text": "238,076", "html_text": "238,076", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 65.5068, 397.1657, 527.6536, 411.1543 ], "cells": [ { "location": [ 65.5068, 397.1657, 181.0435, 411.1543 ], "text": "Furniture and Equipment", "html_text": "Furniture and Equipment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 397.1657, 296.5802, 411.1543 ], "text": "81,000", "html_text": "81,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 397.1657, 412.1169, 411.1543 ], "text": "81,920", "html_text": "81,920", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 397.1657, 527.6536, 411.1543 ], "text": "84,027", "html_text": "84,027", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 65.5068, 383.1771, 527.6536, 397.1657 ], "cells": [ { "location": [ 65.5068, 383.1771, 181.0435, 397.1657 ], "text": "Plant and Equipment", "html_text": "Plant and Equipment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 383.1771, 296.5802, 397.1657 ], "text": "140,045", "html_text": "140,045", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 383.1771, 412.1169, 397.1657 ], "text": "139,348", "html_text": "139,348", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 383.1771, 527.6536, 397.1657 ], "text": "140,045", "html_text": "140,045", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 65.5068, 369.1886, 527.6536, 383.1771 ], "cells": [ { "location": [ 65.5068, 369.1886, 181.0435, 383.1771 ], "text": "Roads", "html_text": "Roads", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 369.1886, 296.5802, 383.1771 ], "text": "810,000", "html_text": "810,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 369.1886, 412.1169, 383.1771 ], "text": "691,985", "html_text": "691,985", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 369.1886, 527.6536, 383.1771 ], "text": "840,270", "html_text": "840,270", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 65.5068, 355.2, 527.6536, 369.1886 ], "cells": [ { "location": [ 65.5068, 355.2, 181.0435, 369.1886 ], "text": "Footpaths", "html_text": "Footpaths", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 355.2, 296.5802, 369.1886 ], "text": "19,529", "html_text": "19,529", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 355.2, 412.1169, 369.1886 ], "text": "19,529", "html_text": "19,529", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 355.2, 527.6536, 369.1886 ], "text": "14,005", "html_text": "14,005", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 65.5068, 341.2114, 527.6536, 355.2 ], "cells": [ { "location": [ 65.5068, 341.2114, 181.0435, 355.2 ], "text": "Drainage", "html_text": "Drainage", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 341.2114, 296.5802, 355.2 ], "text": "35,000", "html_text": "35,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 341.2114, 412.1169, 355.2 ], "text": "35,530", "html_text": "35,530", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 341.2114, 527.6536, 355.2 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 65.5068, 327.2229, 527.6536, 341.2114 ], "cells": [ { "location": [ 65.5068, 327.2229, 181.0435, 341.2114 ], "text": "Sewerage", "html_text": "Sewerage", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 327.2229, 296.5802, 341.2114 ], "text": "29,902", "html_text": "29,902", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 327.2229, 412.1169, 341.2114 ], "text": "29,952", "html_text": "29,952", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 327.2229, 527.6536, 341.2114 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 65.5068, 313.2343, 527.6536, 327.2229 ], "cells": [ { "location": [ 65.5068, 313.2343, 181.0435, 327.2229 ], "text": "Infrastructure - Other", "html_text": "Infrastructure - Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 313.2343, 296.5802, 327.2229 ], "text": "21,000", "html_text": "21,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 313.2343, 412.1169, 327.2229 ], "text": "19,657", "html_text": "19,657", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 313.2343, 527.6536, 327.2229 ], "text": "84,027", "html_text": "84,027", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 65.5068, 299.2457, 527.6536, 313.2343 ], "cells": [ { "location": [ 65.5068, 299.2457, 181.0435, 313.2343 ], "text": "Swimming Pool", "html_text": "Swimming Pool", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 299.2457, 296.5802, 313.2343 ], "text": "21,641", "html_text": "21,641", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 299.2457, 412.1169, 313.2343 ], "text": "21,641", "html_text": "21,641", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 299.2457, 527.6536, 313.2343 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 65.5068, 285.2571, 527.6536, 299.2457 ], "cells": [ { "location": [ 65.5068, 285.2571, 181.0435, 299.2457 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 285.2571, 296.5802, 299.2457 ], "text": "1,400,100", "html_text": "1,400,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 285.2571, 412.1169, 299.2457 ], "text": "1,317,425", "html_text": "1,317,425", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 285.2571, 527.6536, 299.2457 ], "text": "1,400,450", "html_text": "1,400,450", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 65.5068, 271.2686, 527.6536, 285.2571 ], "cells": [ { "location": [ 65.5068, 271.2686, 181.0435, 285.2571 ], "text": "Interest expenses (finance costs)", "html_text": "Interest expenses (finance costs)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 271.2686, 296.5802, 285.2571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 271.2686, 412.1169, 285.2571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 271.2686, 527.6536, 285.2571 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 65.5068, 257.28, 527.6536, 271.2686 ], "cells": [ { "location": [ 65.5068, 257.28, 181.0435, 271.2686 ], "text": "- Borrowings (refer note 7(a))", "html_text": "- Borrowings (refer note 7(a))", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 257.28, 296.5802, 271.2686 ], "text": "271,734", "html_text": "271,734", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 257.28, 412.1169, 271.2686 ], "text": "223,330", "html_text": "223,330", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 257.28, 527.6536, 271.2686 ], "text": "295,801", "html_text": "295,801", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 65.5068, 243.2914, 527.6536, 257.28 ], "cells": [ { "location": [ 65.5068, 243.2914, 181.0435, 257.28 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 243.2914, 296.5802, 257.28 ], "text": "4,400", "html_text": "4,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 243.2914, 412.1169, 257.28 ], "text": "13,298", "html_text": "13,298", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 243.2914, 527.6536, 257.28 ], "text": "14,662", "html_text": "14,662", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 65.5068, 229.3029, 527.6536, 243.2914 ], "cells": [ { "location": [ 65.5068, 229.3029, 181.0435, 243.2914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 229.3029, 296.5802, 243.2914 ], "text": "276,134", "html_text": "276,134", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 229.3029, 412.1169, 243.2914 ], "text": "236,628", "html_text": "236,628", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 229.3029, 527.6536, 243.2914 ], "text": "310,463", "html_text": "310,463", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 65.5068, 215.3143, 527.6536, 229.3029 ], "cells": [ { "location": [ 65.5068, 215.3143, 181.0435, 229.3029 ], "text": "Crediting as revenues:", "html_text": "Crediting as revenues:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 215.3143, 296.5802, 229.3029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 215.3143, 412.1169, 229.3029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 215.3143, 527.6536, 229.3029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 65.5068, 201.3257, 527.6536, 215.3143 ], "cells": [ { "location": [ 65.5068, 201.3257, 181.0435, 215.3143 ], "text": "Interest earnings", "html_text": "Interest earnings", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 201.3257, 296.5802, 215.3143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 201.3257, 412.1169, 215.3143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 201.3257, 527.6536, 215.3143 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 65.5068, 187.3371, 527.6536, 201.3257 ], "cells": [ { "location": [ 65.5068, 187.3371, 181.0435, 201.3257 ], "text": "Investments", "html_text": "Investments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 187.3371, 296.5802, 201.3257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 187.3371, 412.1169, 201.3257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 187.3371, 527.6536, 201.3257 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 65.5068, 173.3486, 527.6536, 187.3371 ], "cells": [ { "location": [ 65.5068, 173.3486, 181.0435, 187.3371 ], "text": "- Reserve funds", "html_text": "- Reserve funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 173.3486, 296.5802, 187.3371 ], "text": "27,950", "html_text": "27,950", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 173.3486, 412.1169, 187.3371 ], "text": "29,771", "html_text": "29,771", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 173.3486, 527.6536, 187.3371 ], "text": "29,500", "html_text": "29,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 65.5068, 159.36, 527.6536, 173.3486 ], "cells": [ { "location": [ 65.5068, 159.36, 181.0435, 173.3486 ], "text": "- Other funds", "html_text": "- Other funds", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 159.36, 296.5802, 173.3486 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 159.36, 412.1169, 173.3486 ], "text": "12,741", "html_text": "12,741", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 159.36, 527.6536, 173.3486 ], "text": "5,125", "html_text": "5,125", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 65.5068, 145.3714, 527.6536, 159.36 ], "cells": [ { "location": [ 65.5068, 145.3714, 181.0435, 159.36 ], "text": "Other interest revenue (refer note 12)", "html_text": "Other interest revenue (refer note 12)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 145.3714, 296.5802, 159.36 ], "text": "21,423", "html_text": "21,423", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 145.3714, 412.1169, 159.36 ], "text": "23,254", "html_text": "23,254", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 145.3714, 527.6536, 159.36 ], "text": "20,500", "html_text": "20,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 65.5068, 131.3829, 527.6536, 145.3714 ], "cells": [ { "location": [ 65.5068, 131.3829, 181.0435, 145.3714 ], "text": "SSL Interest Reimbursement", "html_text": "SSL Interest Reimbursement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 131.3829, 296.5802, 145.3714 ], "text": "20,611", "html_text": "20,611", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 131.3829, 412.1169, 145.3714 ], "text": "22,605", "html_text": "22,605", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 131.3829, 527.6536, 145.3714 ], "text": "22,753", "html_text": "22,753", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 65.5068, 117.3943, 527.6536, 131.3829 ], "cells": [ { "location": [ 65.5068, 117.3943, 181.0435, 131.3829 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 117.3943, 296.5802, 131.3829 ], "text": "79,984", "html_text": "79,984", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 117.3943, 412.1169, 131.3829 ], "text": "88,371", "html_text": "88,371", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 117.3943, 527.6536, 131.3829 ], "text": "77,878", "html_text": "77,878", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 45, "location": [ 65.5068, 103.4057, 527.6536, 117.3943 ], "cells": [ { "location": [ 65.5068, 103.4057, 181.0435, 117.3943 ], "text": "Other revenue", "html_text": "Other revenue", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 103.4057, 296.5802, 117.3943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 103.4057, 412.1169, 117.3943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 103.4057, 527.6536, 117.3943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 46, "location": [ 65.5068, 89.4171, 527.6536, 103.4057 ], "cells": [ { "location": [ 65.5068, 89.4171, 181.0435, 103.4057 ], "text": "Reimbursements and recoveries", "html_text": "Reimbursements and recoveries", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 89.4171, 296.5802, 103.4057 ], "text": "50,400", "html_text": "50,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 89.4171, 412.1169, 103.4057 ], "text": "161,686", "html_text": "161,686", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 89.4171, 527.6536, 103.4057 ], "text": "122,297", "html_text": "122,297", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 47, "location": [ 65.5068, 75.4286, 527.6536, 89.4171 ], "cells": [ { "location": [ 65.5068, 75.4286, 181.0435, 89.4171 ], "text": "Other", "html_text": "Other", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 75.4286, 296.5802, 89.4171 ], "text": "221,720", "html_text": "221,720", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 75.4286, 412.1169, 89.4171 ], "text": "170,106", "html_text": "170,106", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 75.4286, 527.6536, 89.4171 ], "text": "121,940", "html_text": "121,940", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 48, "location": [ 65.5068, 61.44, 527.6536, 75.4286 ], "cells": [ { "location": [ 65.5068, 61.44, 181.0435, 75.4286 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 181.0435, 61.44, 296.5802, 75.4286 ], "text": "272,120", "html_text": "272,120", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 296.5802, 61.44, 412.1169, 75.4286 ], "text": "331,792", "html_text": "331,792", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 412.1169, 61.44, 527.6536, 75.4286 ], "text": "244,237", "html_text": "244,237", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 49, "n_cols": 4, "ref": "#/tables/0", "reading_order": 1 }, { "page": 18, "type": "TITLE", "location": { "l": 74.6398, "t": 653.7988, "r": 181.6805, "b": 643.8388 }, "text": "Auditors remuneration", "reading_order": 2, "level": 5 }, { "page": 18, "type": "TOC", "location": { "l": 74.6398, "t": 653.7988, "r": 522.1375, "b": 576.3021 }, "text": "", "items": [ { "page": 18, "type": "TOC_ITEM", "location": { "l": 74.6398, "t": 629.1026, "r": 522.1375, "b": 619.1426 }, "text": "Other services 0 1,000", "title": "Other services 0 1,000", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 0, "reading_order": 0 }, { "page": 18, "type": "TOC_ITEM", "location": { "l": 74.6398, "t": 586.2621, "r": 442.4379, "b": 576.3021 }, "text": "General purpose funding 0", "title": "General purpose funding 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 1, "reading_order": 1 } ], "reading_order": 3 }, { "page": 18, "type": "TITLE", "location": { "l": 74.6398, "t": 440.1688, "r": 205.0561, "b": 430.2088 }, "text": "Depreciation by asset class", "reading_order": 4, "level": 5 }, { "page": 18, "type": "TOC", "location": { "l": 74.6398, "t": 440.1688, "r": 522.1377, "b": 297.9721 }, "text": "", "items": [ { "page": 18, "type": "TOC_ITEM", "location": { "l": 74.6398, "t": 427.8324, "r": 522.1377, "b": 417.8724 }, "text": "Land 0 0", "title": "Land 0 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 0, "reading_order": 0 }, { "page": 18, "type": "TOC_ITEM", "location": { "l": 74.6398, "t": 345.0123, "r": 522.1376, "b": 335.0523 }, "text": "Drainage 35,000 35,530", "title": "Drainage 35,000 35,530", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 1, "reading_order": 1 }, { "page": 18, "type": "TOC_ITEM", "location": { "l": 74.6398, "t": 332.6521, "r": 522.1376, "b": 322.6921 }, "text": "Sewerage 29,902 29,952", "title": "Sewerage 29,902 29,952", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 2, "reading_order": 2 }, { "page": 18, "type": "TOC_ITEM", "location": { "l": 74.6398, "t": 307.9321, "r": 522.1376, "b": 297.9721 }, "text": "Swimming Pool 21,641 21,641", "title": "Swimming Pool 21,641 21,641", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 3, "reading_order": 3 } ], "reading_order": 5 } ] }, { "page": 19, "items": [ { "page": 19, "type": "TITLE", "location": { "l": 176.3644, "t": 774.72, "r": 418.2357, "b": 738.24 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 19, "type": "TITLE", "location": { "l": 72.2254, "t": 725.28, "r": 269.7056, "b": 712.8 }, "text": "REVENUES AND EXPENSES (Continued)", "reading_order": 1, "level": 4 }, { "page": 19, "type": "TITLE", "location": { "l": 63.1073, "t": 700.8, "r": 198.44, "b": 688.08 }, "text": "2 (b) Statement of objective", "reading_order": 2, "level": 4 }, { "page": 19, "type": "TEXT", "location": { "l": 71.5056, "t": 675.12, "r": 498.6195, "b": 637.44 }, "text": "In order to discharge its responsibilities to the community, Council has developed a set of operational and financial objectives. These objectives have been established both on an overall basis, reflected by the Shire's Community Vision, and for each of its broad activities/programs.", "reading_order": 3 }, { "page": 19, "type": "TITLE", "location": { "l": 72.7053, "t": 626.64, "r": 175.6446, "b": 614.88 }, "text": "COMMUNITY VISION", "reading_order": 4, "level": 4 }, { "page": 19, "type": "TEXT", "location": { "l": 72.4654, "t": 613.44, "r": 471.9849, "b": 600.48 }, "text": "To provide the ultimate works and services to our community at the most economical rate.", "reading_order": 5 }, { "page": 19, "type": "TITLE", "location": { "l": 73.1852, "t": 589.44, "r": 147.3303, "b": 578.16 }, "text": "GOVERNANCE", "reading_order": 6, "level": 5 }, { "page": 19, "type": "TITLE", "location": { "l": 73.1852, "t": 576, "r": 125.0148, "b": 565.2 }, "text": "Objective:", "reading_order": 7, "level": 5 }, { "page": 19, "type": "TEXT", "location": { "l": 73.4252, "t": 564.24, "r": 443.9105, "b": 552.24 }, "text": "To provide a decision making process for the efficient allocation of scare resources.", "reading_order": 8 }, { "page": 19, "type": "TITLE", "location": { "l": 73.1852, "t": 551.04, "r": 124.055, "b": 540.96 }, "text": "Activities:", "reading_order": 9, "level": 5 }, { "page": 19, "type": "TEXT", "location": { "l": 71.9855, "t": 539.52, "r": 510.6171, "b": 501.84 }, "text": "Includes the activities of members of council and the administrative support available to the council for the provision of governance of the district. Other costs relate to the task of assisting elected members and ratepayers on matters which do no concern specific council services.", "reading_order": 10 }, { "page": 19, "type": "TITLE", "location": { "l": 72.7053, "t": 490.8, "r": 223.8749, "b": 479.04 }, "text": "GENERAL PURPOSE FUNDING", "reading_order": 11, "level": 4 }, { "page": 19, "type": "TITLE", "location": { "l": 72.9453, "t": 476.88, "r": 124.5349, "b": 466.32 }, "text": "Objective:", "reading_order": 12, "level": 5 }, { "page": 19, "type": "TEXT", "location": { "l": 73.1852, "t": 464.64, "r": 319.8555, "b": 453.36 }, "text": "To collect revenue to allow fro the provision of services.", "reading_order": 13 }, { "page": 19, "type": "TITLE", "location": { "l": 73.4252, "t": 452.64, "r": 124.2949, "b": 441.84 }, "text": "Activities:", "reading_order": 14, "level": 5 }, { "page": 19, "type": "TEXT", "location": { "l": 72.4654, "t": 440.16, "r": 361.1272, "b": 428.16 }, "text": "Rates, general purpose government grants and interest revenue.", "reading_order": 15 }, { "page": 19, "type": "TITLE", "location": { "l": 72.2254, "t": 416.64, "r": 224.5947, "b": 404.4 }, "text": "LAW, ORDER, PUBLIC SAFETY", "reading_order": 16, "level": 4 }, { "page": 19, "type": "TITLE", "location": { "l": 72.9453, "t": 402.72, "r": 125.0148, "b": 392.16 }, "text": "Objective:", "reading_order": 17, "level": 5 }, { "page": 19, "type": "TEXT", "location": { "l": 72.4654, "t": 390.72, "r": 453.9885, "b": 378.72 }, "text": "To provide services to help ensure a safer and environmentally conscious community.", "reading_order": 18 }, { "page": 19, "type": "TITLE", "location": { "l": 73.1852, "t": 377.52, "r": 124.055, "b": 367.2 }, "text": "Activities:", "reading_order": 19, "level": 5 }, { "page": 19, "type": "TEXT", "location": { "l": 71.9855, "t": 366.24, "r": 496.22, "b": 341.52 }, "text": "Supervision and enforcement of various local laws relating to fire prevention, animal control and other aspects of public safety including emergency services.", "reading_order": 20 }, { "page": 19, "type": "TITLE", "location": { "l": 72.9453, "t": 329.52, "r": 116.8564, "b": 318.24 }, "text": "HEALTH", "reading_order": 21, "level": 5 }, { "page": 19, "type": "TITLE", "location": { "l": 72.9453, "t": 316.8, "r": 124.055, "b": 305.76 }, "text": "Objective:", "reading_order": 22, "level": 5 }, { "page": 19, "type": "TEXT", "location": { "l": 72.4654, "t": 304.32, "r": 420.3953, "b": 292.32 }, "text": "To provide an operational framework for environmental and community health.", "reading_order": 23 }, { "page": 19, "type": "TITLE", "location": { "l": 73.4252, "t": 290.88, "r": 123.815, "b": 281.28 }, "text": "Activities:", "reading_order": 24, "level": 5 }, { "page": 19, "type": "TEXT", "location": { "l": 71.9855, "t": 279.84, "r": 489.7413, "b": 255.12 }, "text": "Inspection of food outlets and their control, noise control, medical services and waste disposal compliance.", "reading_order": 25 }, { "page": 19, "type": "TITLE", "location": { "l": 72.7053, "t": 243.12, "r": 210.6775, "b": 231.84 }, "text": "EDUCATION AND WELFARE", "reading_order": 26, "level": 5 }, { "page": 19, "type": "TITLE", "location": { "l": 73.1852, "t": 229.68, "r": 125.0148, "b": 218.88 }, "text": "Objective:", "reading_order": 27, "level": 5 }, { "page": 19, "type": "TEXT", "location": { "l": 73.1852, "t": 218.16, "r": 413.1967, "b": 205.92 }, "text": "To provide services to disadvantage persons, the elderly, children and youth.", "reading_order": 28 }, { "page": 19, "type": "TITLE", "location": { "l": 73.4252, "t": 204.72, "r": 124.055, "b": 194.88 }, "text": "Activities:", "reading_order": 29, "level": 5 }, { "page": 19, "type": "TEXT", "location": { "l": 71.9855, "t": 193.2, "r": 463.5866, "b": 168.24 }, "text": "Maintenance of child minding centre, playgroup centre, senior citizen centre and aged care centre. Provision and maintenance of youth services.", "reading_order": 30 }, { "page": 19, "type": "TITLE", "location": { "l": 72.7053, "t": 157.2, "r": 122.8552, "b": 145.68 }, "text": "HOUSING", "reading_order": 31, "level": 5 }, { "page": 19, "type": "TITLE", "location": { "l": 72.9453, "t": 143.52, "r": 124.7748, "b": 132.24 }, "text": "Objective:", "reading_order": 32, "level": 5 }, { "page": 19, "type": "TEXT", "location": { "l": 72.4654, "t": 131.04, "r": 297.54, "b": 118.8 }, "text": "To provide and maintain elderly residents housing.", "reading_order": 33 }, { "page": 19, "type": "TITLE", "location": { "l": 73.1852, "t": 118.56, "r": 124.2949, "b": 108.48 }, "text": "Activities:", "reading_order": 34, "level": 5 }, { "page": 19, "type": "TEXT", "location": { "l": 72.2254, "t": 106.56, "r": 322.0151, "b": 94.32 }, "text": "Provision and maintenance of elderly residents housing.", "reading_order": 35 } ] }, { "page": 20, "items": [ { "page": 20, "type": "TITLE", "location": { "l": 176.1245, "t": 788.16, "r": 418.4756, "b": 751.2 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 20, "type": "TITLE", "location": { "l": 72.2254, "t": 738.48, "r": 269.9456, "b": 726 }, "text": "REVENUES AND EXPENSES (Continued)", "reading_order": 1, "level": 4 }, { "page": 20, "type": "TITLE", "location": { "l": 62.8673, "t": 713.52, "r": 257.2281, "b": 700.8 }, "text": "2 (b) Statement of objective (Continued)", "reading_order": 2, "level": 4 }, { "page": 20, "type": "TITLE", "location": { "l": 72.2254, "t": 689.28, "r": 195.8005, "b": 677.52 }, "text": "COMMUNITY AMENITIES", "reading_order": 3, "level": 4 }, { "page": 20, "type": "TITLE", "location": { "l": 72.7053, "t": 675.6, "r": 125.0148, "b": 664.8 }, "text": "Objective:", "reading_order": 4, "level": 5 }, { "page": 20, "type": "TEXT", "location": { "l": 72.4654, "t": 663.84, "r": 285.0625, "b": 651.36 }, "text": "To provide services required by the community.", "reading_order": 5 }, { "page": 20, "type": "TITLE", "location": { "l": 72.9453, "t": 650.4, "r": 124.055, "b": 640.08 }, "text": "Activities:", "reading_order": 6, "level": 5 }, { "page": 20, "type": "TEXT", "location": { "l": 71.7455, "t": 639.12, "r": 487.8217, "b": 601.44 }, "text": "Rubbish collection services, operation of rubbish disposal sites, litter control, construction and maintenance of urban storm water drains, protection of the environment and administration of town planning schemes, cemetery and public conveniences.", "reading_order": 7 }, { "page": 20, "type": "TITLE", "location": { "l": 72.4654, "t": 590.4, "r": 216.4364, "b": 578.88 }, "text": "RECREATION AND CULTURE", "reading_order": 8, "level": 5 }, { "page": 20, "type": "TITLE", "location": { "l": 72.9453, "t": 577.2, "r": 125.2548, "b": 566.16 }, "text": "Objective:", "reading_order": 9, "level": 5 }, { "page": 20, "type": "TEXT", "location": { "l": 72.2254, "t": 564.96, "r": 511.3369, "b": 540.24 }, "text": "To establish and effectively manage infrastructure and resource which will help the social wellbeing of the community.", "reading_order": 10 }, { "page": 20, "type": "TITLE", "location": { "l": 73.4252, "t": 539.76, "r": 123.5751, "b": 529.44 }, "text": "Activities:", "reading_order": 11, "level": 5 }, { "page": 20, "type": "TEXT", "location": { "l": 71.9855, "t": 527.52, "r": 501.7389, "b": 504 }, "text": "Maintenance of public halls, civic centres, aquatic centre, recreation centres and various sporting facilities. Provision and maintenance of parks, gardens and playgrounds.", "reading_order": 12 }, { "page": 20, "type": "TEXT", "location": { "l": 71.9855, "t": 503.28, "r": 323.6948, "b": 491.04 }, "text": "Operation of library, museum and other cultural facilities", "reading_order": 13 }, { "page": 20, "type": "TITLE", "location": { "l": 72.4654, "t": 479.04, "r": 137.9722, "b": 467.76 }, "text": "TRANSPORT", "reading_order": 14, "level": 5 }, { "page": 20, "type": "TITLE", "location": { "l": 72.9453, "t": 465.6, "r": 125.0148, "b": 454.32 }, "text": "Objective:", "reading_order": 15, "level": 5 }, { "page": 20, "type": "TEXT", "location": { "l": 72.4654, "t": 453.36, "r": 404.3185, "b": 441.12 }, "text": "To provide safe, effective and efficient transport services to the community", "reading_order": 16 }, { "page": 20, "type": "TITLE", "location": { "l": 73.1852, "t": 440.4, "r": 124.055, "b": 430.56 }, "text": "Activities:", "reading_order": 17, "level": 5 }, { "page": 20, "type": "TEXT", "location": { "l": 71.5056, "t": 428.88, "r": 513.7364, "b": 403.68 }, "text": "Construction and maintenance of roads, streets, footpaths, depots, cycleways, parking facilities and traffic control. Cleaning of streets and maintenance of street trees, street lighting etc.", "reading_order": 18 }, { "page": 20, "type": "TITLE", "location": { "l": 72.4654, "t": 392.88, "r": 184.2829, "b": 380.88 }, "text": "ECONOMIC SERVICES", "reading_order": 19, "level": 4 }, { "page": 20, "type": "TITLE", "location": { "l": 72.9453, "t": 379.2, "r": 125.2548, "b": 368.16 }, "text": "Objective:", "reading_order": 20, "level": 5 }, { "page": 20, "type": "TEXT", "location": { "l": 72.7053, "t": 366.72, "r": 313.6168, "b": 354.48 }, "text": "To help promote the shire and its economic wellbeing.", "reading_order": 21 }, { "page": 20, "type": "TITLE", "location": { "l": 73.1852, "t": 353.76, "r": 124.055, "b": 343.44 }, "text": "Activities:", "reading_order": 22, "level": 5 }, { "page": 20, "type": "TEXT", "location": { "l": 71.7455, "t": 342.72, "r": 523.0946, "b": 317.28 }, "text": "Tourism and area promotion including the maintenance and operation of a caravan park. Provision of rural services including weed control, vermin control and standpipes and Building Control.", "reading_order": 23 }, { "page": 20, "type": "TITLE", "location": { "l": 72.4654, "t": 305.76, "r": 232.2732, "b": 293.52 }, "text": "OTHER PROPERTY & SERVICES", "reading_order": 24, "level": 4 }, { "page": 20, "type": "TITLE", "location": { "l": 72.7053, "t": 292.56, "r": 125.2548, "b": 281.76 }, "text": "Objective:", "reading_order": 25, "level": 5 }, { "page": 20, "type": "TEXT", "location": { "l": 72.4654, "t": 280.32, "r": 354.4086, "b": 268.32 }, "text": "To monitor and control council's overheads operating accounts.", "reading_order": 26 }, { "page": 20, "type": "TITLE", "location": { "l": 72.9453, "t": 267.36, "r": 124.2949, "b": 256.8 }, "text": "Activities:", "reading_order": 27, "level": 5 }, { "page": 20, "type": "TEXT", "location": { "l": 71.9855, "t": 255.84, "r": 476.5439, "b": 242.88 }, "text": "Private works operation, plant repair and operation costs and engineering operations costs.", "reading_order": 28 } ] }, { "page": 21, "items": [ { "page": 21, "type": "TITLE", "location": { "l": 176.1245, "t": 788.64, "r": 418.4756, "b": 750.96 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 21, "type": "TITLE", "location": { "l": 62.3874, "t": 738.96, "r": 300.4194, "b": 726.24 }, "text": "3 NOTES TO THE STATEMENT OF CASH FLOWS", "reading_order": 1, "level": 4 }, { "page": 21, "type": "TITLE", "location": { "l": 56.3886, "t": 713.76, "r": 182.1233, "b": 700.56 }, "text": "(a) Reconciliation of cash", "reading_order": 2, "level": 4 }, { "page": 21, "type": "TEXT", "location": { "l": 71.7455, "t": 689.28, "r": 474.6243, "b": 653.28 }, "text": "For the purposes of the statement of cash flows, cash includes cash and cash equivalents, net of outstanding bank overdrafts. Estimated cash at the end of the reporting period is as follows:", "reading_order": 3 }, { "page": 21, "type": "TEXT", "location": { "l": 71.9855, "t": 651.84, "r": 525.2541, "b": 629.4 }, "text": "2017/18 Budget $ 2016/17 Actual $ 2016/17 Budget $", "reading_order": 4 }, { "page": 21, "type": "TEXT", "location": { "l": 71.9855, "t": 629.4, "r": 525.2541, "b": 606.96 }, "text": "Cash - unrestricted 155,119 502,220 24,267", "reading_order": 5 }, { "page": 21, "type": "TEXT", "location": { "l": 71.9855, "t": 606.96, "r": 525.2541, "b": 584.52 }, "text": "Cash - restricted 1,049,576 1,094,258 1,101,693", "reading_order": 6 }, { "page": 21, "type": "TEXT", "location": { "l": 71.9855, "t": 584.52, "r": 525.2541, "b": 562.08 }, "text": "1,204,695 1,596,478 1,125,960", "reading_order": 7 }, { "page": 21, "type": "TEXT", "location": { "l": 72.2254, "t": 551.52, "r": 521.1749, "b": 538.32 }, "text": "The following restrictions have been imposed by regulation or other externally imposed requirements:", "reading_order": 8 }, { "page": 21, "type": "TABLE", "location": { "l": 59.0281, "t": 531.36, "r": 525.974, "b": 180.72 }, "text": "
Long Service Leave141,303138,532138,536
Mortlock Lodge3,8133,7383,742
Plant Replacement188,912185,000195,589
Staff Housing56,16355,00058,161
Aged Care Reserve148,041145,138145,142
Vehicle Reserve102,262100,000113,080
Sewerage Reserve310,238304,155304,161
Community Bus Reserve58,60257,43758,260
Lcdc Reserve11,22711,00011,330
S/Pool Revitalisation Reserve065,57065,107
Emergency Fund Reserve005,000
S&R Co-Ordinator Al & Lsl Reserve16,69916,37116,372
1,037,2611,081,9421,114,481
(b) Reconciliation of net cash provided by operating activities to net result
Net result739,2071,119,6571,681,248
Depreciation1,400,1001,317,4251,400,450
(Profit)/loss on sale of asset177,48059,158(104,894)
Loss on revaluation of non current assets000
(Increase)/decrease in receivables237,684(19,762)0
(Increase)/decrease in inventories0960
Increase/(decrease) in payables(200,000)(251,173)(150,000)
Increase/(decrease) in employee provisions00(166,388)
Grants/contributions for the development of assets(1,771,098)(1,055,381)(1,797,703)
Net cash from operating activities583,3731,170,020862,713
", "rows": [ { "row_index": 0, "location": [ 59.0281, 516.75, 525.974, 531.36 ], "cells": [ { "location": [ 59.0281, 516.75, 175.7646, 531.36 ], "text": "Long Service Leave", "html_text": "Long Service Leave", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 516.75, 292.5011, 531.36 ], "text": "141,303", "html_text": "141,303", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 516.75, 409.2375, 531.36 ], "text": "138,532", "html_text": "138,532", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 516.75, 525.974, 531.36 ], "text": "138,536", "html_text": "138,536", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 59.0281, 502.14, 525.974, 516.75 ], "cells": [ { "location": [ 59.0281, 502.14, 175.7646, 516.75 ], "text": "Mortlock Lodge", "html_text": "Mortlock Lodge", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 502.14, 292.5011, 516.75 ], "text": "3,813", "html_text": "3,813", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 502.14, 409.2375, 516.75 ], "text": "3,738", "html_text": "3,738", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 502.14, 525.974, 516.75 ], "text": "3,742", "html_text": "3,742", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 59.0281, 487.53, 525.974, 502.14 ], "cells": [ { "location": [ 59.0281, 487.53, 175.7646, 502.14 ], "text": "Plant Replacement", "html_text": "Plant Replacement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 487.53, 292.5011, 502.14 ], "text": "188,912", "html_text": "188,912", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 487.53, 409.2375, 502.14 ], "text": "185,000", "html_text": "185,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 487.53, 525.974, 502.14 ], "text": "195,589", "html_text": "195,589", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 59.0281, 472.92, 525.974, 487.53 ], "cells": [ { "location": [ 59.0281, 472.92, 175.7646, 487.53 ], "text": "Staff Housing", "html_text": "Staff Housing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 472.92, 292.5011, 487.53 ], "text": "56,163", "html_text": "56,163", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 472.92, 409.2375, 487.53 ], "text": "55,000", "html_text": "55,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 472.92, 525.974, 487.53 ], "text": "58,161", "html_text": "58,161", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 59.0281, 458.31, 525.974, 472.92 ], "cells": [ { "location": [ 59.0281, 458.31, 175.7646, 472.92 ], "text": "Aged Care Reserve", "html_text": "Aged Care Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 458.31, 292.5011, 472.92 ], "text": "148,041", "html_text": "148,041", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 458.31, 409.2375, 472.92 ], "text": "145,138", "html_text": "145,138", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 458.31, 525.974, 472.92 ], "text": "145,142", "html_text": "145,142", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 59.0281, 443.7, 525.974, 458.31 ], "cells": [ { "location": [ 59.0281, 443.7, 175.7646, 458.31 ], "text": "Vehicle Reserve", "html_text": "Vehicle Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 443.7, 292.5011, 458.31 ], "text": "102,262", "html_text": "102,262", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 443.7, 409.2375, 458.31 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 443.7, 525.974, 458.31 ], "text": "113,080", "html_text": "113,080", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 59.0281, 429.09, 525.974, 443.7 ], "cells": [ { "location": [ 59.0281, 429.09, 175.7646, 443.7 ], "text": "Sewerage Reserve", "html_text": "Sewerage Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 429.09, 292.5011, 443.7 ], "text": "310,238", "html_text": "310,238", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 429.09, 409.2375, 443.7 ], "text": "304,155", "html_text": "304,155", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 429.09, 525.974, 443.7 ], "text": "304,161", "html_text": "304,161", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 59.0281, 414.48, 525.974, 429.09 ], "cells": [ { "location": [ 59.0281, 414.48, 175.7646, 429.09 ], "text": "Community Bus Reserve", "html_text": "Community Bus Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 414.48, 292.5011, 429.09 ], "text": "58,602", "html_text": "58,602", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 414.48, 409.2375, 429.09 ], "text": "57,437", "html_text": "57,437", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 414.48, 525.974, 429.09 ], "text": "58,260", "html_text": "58,260", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 59.0281, 399.87, 525.974, 414.48 ], "cells": [ { "location": [ 59.0281, 399.87, 175.7646, 414.48 ], "text": "Lcdc Reserve", "html_text": "Lcdc Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 399.87, 292.5011, 414.48 ], "text": "11,227", "html_text": "11,227", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 399.87, 409.2375, 414.48 ], "text": "11,000", "html_text": "11,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 399.87, 525.974, 414.48 ], "text": "11,330", "html_text": "11,330", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 59.0281, 385.26, 525.974, 399.87 ], "cells": [ { "location": [ 59.0281, 385.26, 175.7646, 399.87 ], "text": "S/Pool Revitalisation Reserve", "html_text": "S/Pool Revitalisation Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 385.26, 292.5011, 399.87 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 385.26, 409.2375, 399.87 ], "text": "65,570", "html_text": "65,570", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 385.26, 525.974, 399.87 ], "text": "65,107", "html_text": "65,107", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 10, "location": [ 59.0281, 370.65, 525.974, 385.26 ], "cells": [ { "location": [ 59.0281, 370.65, 175.7646, 385.26 ], "text": "Emergency Fund Reserve", "html_text": "Emergency Fund Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 370.65, 292.5011, 385.26 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 370.65, 409.2375, 385.26 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 370.65, 525.974, 385.26 ], "text": "5,000", "html_text": "5,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 11, "location": [ 59.0281, 356.04, 525.974, 370.65 ], "cells": [ { "location": [ 59.0281, 356.04, 175.7646, 370.65 ], "text": "S&R Co-Ordinator Al & Lsl Reserve", "html_text": "S&R Co-Ordinator Al & Lsl Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 356.04, 292.5011, 370.65 ], "text": "16,699", "html_text": "16,699", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 356.04, 409.2375, 370.65 ], "text": "16,371", "html_text": "16,371", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 356.04, 525.974, 370.65 ], "text": "16,372", "html_text": "16,372", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 12, "location": [ 59.0281, 341.43, 525.974, 356.04 ], "cells": [ { "location": [ 59.0281, 341.43, 175.7646, 356.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 341.43, 292.5011, 356.04 ], "text": "1,037,261", "html_text": "1,037,261", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 341.43, 409.2375, 356.04 ], "text": "1,081,942", "html_text": "1,081,942", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 341.43, 525.974, 356.04 ], "text": "1,114,481", "html_text": "1,114,481", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 13, "location": [ 59.0281, 326.82, 525.974, 341.43 ], "cells": [ { "location": [ 59.0281, 326.82, 525.974, 341.43 ], "text": "(b) Reconciliation of net cash provided by operating activities to net result", "html_text": "(b) Reconciliation of net cash provided by operating activities to net result", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 14, "location": [ 59.0281, 312.21, 525.974, 326.82 ], "cells": [ { "location": [ 59.0281, 312.21, 175.7646, 326.82 ], "text": "Net result", "html_text": "Net result", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 312.21, 292.5011, 326.82 ], "text": "739,207", "html_text": "739,207", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 312.21, 409.2375, 326.82 ], "text": "1,119,657", "html_text": "1,119,657", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 312.21, 525.974, 326.82 ], "text": "1,681,248", "html_text": "1,681,248", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 15, "location": [ 59.0281, 297.6, 525.974, 312.21 ], "cells": [ { "location": [ 59.0281, 297.6, 175.7646, 312.21 ], "text": "Depreciation", "html_text": "Depreciation", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 297.6, 292.5011, 312.21 ], "text": "1,400,100", "html_text": "1,400,100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 297.6, 409.2375, 312.21 ], "text": "1,317,425", "html_text": "1,317,425", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 297.6, 525.974, 312.21 ], "text": "1,400,450", "html_text": "1,400,450", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 16, "location": [ 59.0281, 282.99, 525.974, 297.6 ], "cells": [ { "location": [ 59.0281, 282.99, 175.7646, 297.6 ], "text": "(Profit)/loss on sale of asset", "html_text": "(Profit)/loss on sale of asset", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 282.99, 292.5011, 297.6 ], "text": "177,480", "html_text": "177,480", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 282.99, 409.2375, 297.6 ], "text": "59,158", "html_text": "59,158", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 282.99, 525.974, 297.6 ], "text": "(104,894)", "html_text": "(104,894)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 17, "location": [ 59.0281, 268.38, 525.974, 282.99 ], "cells": [ { "location": [ 59.0281, 268.38, 175.7646, 282.99 ], "text": "Loss on revaluation of non current assets", "html_text": "Loss on revaluation of non current assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 268.38, 292.5011, 282.99 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 268.38, 409.2375, 282.99 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 268.38, 525.974, 282.99 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 18, "location": [ 59.0281, 253.77, 525.974, 268.38 ], "cells": [ { "location": [ 59.0281, 253.77, 175.7646, 268.38 ], "text": "(Increase)/decrease in receivables", "html_text": "(Increase)/decrease in receivables", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 253.77, 292.5011, 268.38 ], "text": "237,684", "html_text": "237,684", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 253.77, 409.2375, 268.38 ], "text": "(19,762)", "html_text": "(19,762)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 253.77, 525.974, 268.38 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 19, "location": [ 59.0281, 239.16, 525.974, 253.77 ], "cells": [ { "location": [ 59.0281, 239.16, 175.7646, 253.77 ], "text": "(Increase)/decrease in inventories", "html_text": "(Increase)/decrease in inventories", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 239.16, 292.5011, 253.77 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 239.16, 409.2375, 253.77 ], "text": "96", "html_text": "96", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 239.16, 525.974, 253.77 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 20, "location": [ 59.0281, 224.55, 525.974, 239.16 ], "cells": [ { "location": [ 59.0281, 224.55, 175.7646, 239.16 ], "text": "Increase/(decrease) in payables", "html_text": "Increase/(decrease) in payables", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 224.55, 292.5011, 239.16 ], "text": "(200,000)", "html_text": "(200,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 224.55, 409.2375, 239.16 ], "text": "(251,173)", "html_text": "(251,173)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 224.55, 525.974, 239.16 ], "text": "(150,000)", "html_text": "(150,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 21, "location": [ 59.0281, 209.94, 525.974, 224.55 ], "cells": [ { "location": [ 59.0281, 209.94, 175.7646, 224.55 ], "text": "Increase/(decrease) in employee provisions", "html_text": "Increase/(decrease) in employee provisions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 209.94, 292.5011, 224.55 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 209.94, 409.2375, 224.55 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 209.94, 525.974, 224.55 ], "text": "(166,388)", "html_text": "(166,388)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 22, "location": [ 59.0281, 195.33, 525.974, 209.94 ], "cells": [ { "location": [ 59.0281, 195.33, 175.7646, 209.94 ], "text": "Grants/contributions for the development of assets", "html_text": "Grants/contributions for the development of assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 195.33, 292.5011, 209.94 ], "text": "(1,771,098)", "html_text": "(1,771,098)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 195.33, 409.2375, 209.94 ], "text": "(1,055,381)", "html_text": "(1,055,381)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 195.33, 525.974, 209.94 ], "text": "(1,797,703)", "html_text": "(1,797,703)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 23, "location": [ 59.0281, 180.72, 525.974, 195.33 ], "cells": [ { "location": [ 59.0281, 180.72, 175.7646, 195.33 ], "text": "Net cash from operating activities", "html_text": "Net cash from operating activities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 175.7646, 180.72, 292.5011, 195.33 ], "text": "583,373", "html_text": "583,373", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 292.5011, 180.72, 409.2375, 195.33 ], "text": "1,170,020", "html_text": "1,170,020", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 409.2375, 180.72, 525.974, 195.33 ], "text": "862,713", "html_text": "862,713", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 24, "n_cols": 4, "ref": "#/tables/1", "reading_order": 9 }, { "page": 21, "type": "TOC", "location": { "l": 74.6396, "t": 350.4088, "r": 522.1376, "b": 243.8524 }, "text": "", "items": [ { "page": 21, "type": "TOC_ITEM", "location": { "l": 74.6398, "t": 278.5323, "r": 522.1374, "b": 268.5723 }, "text": "Loss on revaluation of non current assets 0 0", "title": "Loss on revaluation of non current assets 0 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 0, "reading_order": 0 }, { "page": 21, "type": "TOC_ITEM", "location": { "l": 74.6398, "t": 266.1726, "r": 522.1376, "b": 256.2126 }, "text": "(Increase)/decrease in receivables 237,684 (19,762)", "title": "(Increase)/decrease in receivables 237,684 (19,762)", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 1, "reading_order": 1 }, { "page": 21, "type": "TOC_ITEM", "location": { "l": 74.6396, "t": 253.8123, "r": 522.1373, "b": 243.8524 }, "text": "(Increase)/decrease in inventories 0 96", "title": "(Increase)/decrease in inventories 0 96", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 2, "reading_order": 2 } ], "reading_order": 10 }, { "page": 21, "type": "TITLE", "location": { "l": 74.6398, "t": 350.4088, "r": 225.3051, "b": 340.4488 }, "text": "operating activities to net result", "reading_order": 11, "level": 5 } ] }, { "page": 22, "items": [ { "page": 22, "type": "TITLE", "location": { "l": 56.3886, "t": 739.92, "r": 358.9676, "b": 725.28 }, "text": "(c) NOTES TO THE STATEMENT OF CASH FLOWS (Continued)", "reading_order": 0, "level": 4 }, { "page": 22, "type": "TABLE", "location": { "l": 68.1463, "t": 717.84, "r": 525.0142, "b": 473.76 }, "text": "
2017/18 Budget2016/17 Actual2016/17 Budget
< /td > < td >$
Undrawn borrowing facilities credit standby arrangements
Bank overdraft limit000
Bank overdraft at balance date000
Credit card limit10,00010,00010,000
Credit card balance at balance date06560
Total amount of credit unused10,00010,65610,000
Loan facilities
Loan facilities in use at balance date3,742,8424,027,3123,976,083
Unused loan facilities at balance date000
2017/18 Budget2016/17 Actual
NET CURRENT ASSETSNote$$
", "rows": [ { "row_index": 0, "location": [ 68.1463, 699.0646, 525.0142, 717.84 ], "cells": [ { "location": [ 68.1463, 699.0646, 182.3633, 717.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.3633, 699.0646, 296.5802, 717.84 ], "text": "2017/18 Budget", "html_text": "2017/18 Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 296.5802, 699.0646, 410.7972, 717.84 ], "text": "2016/17 Actual", "html_text": "2016/17 Actual", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 410.7972, 699.0646, 525.0142, 717.84 ], "text": "2016/17 Budget", "html_text": "2016/17 Budget", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 68.1463, 680.2892, 525.0142, 699.0646 ], "cells": [ { "location": [ 68.1463, 680.2892, 182.3633, 699.0646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.3633, 680.2892, 296.5802, 699.0646 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 296.5802, 680.2892, 410.7972, 699.0646 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 410.7972, 680.2892, 525.0142, 699.0646 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 68.1463, 661.5138, 525.0142, 680.2892 ], "cells": [ { "location": [ 68.1463, 661.5138, 182.3633, 680.2892 ], "text": "Undrawn borrowing facilities credit standby arrangements", "html_text": "Undrawn borrowing facilities credit standby arrangements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.3633, 661.5138, 296.5802, 680.2892 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 296.5802, 661.5138, 410.7972, 680.2892 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 410.7972, 661.5138, 525.0142, 680.2892 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 68.1463, 642.7385, 525.0142, 661.5138 ], "cells": [ { "location": [ 68.1463, 642.7385, 182.3633, 661.5138 ], "text": "Bank overdraft limit", "html_text": "Bank overdraft limit", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.3633, 642.7385, 296.5802, 661.5138 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 296.5802, 642.7385, 410.7972, 661.5138 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 410.7972, 642.7385, 525.0142, 661.5138 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 68.1463, 623.9631, 525.0142, 642.7385 ], "cells": [ { "location": [ 68.1463, 623.9631, 182.3633, 642.7385 ], "text": "Bank overdraft at balance date", "html_text": "Bank overdraft at balance date", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.3633, 623.9631, 296.5802, 642.7385 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 296.5802, 623.9631, 410.7972, 642.7385 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 410.7972, 623.9631, 525.0142, 642.7385 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 68.1463, 605.1877, 525.0142, 623.9631 ], "cells": [ { "location": [ 68.1463, 605.1877, 182.3633, 623.9631 ], "text": "Credit card limit", "html_text": "Credit card limit", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.3633, 605.1877, 296.5802, 623.9631 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 296.5802, 605.1877, 410.7972, 623.9631 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 410.7972, 605.1877, 525.0142, 623.9631 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 68.1463, 586.4123, 525.0142, 605.1877 ], "cells": [ { "location": [ 68.1463, 586.4123, 182.3633, 605.1877 ], "text": "Credit card balance at balance date", "html_text": "Credit card balance at balance date", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.3633, 586.4123, 296.5802, 605.1877 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 296.5802, 586.4123, 410.7972, 605.1877 ], "text": "656", "html_text": "656", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 410.7972, 586.4123, 525.0142, 605.1877 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 68.1463, 567.6369, 525.0142, 586.4123 ], "cells": [ { "location": [ 68.1463, 567.6369, 182.3633, 586.4123 ], "text": "Total amount of credit unused", "html_text": "Total amount of credit unused", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.3633, 567.6369, 296.5802, 586.4123 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 296.5802, 567.6369, 410.7972, 586.4123 ], "text": "10,656", "html_text": "10,656", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 410.7972, 567.6369, 525.0142, 586.4123 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 68.1463, 548.8615, 525.0142, 567.6369 ], "cells": [ { "location": [ 68.1463, 548.8615, 182.3633, 567.6369 ], "text": "Loan facilities", "html_text": "Loan facilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.3633, 548.8615, 296.5802, 567.6369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 296.5802, 548.8615, 410.7972, 567.6369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 410.7972, 548.8615, 525.0142, 567.6369 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 68.1463, 530.0862, 525.0142, 548.8615 ], "cells": [ { "location": [ 68.1463, 530.0862, 182.3633, 548.8615 ], "text": "Loan facilities in use at balance date", "html_text": "Loan facilities in use at balance date", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.3633, 530.0862, 296.5802, 548.8615 ], "text": "3,742,842", "html_text": "3,742,842", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 296.5802, 530.0862, 410.7972, 548.8615 ], "text": "4,027,312", "html_text": "4,027,312", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 410.7972, 530.0862, 525.0142, 548.8615 ], "text": "3,976,083", "html_text": "3,976,083", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 10, "location": [ 68.1463, 511.3108, 525.0142, 530.0862 ], "cells": [ { "location": [ 68.1463, 511.3108, 182.3633, 530.0862 ], "text": "Unused loan facilities at balance date", "html_text": "Unused loan facilities at balance date", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.3633, 511.3108, 296.5802, 530.0862 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 296.5802, 511.3108, 410.7972, 530.0862 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 410.7972, 511.3108, 525.0142, 530.0862 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 11, "location": [ 68.1463, 492.5354, 525.0142, 511.3108 ], "cells": [ { "location": [ 68.1463, 492.5354, 182.3633, 511.3108 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.3633, 492.5354, 296.5802, 511.3108 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 296.5802, 492.5354, 410.7972, 511.3108 ], "text": "2017/18 Budget", "html_text": "2017/18 Budget", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 410.7972, 492.5354, 525.0142, 511.3108 ], "text": "2016/17 Actual", "html_text": "2016/17 Actual", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 12, "location": [ 68.1463, 473.76, 525.0142, 492.5354 ], "cells": [ { "location": [ 68.1463, 473.76, 182.3633, 492.5354 ], "text": "NET CURRENT ASSETS", "html_text": "NET CURRENT ASSETS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.3633, 473.76, 296.5802, 492.5354 ], "text": "Note", "html_text": "Note", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 296.5802, 473.76, 410.7972, 492.5354 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 410.7972, 473.76, 525.0142, 492.5354 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 13, "n_cols": 4, "ref": "#/tables/1", "reading_order": 1 }, { "page": 22, "type": "TITLE", "location": { "l": 74.6398, "t": 662.3188, "r": 211.2713, "b": 652.3588 }, "text": "credit standby arrangements", "reading_order": 2, "level": 5 }, { "page": 22, "type": "TOC", "location": { "l": 74.6398, "t": 662.3188, "r": 522.138, "b": 116.5021 }, "text": "", "items": [ { "page": 22, "type": "TOC_ITEM", "location": { "l": 74.6398, "t": 649.9823, "r": 522.138, "b": 640.0223 }, "text": "Bank overdraft limit 0 0", "title": "Bank overdraft limit 0 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 0, "reading_order": 0 }, { "page": 22, "type": "TOC_ITEM", "location": { "l": 74.6398, "t": 637.6225, "r": 522.1376, "b": 627.6625 }, "text": "Bank overdraft at balance date 0 0", "title": "Bank overdraft at balance date 0 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 1, "reading_order": 1 }, { "page": 22, "type": "TOC_ITEM", "location": { "l": 74.6398, "t": 612.9029, "r": 522.1374, "b": 602.9429 }, "text": "Credit card balance at balance date 0 656", "title": "Credit card balance at balance date 0 656", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 2, "reading_order": 2 }, { "page": 22, "type": "TOC_ITEM", "location": { "l": 74.6398, "t": 536.1024, "r": 522.1377, "b": 526.1424 }, "text": "Unused loan facilities at balance date 0 0", "title": "Unused loan facilities at balance date 0 0", "page_target": 0, "page_start": 0, "page_end": 0, "row_index": 3, "reading_order": 3 } ], "reading_order": 3 }, { "page": 22, "type": "TABLE", "location": { "l": 71.5056, "t": 439.44, "r": 524.7742, "b": 258 }, "text": "
Current assets
Cash - unrestricted3(a)155,119502,220
Cash - restricted reserves3(a)1,049,5761,094,258
Receivables75,999374,695
Inventories38,45738,457
1,319,1512,009,630
Less: current liabilities
Trade and other payables(57,410)(257,410)
Short term borrowings00
Long term borrowings93,928(614,869)
Provisions(396,291)(396,291)
(359,773)(1,268,570)
Unadjusted not current assets959,378741,060
", "rows": [ { "row_index": 0, "location": [ 71.5056, 425.4831, 524.7742, 439.44 ], "cells": [ { "location": [ 71.5056, 425.4831, 524.7742, 439.44 ], "text": "Current assets", "html_text": "Current assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 1, "location": [ 71.5056, 411.5262, 524.7742, 425.4831 ], "cells": [ { "location": [ 71.5056, 411.5262, 184.8227, 425.4831 ], "text": "Cash - unrestricted", "html_text": "Cash - unrestricted", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 184.8227, 411.5262, 298.1399, 425.4831 ], "text": "3(a)", "html_text": "3(a)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 298.1399, 411.5262, 411.457, 425.4831 ], "text": "155,119", "html_text": "155,119", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 411.457, 411.5262, 524.7742, 425.4831 ], "text": "502,220", "html_text": "502,220", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 2, "location": [ 71.5056, 397.5692, 524.7742, 411.5262 ], "cells": [ { "location": [ 71.5056, 397.5692, 184.8227, 411.5262 ], "text": "Cash - restricted reserves", "html_text": "Cash - restricted reserves", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 184.8227, 397.5692, 298.1399, 411.5262 ], "text": "3(a)", "html_text": "3(a)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 298.1399, 397.5692, 411.457, 411.5262 ], "text": "1,049,576", "html_text": "1,049,576", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 411.457, 397.5692, 524.7742, 411.5262 ], "text": "1,094,258", "html_text": "1,094,258", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 3, "location": [ 71.5056, 383.6123, 524.7742, 397.5692 ], "cells": [ { "location": [ 71.5056, 383.6123, 184.8227, 397.5692 ], "text": "Receivables", "html_text": "Receivables", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 184.8227, 383.6123, 298.1399, 397.5692 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 298.1399, 383.6123, 411.457, 397.5692 ], "text": "75,999", "html_text": "75,999", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 411.457, 383.6123, 524.7742, 397.5692 ], "text": "374,695", "html_text": "374,695", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 4, "location": [ 71.5056, 369.6554, 524.7742, 383.6123 ], "cells": [ { "location": [ 71.5056, 369.6554, 184.8227, 383.6123 ], "text": "Inventories", "html_text": "Inventories", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 184.8227, 369.6554, 298.1399, 383.6123 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 298.1399, 369.6554, 411.457, 383.6123 ], "text": "38,457", "html_text": "38,457", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 411.457, 369.6554, 524.7742, 383.6123 ], "text": "38,457", "html_text": "38,457", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 5, "location": [ 71.5056, 355.6985, 524.7742, 369.6554 ], "cells": [ { "location": [ 71.5056, 355.6985, 184.8227, 369.6554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 184.8227, 355.6985, 298.1399, 369.6554 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 298.1399, 355.6985, 411.457, 369.6554 ], "text": "1,319,151", "html_text": "1,319,151", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 411.457, 355.6985, 524.7742, 369.6554 ], "text": "2,009,630", "html_text": "2,009,630", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 6, "location": [ 71.5056, 341.7415, 524.7742, 355.6985 ], "cells": [ { "location": [ 71.5056, 341.7415, 524.7742, 355.6985 ], "text": "Less: current liabilities", "html_text": "Less: current liabilities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 7, "location": [ 71.5056, 327.7846, 524.7742, 341.7415 ], "cells": [ { "location": [ 71.5056, 327.7846, 184.8227, 341.7415 ], "text": "Trade and other payables", "html_text": "Trade and other payables", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 184.8227, 327.7846, 298.1399, 341.7415 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 298.1399, 327.7846, 411.457, 341.7415 ], "text": "(57,410)", "html_text": "(57,410)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 411.457, 327.7846, 524.7742, 341.7415 ], "text": "(257,410)", "html_text": "(257,410)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 8, "location": [ 71.5056, 313.8277, 524.7742, 327.7846 ], "cells": [ { "location": [ 71.5056, 313.8277, 184.8227, 327.7846 ], "text": "Short term borrowings", "html_text": "Short term borrowings", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 184.8227, 313.8277, 298.1399, 327.7846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 298.1399, 313.8277, 411.457, 327.7846 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 411.457, 313.8277, 524.7742, 327.7846 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 9, "location": [ 71.5056, 299.8708, 524.7742, 313.8277 ], "cells": [ { "location": [ 71.5056, 299.8708, 184.8227, 313.8277 ], "text": "Long term borrowings", "html_text": "Long term borrowings", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 184.8227, 299.8708, 298.1399, 313.8277 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 298.1399, 299.8708, 411.457, 313.8277 ], "text": "93,928", "html_text": "93,928", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 411.457, 299.8708, 524.7742, 313.8277 ], "text": "(614,869)", "html_text": "(614,869)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 10, "location": [ 71.5056, 285.9138, 524.7742, 299.8708 ], "cells": [ { "location": [ 71.5056, 285.9138, 184.8227, 299.8708 ], "text": "Provisions", "html_text": "Provisions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 184.8227, 285.9138, 298.1399, 299.8708 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 298.1399, 285.9138, 411.457, 299.8708 ], "text": "(396,291)", "html_text": "(396,291)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 411.457, 285.9138, 524.7742, 299.8708 ], "text": "(396,291)", "html_text": "(396,291)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 11, "location": [ 71.5056, 271.9569, 524.7742, 285.9138 ], "cells": [ { "location": [ 71.5056, 271.9569, 184.8227, 285.9138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 184.8227, 271.9569, 298.1399, 285.9138 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 298.1399, 271.9569, 411.457, 285.9138 ], "text": "(359,773)", "html_text": "(359,773)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 411.457, 271.9569, 524.7742, 285.9138 ], "text": "(1,268,570)", "html_text": "(1,268,570)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 12, "location": [ 71.5056, 258, 524.7742, 271.9569 ], "cells": [ { "location": [ 71.5056, 258, 184.8227, 271.9569 ], "text": "Unadjusted not current assets", "html_text": "Unadjusted not current assets", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 184.8227, 258, 298.1399, 271.9569 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 298.1399, 258, 411.457, 271.9569 ], "text": "959,378", "html_text": "959,378", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 411.457, 258, 524.7742, 271.9569 ], "text": "741,060", "html_text": "741,060", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" } ], "n_rows": 13, "n_cols": 4, "ref": "#/tables/2", "reading_order": 4 }, { "page": 22, "type": "TOC_ITEM", "location": { "l": 74.6398, "t": 324.2521, "r": 522.1373, "b": 314.2922 }, "text": "Short term borrowings 0", "value": "0", "reading_order": 5 }, { "page": 22, "type": "TEXT", "location": { "l": 71.9855, "t": 265.44, "r": 524.2943, "b": 251.76 }, "text": "Unadjusted net current assets 959,378 741,060", "reading_order": 6 }, { "page": 22, "type": "TABLE", "location": { "l": 71.7455, "t": 152.88, "r": 525.0142, "b": 65.28 }, "text": "
Adjustments
Less: Cash - restricted reserves3(a)(1,037,259)(1,081,942)
Less: Land held for resale00
Less: Current loans - clubs / institutions30,506(30,506)
Add: Current portion of borrowings(93,928)614,869
Add: Long Service Leave Reserve141,303138,532
Adjusted net current assets - surplus/(deficit)0382,013
", "rows": [ { "row_index": 0, "location": [ 71.7455, 140.3657, 525.0142, 152.88 ], "cells": [ { "location": [ 71.7455, 140.3657, 525.0142, 152.88 ], "text": "Adjustments", "html_text": "Adjustments", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 1, "location": [ 71.7455, 127.8514, 525.0142, 140.3657 ], "cells": [ { "location": [ 71.7455, 127.8514, 185.0627, 140.3657 ], "text": "Less: Cash - restricted reserves", "html_text": "Less: Cash - restricted reserves", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 185.0627, 127.8514, 298.3798, 140.3657 ], "text": "3(a)", "html_text": "3(a)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 298.3798, 127.8514, 411.697, 140.3657 ], "text": "(1,037,259)", "html_text": "(1,037,259)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 411.697, 127.8514, 525.0142, 140.3657 ], "text": "(1,081,942)", "html_text": "(1,081,942)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 2, "location": [ 71.7455, 115.3371, 525.0142, 127.8514 ], "cells": [ { "location": [ 71.7455, 115.3371, 185.0627, 127.8514 ], "text": "Less: Land held for resale", "html_text": "Less: Land held for resale", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 185.0627, 115.3371, 298.3798, 127.8514 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 298.3798, 115.3371, 411.697, 127.8514 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 411.697, 115.3371, 525.0142, 127.8514 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 3, "location": [ 71.7455, 102.8229, 525.0142, 115.3371 ], "cells": [ { "location": [ 71.7455, 102.8229, 185.0627, 115.3371 ], "text": "Less: Current loans - clubs / institutions", "html_text": "Less: Current loans - clubs / institutions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 185.0627, 102.8229, 298.3798, 115.3371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 298.3798, 102.8229, 411.697, 115.3371 ], "text": "30,506", "html_text": "30,506", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 411.697, 102.8229, 525.0142, 115.3371 ], "text": "(30,506)", "html_text": "(30,506)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 4, "location": [ 71.7455, 90.3086, 525.0142, 102.8229 ], "cells": [ { "location": [ 71.7455, 90.3086, 185.0627, 102.8229 ], "text": "Add: Current portion of borrowings", "html_text": "Add: Current portion of borrowings", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 185.0627, 90.3086, 298.3798, 102.8229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 298.3798, 90.3086, 411.697, 102.8229 ], "text": "(93,928)", "html_text": "(93,928)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 411.697, 90.3086, 525.0142, 102.8229 ], "text": "614,869", "html_text": "614,869", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 5, "location": [ 71.7455, 77.7943, 525.0142, 90.3086 ], "cells": [ { "location": [ 71.7455, 77.7943, 185.0627, 90.3086 ], "text": "Add: Long Service Leave Reserve", "html_text": "Add: Long Service Leave Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 185.0627, 77.7943, 298.3798, 90.3086 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 298.3798, 77.7943, 411.697, 90.3086 ], "text": "141,303", "html_text": "141,303", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 411.697, 77.7943, 525.0142, 90.3086 ], "text": "138,532", "html_text": "138,532", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" }, { "row_index": 6, "location": [ 71.7455, 65.28, 525.0142, 77.7943 ], "cells": [ { "location": [ 71.7455, 65.28, 185.0627, 77.7943 ], "text": "Adjusted net current assets - surplus/(deficit)", "html_text": "Adjusted net current assets - surplus/(deficit)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 185.0627, 65.28, 298.3798, 77.7943 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 298.3798, 65.28, 411.697, 77.7943 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 411.697, 65.28, 525.0142, 77.7943 ], "text": "382,013", "html_text": "382,013", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" } ], "n_rows": 7, "n_cols": 4, "ref": "#/tables/3", "reading_order": 7 }, { "page": 22, "type": "TOC_ITEM", "location": { "l": 74.6398, "t": 126.4621, "r": 522.1377, "b": 116.5021 }, "text": "Less: Land held for resale 0", "value": "0", "reading_order": 8 } ] }, { "page": 23, "items": [ { "page": 23, "type": "TEXT", "location": { "l": 515.04, "t": 516.8558, "r": 810, "b": 494.7803 }, "text": "A detailed breakdown of acquisitions on an individual asset basis can be found in the supplementary information attached to this budget document.", "reading_order": 0 }, { "page": 23, "type": "TEXT", "location": { "l": 24.24, "t": 504.6183, "r": 801.36, "b": 471.505 }, "text": "Total acquisitions $5,000$ $0$ $0$ $2,000$ $0$ $1,108,000$ $22,500$ $316,000$ $1,097,460$ $37,000$ $0$ $2,587,960$ $1,868,61$", "reading_order": 1 }, { "page": 23, "type": "TEXT", "location": { "l": 17.28, "t": 464.0665, "r": 27.36, "b": 455.6681 }, "text": "O", "reading_order": 2 }, { "page": 23, "type": "TITLE", "location": { "l": 723.6, "t": 464.7863, "r": 809.76, "b": 444.8703 }, "text": "Land Held for Resale\nLand held for resale", "reading_order": 3, "level": 5 }, { "page": 23, "type": "TABLE", "location": { "l": 13.2, "t": 440.0713, "r": 747.6, "b": 109.4179 }, "text": "
Reporting program
EquipmentGovernanceGeneral purpose fundingLaw, order, public safetyHealthEducation and welfareHousingCommunity amenitiesRecreation and cultureTransportEconomic servicesOther property and services2017/18 Budget total2016/17 Actual total
< /td > < td >< /td > < td >< /td > < td >< /td > < td >< /td > < td >< /td > < td >
00000000000045,961
000001,108,00022,50045,000037,00001,212,500141,973
5,000002,0000007,00000014,00065,621
00000001,0000001,00025,399
000000096,00000096,0000
5,000002,00001,108,00022,500149,000037,00001,323,500278,953
000000001,047,460001,047,4601,317,808
0000000050,0000050,00050,092
000000000000153,658
0000000167,000000167,00068,103
0000000167,0001,097,460001,264,4601,589,661
", "rows": [ { "row_index": 0, "location": [ 13.2, 416.4532, 747.6, 440.0713 ], "cells": [ { "location": [ 13.2, 416.4532, 747.6, 440.0713 ], "text": "Reporting program", "html_text": "Reporting program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 14, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 13.2, 227.5084, 747.6, 416.4532 ], "cells": [ { "location": [ 13.2, 227.5084, 65.6571, 416.4532 ], "text": "Equipment", "html_text": "Equipment", "links": [], "cell_header_index": 0, "rowspan": 8, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 65.6571, 369.217, 118.1143, 416.4532 ], "text": "Governance", "html_text": "Governance", "links": [], "cell_header_index": 1, "rowspan": 2, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.1143, 392.8351, 170.5714, 416.4532 ], "text": "General purpose funding", "html_text": "General purpose funding", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 170.5714, 392.8351, 223.0286, 416.4532 ], "text": "Law, order, public safety", "html_text": "Law, order, public safety", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.0286, 392.8351, 275.4857, 416.4532 ], "text": "Health", "html_text": "Health", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 275.4857, 392.8351, 327.9429, 416.4532 ], "text": "Education and welfare", "html_text": "Education and welfare", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.9429, 392.8351, 380.4, 416.4532 ], "text": "Housing", "html_text": "Housing", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 380.4, 392.8351, 432.8571, 416.4532 ], "text": "Community amenities", "html_text": "Community amenities", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.8571, 392.8351, 485.3143, 416.4532 ], "text": "Recreation and culture", "html_text": "Recreation and culture", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.3143, 392.8351, 537.7714, 416.4532 ], "text": "Transport", "html_text": "Transport", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 537.7714, 392.8351, 590.2286, 416.4532 ], "text": "Economic services", "html_text": "Economic services", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 590.2286, 392.8351, 642.6857, 416.4532 ], "text": "Other property and services", "html_text": "Other property and services", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.6857, 392.8351, 695.1429, 416.4532 ], "text": "2017/18 Budget total", "html_text": "2017/18 Budget total", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 695.1429, 392.8351, 747.6, 416.4532 ], "text": "2016/17 Actual total", "html_text": "2016/17 Actual total", "links": [], "cell_header_index": 13, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 118.1143, 369.217, 747.6, 392.8351 ], "cells": [ { "location": [ 118.1143, 369.217, 170.5714, 392.8351 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 170.5714, 369.217, 223.0286, 392.8351 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.0286, 369.217, 275.4857, 392.8351 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 275.4857, 369.217, 327.9429, 392.8351 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.9429, 369.217, 380.4, 392.8351 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 380.4, 369.217, 432.8571, 392.8351 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.8571, 369.217, 485.3143, 392.8351 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.3143, 369.217, 537.7714, 392.8351 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 537.7714, 369.217, 590.2286, 392.8351 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 590.2286, 369.217, 642.6857, 392.8351 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.6857, 369.217, 695.1429, 392.8351 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 695.1429, 369.217, 747.6, 392.8351 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 13, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 65.6571, 345.5989, 747.6, 369.217 ], "cells": [ { "location": [ 65.6571, 345.5989, 118.1143, 369.217 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.1143, 345.5989, 170.5714, 369.217 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 170.5714, 345.5989, 223.0286, 369.217 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.0286, 345.5989, 275.4857, 369.217 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 275.4857, 345.5989, 327.9429, 369.217 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.9429, 345.5989, 380.4, 369.217 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 380.4, 345.5989, 432.8571, 369.217 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.8571, 345.5989, 485.3143, 369.217 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.3143, 345.5989, 537.7714, 369.217 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 537.7714, 345.5989, 590.2286, 369.217 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 590.2286, 345.5989, 642.6857, 369.217 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.6857, 345.5989, 695.1429, 369.217 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 695.1429, 345.5989, 747.6, 369.217 ], "text": "45,961", "html_text": "45,961", "links": [], "cell_header_index": 13, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 65.6571, 321.9808, 747.6, 345.5989 ], "cells": [ { "location": [ 65.6571, 321.9808, 118.1143, 345.5989 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.1143, 321.9808, 170.5714, 345.5989 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 170.5714, 321.9808, 223.0286, 345.5989 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.0286, 321.9808, 275.4857, 345.5989 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 275.4857, 321.9808, 327.9429, 345.5989 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.9429, 321.9808, 380.4, 345.5989 ], "text": "1,108,000", "html_text": "1,108,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 380.4, 321.9808, 432.8571, 345.5989 ], "text": "22,500", "html_text": "22,500", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.8571, 321.9808, 485.3143, 345.5989 ], "text": "45,000", "html_text": "45,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.3143, 321.9808, 537.7714, 345.5989 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 537.7714, 321.9808, 590.2286, 345.5989 ], "text": "37,000", "html_text": "37,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 590.2286, 321.9808, 642.6857, 345.5989 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.6857, 321.9808, 695.1429, 345.5989 ], "text": "1,212,500", "html_text": "1,212,500", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 695.1429, 321.9808, 747.6, 345.5989 ], "text": "141,973", "html_text": "141,973", "links": [], "cell_header_index": 13, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 65.6571, 298.3627, 747.6, 321.9808 ], "cells": [ { "location": [ 65.6571, 298.3627, 118.1143, 321.9808 ], "text": "5,000", "html_text": "5,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.1143, 298.3627, 170.5714, 321.9808 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 170.5714, 298.3627, 223.0286, 321.9808 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.0286, 298.3627, 275.4857, 321.9808 ], "text": "2,000", "html_text": "2,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 275.4857, 298.3627, 327.9429, 321.9808 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.9429, 298.3627, 380.4, 321.9808 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 380.4, 298.3627, 432.8571, 321.9808 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.8571, 298.3627, 485.3143, 321.9808 ], "text": "7,000", "html_text": "7,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.3143, 298.3627, 537.7714, 321.9808 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 537.7714, 298.3627, 590.2286, 321.9808 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 590.2286, 298.3627, 642.6857, 321.9808 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.6857, 298.3627, 695.1429, 321.9808 ], "text": "14,000", "html_text": "14,000", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 695.1429, 298.3627, 747.6, 321.9808 ], "text": "65,621", "html_text": "65,621", "links": [], "cell_header_index": 13, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 65.6571, 274.7446, 747.6, 298.3627 ], "cells": [ { "location": [ 65.6571, 274.7446, 118.1143, 298.3627 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.1143, 274.7446, 170.5714, 298.3627 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 170.5714, 274.7446, 223.0286, 298.3627 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.0286, 274.7446, 275.4857, 298.3627 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 275.4857, 274.7446, 327.9429, 298.3627 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.9429, 274.7446, 380.4, 298.3627 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 380.4, 274.7446, 432.8571, 298.3627 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.8571, 274.7446, 485.3143, 298.3627 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.3143, 274.7446, 537.7714, 298.3627 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 537.7714, 274.7446, 590.2286, 298.3627 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 590.2286, 274.7446, 642.6857, 298.3627 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.6857, 274.7446, 695.1429, 298.3627 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 695.1429, 274.7446, 747.6, 298.3627 ], "text": "25,399", "html_text": "25,399", "links": [], "cell_header_index": 13, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 65.6571, 251.1265, 747.6, 274.7446 ], "cells": [ { "location": [ 65.6571, 251.1265, 118.1143, 274.7446 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.1143, 251.1265, 170.5714, 274.7446 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 170.5714, 251.1265, 223.0286, 274.7446 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.0286, 251.1265, 275.4857, 274.7446 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 275.4857, 251.1265, 327.9429, 274.7446 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.9429, 251.1265, 380.4, 274.7446 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 380.4, 251.1265, 432.8571, 274.7446 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.8571, 251.1265, 485.3143, 274.7446 ], "text": "96,000", "html_text": "96,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.3143, 251.1265, 537.7714, 274.7446 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 537.7714, 251.1265, 590.2286, 274.7446 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 590.2286, 251.1265, 642.6857, 274.7446 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.6857, 251.1265, 695.1429, 274.7446 ], "text": "96,000", "html_text": "96,000", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 695.1429, 251.1265, 747.6, 274.7446 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 13, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 65.6571, 227.5084, 747.6, 251.1265 ], "cells": [ { "location": [ 65.6571, 227.5084, 118.1143, 251.1265 ], "text": "5,000", "html_text": "5,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.1143, 227.5084, 170.5714, 251.1265 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 170.5714, 227.5084, 223.0286, 251.1265 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.0286, 227.5084, 275.4857, 251.1265 ], "text": "2,000", "html_text": "2,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 275.4857, 227.5084, 327.9429, 251.1265 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.9429, 227.5084, 380.4, 251.1265 ], "text": "1,108,000", "html_text": "1,108,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 380.4, 227.5084, 432.8571, 251.1265 ], "text": "22,500", "html_text": "22,500", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.8571, 227.5084, 485.3143, 251.1265 ], "text": "149,000", "html_text": "149,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.3143, 227.5084, 537.7714, 251.1265 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 537.7714, 227.5084, 590.2286, 251.1265 ], "text": "37,000", "html_text": "37,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 590.2286, 227.5084, 642.6857, 251.1265 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.6857, 227.5084, 695.1429, 251.1265 ], "text": "1,323,500", "html_text": "1,323,500", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 695.1429, 227.5084, 747.6, 251.1265 ], "text": "278,953", "html_text": "278,953", "links": [], "cell_header_index": 13, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 13.2, 109.4179, 747.6, 227.5084 ], "cells": [ { "location": [ 13.2, 109.4179, 65.6571, 227.5084 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 5, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 65.6571, 203.8903, 118.1143, 227.5084 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.1143, 203.8903, 170.5714, 227.5084 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 170.5714, 203.8903, 223.0286, 227.5084 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.0286, 203.8903, 275.4857, 227.5084 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 275.4857, 203.8903, 327.9429, 227.5084 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.9429, 203.8903, 380.4, 227.5084 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 380.4, 203.8903, 432.8571, 227.5084 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.8571, 203.8903, 485.3143, 227.5084 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.3143, 203.8903, 537.7714, 227.5084 ], "text": "1,047,460", "html_text": "1,047,460", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 537.7714, 203.8903, 590.2286, 227.5084 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 590.2286, 203.8903, 642.6857, 227.5084 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.6857, 203.8903, 695.1429, 227.5084 ], "text": "1,047,460", "html_text": "1,047,460", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 695.1429, 203.8903, 747.6, 227.5084 ], "text": "1,317,808", "html_text": "1,317,808", "links": [], "cell_header_index": 13, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 65.6571, 180.2722, 747.6, 203.8903 ], "cells": [ { "location": [ 65.6571, 180.2722, 118.1143, 203.8903 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.1143, 180.2722, 170.5714, 203.8903 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 170.5714, 180.2722, 223.0286, 203.8903 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.0286, 180.2722, 275.4857, 203.8903 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 275.4857, 180.2722, 327.9429, 203.8903 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.9429, 180.2722, 380.4, 203.8903 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 380.4, 180.2722, 432.8571, 203.8903 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.8571, 180.2722, 485.3143, 203.8903 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.3143, 180.2722, 537.7714, 203.8903 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 537.7714, 180.2722, 590.2286, 203.8903 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 590.2286, 180.2722, 642.6857, 203.8903 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.6857, 180.2722, 695.1429, 203.8903 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 695.1429, 180.2722, 747.6, 203.8903 ], "text": "50,092", "html_text": "50,092", "links": [], "cell_header_index": 13, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 65.6571, 156.6541, 747.6, 180.2722 ], "cells": [ { "location": [ 65.6571, 156.6541, 118.1143, 180.2722 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.1143, 156.6541, 170.5714, 180.2722 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 170.5714, 156.6541, 223.0286, 180.2722 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.0286, 156.6541, 275.4857, 180.2722 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 275.4857, 156.6541, 327.9429, 180.2722 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.9429, 156.6541, 380.4, 180.2722 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 380.4, 156.6541, 432.8571, 180.2722 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.8571, 156.6541, 485.3143, 180.2722 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.3143, 156.6541, 537.7714, 180.2722 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 537.7714, 156.6541, 590.2286, 180.2722 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 590.2286, 156.6541, 642.6857, 180.2722 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.6857, 156.6541, 695.1429, 180.2722 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 695.1429, 156.6541, 747.6, 180.2722 ], "text": "153,658", "html_text": "153,658", "links": [], "cell_header_index": 13, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 65.6571, 133.036, 747.6, 156.6541 ], "cells": [ { "location": [ 65.6571, 133.036, 118.1143, 156.6541 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.1143, 133.036, 170.5714, 156.6541 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 170.5714, 133.036, 223.0286, 156.6541 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.0286, 133.036, 275.4857, 156.6541 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 275.4857, 133.036, 327.9429, 156.6541 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.9429, 133.036, 380.4, 156.6541 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 380.4, 133.036, 432.8571, 156.6541 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.8571, 133.036, 485.3143, 156.6541 ], "text": "167,000", "html_text": "167,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.3143, 133.036, 537.7714, 156.6541 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 537.7714, 133.036, 590.2286, 156.6541 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 590.2286, 133.036, 642.6857, 156.6541 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.6857, 133.036, 695.1429, 156.6541 ], "text": "167,000", "html_text": "167,000", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 695.1429, 133.036, 747.6, 156.6541 ], "text": "68,103", "html_text": "68,103", "links": [], "cell_header_index": 13, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 65.6571, 109.4179, 747.6, 133.036 ], "cells": [ { "location": [ 65.6571, 109.4179, 118.1143, 133.036 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 118.1143, 109.4179, 170.5714, 133.036 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 170.5714, 109.4179, 223.0286, 133.036 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.0286, 109.4179, 275.4857, 133.036 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 275.4857, 109.4179, 327.9429, 133.036 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 327.9429, 109.4179, 380.4, 133.036 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 380.4, 109.4179, 432.8571, 133.036 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 432.8571, 109.4179, 485.3143, 133.036 ], "text": "167,000", "html_text": "167,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 485.3143, 109.4179, 537.7714, 133.036 ], "text": "1,097,460", "html_text": "1,097,460", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 537.7714, 109.4179, 590.2286, 133.036 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 590.2286, 109.4179, 642.6857, 133.036 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.6857, 109.4179, 695.1429, 133.036 ], "text": "1,264,460", "html_text": "1,264,460", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 695.1429, 109.4179, 747.6, 133.036 ], "text": "1,589,661", "html_text": "1,589,661", "links": [], "cell_header_index": 13, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 14, "n_cols": 14, "ref": "#/tables/0", "reading_order": 4 }, { "page": 23, "type": "TITLE", "location": { "l": 719.76, "t": 414.6364, "r": 801.84, "b": 404.5585 }, "text": "Infrastructure - Other", "reading_order": 5, "level": 5 }, { "page": 23, "type": "TEXT", "location": { "l": 759.6, "t": 395.4403, "r": 801.36, "b": 364.0066 }, "text": "Footpaths\nDrainage", "reading_order": 6 }, { "page": 23, "type": "TITLE", "location": { "l": 754.32, "t": 352.9689, "r": 809.52, "b": 334.4926 }, "text": "Infrastructure Roads", "reading_order": 7, "level": 3 }, { "page": 23, "type": "TITLE", "location": { "l": 739.68, "t": 303.7788, "r": 802.32, "b": 293.4608 }, "text": "Swimming Pool", "reading_order": 8, "level": 5 }, { "page": 23, "type": "TEXT", "location": { "l": 719.76, "t": 284.1027, "r": 802.08, "b": 273.065 }, "text": "Plant and Equipment", "reading_order": 9 }, { "page": 23, "type": "TEXT", "location": { "l": 705.6, "t": 264.1867, "r": 801.84, "b": 252.6691 }, "text": "Furniture and Equipment", "reading_order": 10 }, { "page": 23, "type": "TEXT", "location": { "l": 762.48, "t": 244.2708, "r": 802.56, "b": 232.7531 }, "text": "Buildings", "reading_order": 11 }, { "page": 23, "type": "TITLE", "location": { "l": 692.4, "t": 215.4766, "r": 810.24, "b": 202.2792 }, "text": "Property, Plant and Equipment", "reading_order": 12, "level": 4 }, { "page": 23, "type": "TITLE", "location": { "l": 758.64, "t": 192.6812, "r": 810, "b": 183.0831 }, "text": "Asset class", "reading_order": 13, "level": 5 }, { "page": 23, "type": "TEXT", "location": { "l": 567.84, "t": 119.7359, "r": 814.08, "b": 106.2986 }, "text": "The following assets are budgeted to be acquired during the year.", "reading_order": 14 }, { "page": 23, "type": "TITLE", "location": { "l": 344.88, "t": 83.5032, "r": 544.8, "b": 63.5872 }, "text": "NOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 15, "level": 1 }, { "page": 23, "type": "TEXT", "location": { "l": 392.88, "t": 63.3472, "r": 498.48, "b": 53.5092 }, "text": "SHIRE OF GOOMALLING", "reading_order": 16 }, { "page": 23, "type": "TEXT", "location": { "l": 702.96, "t": 97.9003, "r": 820.56, "b": 86.3826 }, "text": "5. ACQUISITION OF ASSETS", "reading_order": 17 } ] }, { "page": 24, "items": [ { "page": 24, "type": "TITLE", "location": { "l": 299.28, "t": 540.851, "r": 542.16, "b": 504.1384 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 4 }, { "page": 24, "type": "TITLE", "location": { "l": 31.2, "t": 489.8788, "r": 159.3983, "b": 479.9188 }, "text": "6. DISPOSALS OF ASSETS", "reading_order": 1, "level": 5 }, { "page": 24, "type": "TOC", "location": { "l": 31.2, "t": 489.8788, "r": 800.0581, "b": 169.3988 }, "text": "", "items": [], "reading_order": 2 }, { "page": 24, "type": "TABLE", "location": { "l": 39.36, "t": 444.3904, "r": 804.48, "b": 142.5313 }, "text": "
By ProgramNet book value < /td > < td > Sale proceeds2017/18 Budget Profit < /td > < td > 2016/17 Actual Profit2016/17 Budget Profit < /td > < td > 2016/17 Budget Loss2016/17 Budget Loss $
Housing
Sale of 14 High St0006,4980128,3940
Transport
Sale of 1983 Merc Truck0000(6,496)0(23,500)
Economic services0000(59,160)00
Sale of Grange St Blocks x4427,480250,0000(177,480)000
Sale Lot 207 Hennessy Place0000000
427,480250,0000(177,480)6,498(65,656)128,394
By ClassNet book value $Sale proceeds < /td > < td > 2017/18 Budget Profit2016/17 Actual Profit < /td > < td > 2016/17 Budget Profit2016/17 Budget Profit < /td > < td > 2016/17 Budget Loss
Land and buildings427,480250,0000(177,480)6,498(59,160)6,498
Plant and equipment00000(6,496)0
427,480250,0000(177,480)6,498(65,656)6,498
", "rows": [ { "row_index": 0, "location": [ 39.36, 421.1705, 804.48, 444.3904 ], "cells": [ { "location": [ 39.36, 421.1705, 135, 444.3904 ], "text": "By Program", "html_text": "By Program", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135, 421.1705, 230.64, 444.3904 ], "text": "Net book value $", "html_text": "Net book value $", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 230.64, 421.1705, 326.28, 444.3904 ], "text": "Sale proceeds $", "html_text": "Sale proceeds $", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 326.28, 421.1705, 421.92, 444.3904 ], "text": "2017/18 Budget Profit $", "html_text": "2017/18 Budget Profit $", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.92, 421.1705, 517.56, 444.3904 ], "text": "2016/17 Actual Profit $", "html_text": "2016/17 Actual Profit $", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.56, 421.1705, 613.2, 444.3904 ], "text": "2016/17 Budget Profit $", "html_text": "2016/17 Budget Profit $", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 613.2, 421.1705, 708.84, 444.3904 ], "text": "2016/17 Budget Loss $", "html_text": "2016/17 Budget Loss $", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 708.84, 421.1705, 804.48, 444.3904 ], "text": "2016/17 Budget Loss $", "html_text": "2016/17 Budget Loss $", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 39.36, 397.9505, 804.48, 421.1705 ], "cells": [ { "location": [ 39.36, 397.9505, 135, 421.1705 ], "text": "Housing", "html_text": "Housing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135, 397.9505, 230.64, 421.1705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 230.64, 397.9505, 326.28, 421.1705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 326.28, 397.9505, 421.92, 421.1705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.92, 397.9505, 517.56, 421.1705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.56, 397.9505, 613.2, 421.1705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 613.2, 397.9505, 708.84, 421.1705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 708.84, 397.9505, 804.48, 421.1705 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 39.36, 374.7306, 804.48, 397.9505 ], "cells": [ { "location": [ 39.36, 374.7306, 135, 397.9505 ], "text": "Sale of 14 High St", "html_text": "Sale of 14 High St", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135, 374.7306, 230.64, 397.9505 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 230.64, 374.7306, 326.28, 397.9505 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 326.28, 374.7306, 421.92, 397.9505 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.92, 374.7306, 517.56, 397.9505 ], "text": "6,498", "html_text": "6,498", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.56, 374.7306, 613.2, 397.9505 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 613.2, 374.7306, 708.84, 397.9505 ], "text": "128,394", "html_text": "128,394", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 708.84, 374.7306, 804.48, 397.9505 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 39.36, 351.5107, 804.48, 374.7306 ], "cells": [ { "location": [ 39.36, 351.5107, 135, 374.7306 ], "text": "Transport", "html_text": "Transport", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135, 351.5107, 230.64, 374.7306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 230.64, 351.5107, 326.28, 374.7306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 326.28, 351.5107, 421.92, 374.7306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.92, 351.5107, 517.56, 374.7306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.56, 351.5107, 613.2, 374.7306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 613.2, 351.5107, 708.84, 374.7306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 708.84, 351.5107, 804.48, 374.7306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 39.36, 328.2907, 804.48, 351.5107 ], "cells": [ { "location": [ 39.36, 328.2907, 135, 351.5107 ], "text": "Sale of 1983 Merc Truck", "html_text": "Sale of 1983 Merc Truck", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135, 328.2907, 230.64, 351.5107 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 230.64, 328.2907, 326.28, 351.5107 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 326.28, 328.2907, 421.92, 351.5107 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.92, 328.2907, 517.56, 351.5107 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.56, 328.2907, 613.2, 351.5107 ], "text": "(6,496)", "html_text": "(6,496)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 613.2, 328.2907, 708.84, 351.5107 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 708.84, 328.2907, 804.48, 351.5107 ], "text": "(23,500)", "html_text": "(23,500)", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 39.36, 305.0708, 804.48, 328.2907 ], "cells": [ { "location": [ 39.36, 305.0708, 135, 328.2907 ], "text": "Economic services", "html_text": "Economic services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135, 305.0708, 230.64, 328.2907 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 230.64, 305.0708, 326.28, 328.2907 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 326.28, 305.0708, 421.92, 328.2907 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.92, 305.0708, 517.56, 328.2907 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.56, 305.0708, 613.2, 328.2907 ], "text": "(59,160)", "html_text": "(59,160)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 613.2, 305.0708, 708.84, 328.2907 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 708.84, 305.0708, 804.48, 328.2907 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 39.36, 281.8509, 804.48, 305.0708 ], "cells": [ { "location": [ 39.36, 281.8509, 135, 305.0708 ], "text": "Sale of Grange St Blocks x4", "html_text": "Sale of Grange St Blocks x4", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135, 281.8509, 230.64, 305.0708 ], "text": "427,480", "html_text": "427,480", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 230.64, 281.8509, 326.28, 305.0708 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 326.28, 281.8509, 421.92, 305.0708 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.92, 281.8509, 517.56, 305.0708 ], "text": "(177,480)", "html_text": "(177,480)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.56, 281.8509, 613.2, 305.0708 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 613.2, 281.8509, 708.84, 305.0708 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 708.84, 281.8509, 804.48, 305.0708 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 39.36, 258.631, 804.48, 281.8509 ], "cells": [ { "location": [ 39.36, 258.631, 135, 281.8509 ], "text": "Sale Lot 207 Hennessy Place", "html_text": "Sale Lot 207 Hennessy Place", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135, 258.631, 230.64, 281.8509 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 230.64, 258.631, 326.28, 281.8509 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 326.28, 258.631, 421.92, 281.8509 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.92, 258.631, 517.56, 281.8509 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.56, 258.631, 613.2, 281.8509 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 613.2, 258.631, 708.84, 281.8509 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 708.84, 258.631, 804.48, 281.8509 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 39.36, 235.411, 804.48, 258.631 ], "cells": [ { "location": [ 39.36, 235.411, 135, 258.631 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135, 235.411, 230.64, 258.631 ], "text": "427,480", "html_text": "427,480", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 230.64, 235.411, 326.28, 258.631 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 326.28, 235.411, 421.92, 258.631 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.92, 235.411, 517.56, 258.631 ], "text": "(177,480)", "html_text": "(177,480)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.56, 235.411, 613.2, 258.631 ], "text": "6,498", "html_text": "6,498", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 613.2, 235.411, 708.84, 258.631 ], "text": "(65,656)", "html_text": "(65,656)", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 708.84, 235.411, 804.48, 258.631 ], "text": "128,394", "html_text": "128,394", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 39.36, 212.1911, 804.48, 235.411 ], "cells": [ { "location": [ 39.36, 212.1911, 135, 235.411 ], "text": "By Class", "html_text": "By Class", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135, 212.1911, 230.64, 235.411 ], "text": "Net book value $", "html_text": "Net book value $", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 230.64, 212.1911, 326.28, 235.411 ], "text": "Sale proceeds $", "html_text": "Sale proceeds $", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 326.28, 212.1911, 421.92, 235.411 ], "text": "2017/18 Budget Profit $", "html_text": "2017/18 Budget Profit $", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.92, 212.1911, 517.56, 235.411 ], "text": "2016/17 Actual Profit $", "html_text": "2016/17 Actual Profit $", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.56, 212.1911, 613.2, 235.411 ], "text": "2016/17 Budget Profit $", "html_text": "2016/17 Budget Profit $", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 613.2, 212.1911, 708.84, 235.411 ], "text": "2016/17 Budget Profit $", "html_text": "2016/17 Budget Profit $", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 708.84, 212.1911, 804.48, 235.411 ], "text": "2016/17 Budget Loss $", "html_text": "2016/17 Budget Loss $", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 39.36, 188.9712, 804.48, 212.1911 ], "cells": [ { "location": [ 39.36, 188.9712, 135, 212.1911 ], "text": "Land and buildings", "html_text": "Land and buildings", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135, 188.9712, 230.64, 212.1911 ], "text": "427,480", "html_text": "427,480", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 230.64, 188.9712, 326.28, 212.1911 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 326.28, 188.9712, 421.92, 212.1911 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.92, 188.9712, 517.56, 212.1911 ], "text": "(177,480)", "html_text": "(177,480)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.56, 188.9712, 613.2, 212.1911 ], "text": "6,498", "html_text": "6,498", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 613.2, 188.9712, 708.84, 212.1911 ], "text": "(59,160)", "html_text": "(59,160)", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 708.84, 188.9712, 804.48, 212.1911 ], "text": "6,498", "html_text": "6,498", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 39.36, 165.7512, 804.48, 188.9712 ], "cells": [ { "location": [ 39.36, 165.7512, 135, 188.9712 ], "text": "Plant and equipment", "html_text": "Plant and equipment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135, 165.7512, 230.64, 188.9712 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 230.64, 165.7512, 326.28, 188.9712 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 326.28, 165.7512, 421.92, 188.9712 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.92, 165.7512, 517.56, 188.9712 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.56, 165.7512, 613.2, 188.9712 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 613.2, 165.7512, 708.84, 188.9712 ], "text": "(6,496)", "html_text": "(6,496)", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 708.84, 165.7512, 804.48, 188.9712 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 39.36, 142.5313, 804.48, 165.7512 ], "cells": [ { "location": [ 39.36, 142.5313, 135, 165.7512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 135, 142.5313, 230.64, 165.7512 ], "text": "427,480", "html_text": "427,480", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 230.64, 142.5313, 326.28, 165.7512 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 326.28, 142.5313, 421.92, 165.7512 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.92, 142.5313, 517.56, 165.7512 ], "text": "(177,480)", "html_text": "(177,480)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.56, 142.5313, 613.2, 165.7512 ], "text": "6,498", "html_text": "6,498", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 613.2, 142.5313, 708.84, 165.7512 ], "text": "(65,656)", "html_text": "(65,656)", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 708.84, 142.5313, 804.48, 165.7512 ], "text": "6,498", "html_text": "6,498", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 13, "n_cols": 8, "ref": "#/tables/0", "reading_order": 3 }, { "page": 24, "type": "TOC_ITEM", "location": { "l": 46.113, "t": 378.6322, "r": 800.0577, "b": 368.6722 }, "text": "Sale of 14 High St 0 0 0 0 6,498 0 128,394", "value": "0", "reading_order": 4 }, { "page": 24, "type": "TOC_ITEM", "location": { "l": 43.3439, "t": 316.8321, "r": 800.0577, "b": 306.8721 }, "text": "Economic services 0 0 0 0 0 (59,160) 0", "value": "0", "reading_order": 5 }, { "page": 24, "type": "TOC_ITEM", "location": { "l": 46.1128, "t": 304.4723, "r": 800.0577, "b": 294.5123 }, "text": "Sale of Grange St Blocks x4 427,480 250,000 0 (177,480) 0 0 0", "value": "0", "reading_order": 6 }, { "page": 24, "type": "TOC_ITEM", "location": { "l": 48.8816, "t": 292.0923, "r": 800.0581, "b": 282.1322 }, "text": "Sale Lot 207 Hennessy Place 0 0 0 0 0 0 0", "value": "0", "reading_order": 7 }, { "page": 24, "type": "TOC_ITEM", "location": { "l": 43.3441, "t": 204.1324, "r": 800.0578, "b": 194.1488 }, "text": "Land and buildings 427,480 250,000 0 (177,480) 6,498 (59,160) 6,498", "value": "0", "reading_order": 8 }, { "page": 24, "type": "TOC_ITEM", "location": { "l": 43.3441, "t": 179.3824, "r": 800.0581, "b": 169.3988 }, "text": "Plant and equipment 0 0 0 0 0 (6,496) 0", "value": "0", "reading_order": 9 } ] }, { "page": 25, "items": [ { "page": 25, "type": "TITLE", "location": { "l": 299.04, "t": 529.0933, "r": 542.4, "b": 491.9008 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 25, "type": "TITLE", "location": { "l": 27.84, "t": 479.4234, "r": 208.08, "b": 467.9057 }, "text": "7. INFORMATION ON BORROWINGS", "reading_order": 1, "level": 5 }, { "page": 25, "type": "TEXT", "location": { "l": 23.04, "t": 466.466, "r": 154.8, "b": 454.9483 }, "text": "(a) Borrowing repayments", "reading_order": 2 }, { "page": 25, "type": "TEXT", "location": { "l": 40.32, "t": 454.2284, "r": 491.28, "b": 441.511 }, "text": "Movement in borrowings and interest between the beginning and the end of the current financial year.", "reading_order": 3 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 393.0674, "r": 743.04, "b": 373.7647 }, "text": "Housing", "reading_order": 4 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 373.7647, "r": 743.04, "b": 354.4619 }, "text": "Loan 113 - Aged Housing Wollyam st Recreation and culture 200,000 7,338 0 192,662 0 5,800 0", "reading_order": 5 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 354.4619, "r": 743.04, "b": 335.1591 }, "text": "Loan 111 New Sports Pavilion 1,178,737 22,800 20,813 1,155,937 1,178,737 73,951 69,688", "reading_order": 6 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 335.1591, "r": 743.04, "b": 315.8563 }, "text": "Loan 114 Retic Football/Hockey Ovals 70,000 6,175 0 63,825 0 1,598 0", "reading_order": 7 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 315.8563, "r": 743.04, "b": 296.5536 }, "text": "Economic services", "reading_order": 8 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 296.5536, "r": 743.04, "b": 277.2508 }, "text": "Loan 105 Slater Homestead 61,314 13,644 13,644 47,670 61,314 4,430 1,169", "reading_order": 9 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 277.2508, "r": 743.04, "b": 257.948 }, "text": "Loan 104 Community Centre 204,393 45,478 45,478 158,915 204,393 14,766 16,857", "reading_order": 10 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 257.948, "r": 743.04, "b": 238.6452 }, "text": "Loan 106 Rural Community Centre 422,187 12,913 11,468 409,274 422,187 36,665 29,354", "reading_order": 11 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 238.6452, "r": 743.04, "b": 219.3424 }, "text": "Loan 108 Salmon Gum & Grange 787,006 152,658 141,425 634,348 787,006 57,341 50,657", "reading_order": 12 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 219.3424, "r": 743.04, "b": 200.0397 }, "text": "Loan 109 Caravan Park Ablution 41,075 12,961 12,280 28,114 41,075 2,072 1,556", "reading_order": 13 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 200.0397, "r": 743.04, "b": 180.7369 }, "text": "*Loan 112 Bank Overdraft 1,000,000 250,000 250,000 750,000 1,000,000 54,500 33,076", "reading_order": 14 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 161.4341, "r": 743.04, "b": 142.1313 }, "text": "Recreation and culture", "reading_order": 15 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 142.1313, "r": 743.04, "b": 122.8286 }, "text": "Loan 110 332,601 30,503 28,596 302,098 332,601 20,611 20,973", "reading_order": 16 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 431.673, "r": 743.04, "b": 393.0674 }, "text": "Purpose Principal 1-Jul-17 New loans Principal repayments Principal outstanding Interest repayments", "reading_order": 17 }, { "page": 25, "type": "TEXT", "location": { "l": 274.08, "t": 412.3702, "r": 743.04, "b": 393.0674 }, "text": "2017/18 Budget 2016/17 Actual 2017/18 Budget 2016/17 Actual 2017/18 Budget 2016/17 Actual", "reading_order": 18 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 180.7369, "r": 743.04, "b": 161.4341 }, "text": "Self Supporting Loans 3,694,711 270,000 523,967 495,108 3,440,744 3,694,711 251,123", "reading_order": 19 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 122.8286, "r": 743.04, "b": 103.5258 }, "text": "332,601 0 30,503 28,596 302,098 332,601 20,611 20,973", "reading_order": 20 }, { "page": 25, "type": "TEXT", "location": { "l": 39.6, "t": 103.5258, "r": 743.04, "b": 84.223 }, "text": "4,027,312 270,000 554,470 523,704 3,742,842 4,027,312 271,734 223,330", "reading_order": 21 }, { "page": 25, "type": "TEXT", "location": { "l": 39.84, "t": 73.6652, "r": 762.24, "b": 60.2279 }, "text": "All borrowing repayments will be financed by general purpose revenue, except * Loan 112 that will be financed from the Sale of Land as identified in Note 6 and 18.", "reading_order": 22 } ] }, { "page": 26, "items": [ { "page": 26, "type": "TITLE", "location": { "l": 299.04, "t": 537.4917, "r": 542.16, "b": 501.019 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 26, "type": "TITLE", "location": { "l": 28.8, "t": 488.3016, "r": 265.68, "b": 475.5841 }, "text": "7. INFORMATION ON BORROWINGS (Continued)", "reading_order": 1, "level": 4 }, { "page": 26, "type": "TITLE", "location": { "l": 22.08, "t": 463.5866, "r": 168.24, "b": 450.6292 }, "text": "(b) New borrowings - 2017/18", "reading_order": 2, "level": 4 }, { "page": 26, "type": "TABLE", "location": { "l": 39.84, "t": 450.3892, "r": 741.36, "b": 364.4865 }, "text": "
Particulars/PurposeInstitutionLoan typeTerm (years)Interest rate %Amount borrowed budget < /td > < td > Total interest amp; chargesAmount used budget < /td > < td > Balance unspent
Loan 113 Aged Housing Wollyam StBendigo Bank105.8200,0005,800200,0000
Loan 114 Retic Football/Hockey OvalsBendigo Bank55.870,0001,59870,0000
270,0007,398270,0000
", "rows": [ { "row_index": 0, "location": [ 39.84, 428.9135, 741.36, 450.3892 ], "cells": [ { "location": [ 39.84, 428.9135, 117.7867, 450.3892 ], "text": "Particulars/Purpose", "html_text": "Particulars/Purpose", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 117.7867, 428.9135, 195.7333, 450.3892 ], "text": "Institution", "html_text": "Institution", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.7333, 428.9135, 273.68, 450.3892 ], "text": "Loan type", "html_text": "Loan type", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.68, 428.9135, 351.6267, 450.3892 ], "text": "Term (years)", "html_text": "Term (years)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 351.6267, 428.9135, 429.5733, 450.3892 ], "text": "Interest rate %", "html_text": "Interest rate %", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.5733, 428.9135, 507.52, 450.3892 ], "text": "Amount borrowed budget $", "html_text": "Amount borrowed budget $", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.52, 428.9135, 585.4667, 450.3892 ], "text": "Total interest & charges $", "html_text": "Total interest & charges $", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4667, 428.9135, 663.4133, 450.3892 ], "text": "Amount used budget $", "html_text": "Amount used budget $", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 663.4133, 428.9135, 741.36, 450.3892 ], "text": "Balance unspent $", "html_text": "Balance unspent $", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 39.84, 407.4379, 741.36, 428.9135 ], "cells": [ { "location": [ 39.84, 407.4379, 117.7867, 428.9135 ], "text": "Loan 113 Aged Housing Wollyam St", "html_text": "Loan 113 Aged Housing Wollyam St", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 117.7867, 407.4379, 195.7333, 428.9135 ], "text": "Bendigo Bank", "html_text": "Bendigo Bank", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.7333, 407.4379, 273.68, 428.9135 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.68, 407.4379, 351.6267, 428.9135 ], "text": "10", "html_text": "10", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 351.6267, 407.4379, 429.5733, 428.9135 ], "text": "5.8", "html_text": "5.8", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.5733, 407.4379, 507.52, 428.9135 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.52, 407.4379, 585.4667, 428.9135 ], "text": "5,800", "html_text": "5,800", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4667, 407.4379, 663.4133, 428.9135 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 663.4133, 407.4379, 741.36, 428.9135 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 39.84, 385.9622, 741.36, 407.4379 ], "cells": [ { "location": [ 39.84, 385.9622, 117.7867, 407.4379 ], "text": "Loan 114 Retic Football/Hockey Ovals", "html_text": "Loan 114 Retic Football/Hockey Ovals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 117.7867, 385.9622, 195.7333, 407.4379 ], "text": "Bendigo Bank", "html_text": "Bendigo Bank", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.7333, 385.9622, 273.68, 407.4379 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.68, 385.9622, 351.6267, 407.4379 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 351.6267, 385.9622, 429.5733, 407.4379 ], "text": "5.8", "html_text": "5.8", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.5733, 385.9622, 507.52, 407.4379 ], "text": "70,000", "html_text": "70,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.52, 385.9622, 585.4667, 407.4379 ], "text": "1,598", "html_text": "1,598", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4667, 385.9622, 663.4133, 407.4379 ], "text": "70,000", "html_text": "70,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 663.4133, 385.9622, 741.36, 407.4379 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 39.84, 364.4865, 741.36, 385.9622 ], "cells": [ { "location": [ 39.84, 364.4865, 117.7867, 385.9622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 117.7867, 364.4865, 195.7333, 385.9622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 195.7333, 364.4865, 273.68, 385.9622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.68, 364.4865, 351.6267, 385.9622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 351.6267, 364.4865, 429.5733, 385.9622 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.5733, 364.4865, 507.52, 385.9622 ], "text": "270,000", "html_text": "270,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.52, 364.4865, 585.4667, 385.9622 ], "text": "7,398", "html_text": "7,398", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4667, 364.4865, 663.4133, 385.9622 ], "text": "270,000", "html_text": "270,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 663.4133, 364.4865, 741.36, 385.9622 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 4, "n_cols": 9, "ref": "#/tables/0", "reading_order": 3 }, { "page": 26, "type": "TITLE", "location": { "l": 22.32, "t": 358.0078, "r": 142.56, "b": 344.8105 }, "text": "(c) Unspent borrowings", "reading_order": 4, "level": 4 }, { "page": 26, "type": "TEXT", "location": { "l": 40.08, "t": 333.7727, "r": 714.48, "b": 320.0955 }, "text": "The Shire of Goomalling had no unspent borrowing funds as at 30th June 2017 nor is it expected to have unspent borrowing funds as at 30th June 2018", "reading_order": 5 }, { "page": 26, "type": "TITLE", "location": { "l": 21.6, "t": 312.657, "r": 90.96, "b": 299.2197 }, "text": "(d) Overdraft", "reading_order": 6, "level": 4 }, { "page": 26, "type": "TEXT", "location": { "l": 39.6, "t": 287.942, "r": 770.4, "b": 274.5047 }, "text": "The Shire of Goomalling has not utilised an overdraft facility during the financial year. It is not anticipated that this facility will be required to be utilised during 2017/18.", "reading_order": 7 }, { "page": 26, "type": "TITLE", "location": { "l": 21.36, "t": 260.8274, "r": 157.44, "b": 247.87 }, "text": "(e) Finance Lease Liability", "reading_order": 8, "level": 4 }, { "page": 26, "type": "TEXT", "location": { "l": 39.36, "t": 237.7921, "r": 803.28, "b": 202.4232 }, "text": "Particulars Maturity Date Principal 1-Jul-17 New Leases Principal Repayments Principal Outstanding Interest Repayments", "reading_order": 9 }, { "page": 26, "type": "TEXT", "location": { "l": 344.928, "t": 220.1077, "r": 803.28, "b": 202.4232 }, "text": "16-17 Actual $ 17-18 Budget $ 16-17 Actual $ 17-18 Budget $ 16-17 Actual $ 17-18 Budget $", "reading_order": 10 }, { "page": 26, "type": "TEXT", "location": { "l": 39.36, "t": 202.4232, "r": 803.28, "b": 184.7388 }, "text": "GO 018 Truck 13/07/2017 13,990 65,126 13,990 13,990 0 2,353 56", "reading_order": 11 }, { "page": 26, "type": "TEXT", "location": { "l": 39.36, "t": 167.0543, "r": 803.28, "b": 149.3699 }, "text": "GO 024 Loader 15/03/2017 35,469 20,938 35,469 35,469 0 2,423 890", "reading_order": 12 }, { "page": 26, "type": "TEXT", "location": { "l": 39.36, "t": 149.3699, "r": 803.28, "b": 131.6855 }, "text": "Photocopier 30/09/2020 8,497 1,369 1,960 8,497 6,537 581 640", "reading_order": 13 }, { "page": 26, "type": "TEXT", "location": { "l": 39.36, "t": 131.6855, "r": 803.28, "b": 114.001 }, "text": "GO 025 Roller 4/10/2017 70,753 14,861 70,753 70,753 0 4,884 1,433", "reading_order": 14 }, { "page": 26, "type": "TEXT", "location": { "l": 39.36, "t": 114.001, "r": 803.28, "b": 96.3166 }, "text": "GO 037 Ford Ranger 2/10/2016 0 2,341 0 0 0 53 0", "reading_order": 15 }, { "page": 26, "type": "TEXT", "location": { "l": 39.36, "t": 96.3166, "r": 803.28, "b": 78.6321 }, "text": "GO 035 Ford Mondeo 21/09/2016 0 1,974 0 0 0 21 0", "reading_order": 16 }, { "page": 26, "type": "TEXT", "location": { "l": 39.36, "t": 78.6321, "r": 803.28, "b": 60.9477 }, "text": "160,864 - 158,133 154,327 160,863 6,537 13,149 3,400", "reading_order": 17 }, { "page": 26, "type": "TEXT", "location": { "l": 39.36, "t": 184.7388, "r": 803.28, "b": 167.0543 }, "text": "GO 019 Grader 3/10/2017 32,154 51,523 32,154 32,154 0 2,833 381", "reading_order": 18 } ] }, { "page": 27, "items": [ { "page": 27, "type": "TEXT", "location": { "l": 299.28, "t": 541.3309, "r": 542.88, "b": 503.8984 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0 }, { "page": 27, "type": "TITLE", "location": { "l": 60.72, "t": 492.1408, "r": 189.84, "b": 479.6633 }, "text": "8. RATING INFORMATION", "reading_order": 1, "level": 4 }, { "page": 27, "type": "TABLE", "location": { "l": 67.92, "t": 469.5853, "r": 773.28, "b": 57.1085 }, "text": "
RATE TYPERate in $Number of propertiesRateable value $2017/18 Budgeted rate revenue < /td > < td > 2017/18 Budgeted interim rates2017/18 Budgeted back rates < /td > < td > 2017/18 Budgeted total revenue2016/17 Actual $
Differential general rate or general rate
GRV Residential0.1050002181,507,920158,332158,332123,220
GRV Commercial0.11800018337,29539,80139,80143,348
GRV Industrial0.1130001180,6369,1129,1126,018
GRV Urban Farmland0.10100015185,90018,77618,77613,616
UV Rural Zone 20.0065003716,559,000107,634107,63497,569
UV Special Rural0.012900141,384,50017,86017,86020,861
UV General Zone 3 Farming0.007100214167,029,0001,185,9061,185,9061,121,626
Sub-TotalsMinimum527187,084,2511,537,420001,537,4201,426,258
Minimum payment$
GRV Residential920129718,954118,680118,680148,520
GRV Commercial8751752,49314,87514,87516,920
GRV Industrial530814,3254,2404,24014,100
GRV Urban Farmland6901339,9118,9708,97016,920
UV Rural Zone 21100334,661,50036,30036,30035,970
UV Special Rural11354306,0004,5404,5402,180
UV General Zone 31135796,691,67189,66589,66576,300
Sub-Totals28312,484,854277,270000277,270310,910
Discounts/concessions (Refer note 13)810199,569,1051,814,690001,814,6901,737,168
Total amount raised from general rates
Ex Gratia - CBH1,814,6901,737,168
Specified area rates (Refer note 10)16,92216,272
Total rates207,606200,753
2,039,2181,954,193
", "rows": [ { "row_index": 0, "location": [ 67.92, 453.0862, 773.28, 469.5853 ], "cells": [ { "location": [ 67.92, 453.0862, 146.2933, 469.5853 ], "text": "RATE TYPE", "html_text": "RATE TYPE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 453.0862, 224.6667, 469.5853 ], "text": "Rate in $", "html_text": "Rate in $", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 453.0862, 303.04, 469.5853 ], "text": "Number of properties", "html_text": "Number of properties", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 453.0862, 381.4133, 469.5853 ], "text": "Rateable value $", "html_text": "Rateable value $", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 453.0862, 459.7867, 469.5853 ], "text": "2017/18 Budgeted rate revenue $", "html_text": "2017/18 Budgeted rate revenue $", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 453.0862, 538.16, 469.5853 ], "text": "2017/18 Budgeted interim rates $", "html_text": "2017/18 Budgeted interim rates $", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 453.0862, 616.5333, 469.5853 ], "text": "2017/18 Budgeted back rates $", "html_text": "2017/18 Budgeted back rates $", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 453.0862, 694.9067, 469.5853 ], "text": "2017/18 Budgeted total revenue $", "html_text": "2017/18 Budgeted total revenue $", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 453.0862, 773.28, 469.5853 ], "text": "2016/17 Actual $", "html_text": "2016/17 Actual $", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 67.92, 436.5872, 773.28, 453.0862 ], "cells": [ { "location": [ 67.92, 436.5872, 146.2933, 453.0862 ], "text": "Differential general rate or general rate", "html_text": "Differential general rate or general rate", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 436.5872, 224.6667, 453.0862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 436.5872, 303.04, 453.0862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 436.5872, 381.4133, 453.0862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 436.5872, 459.7867, 453.0862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 436.5872, 538.16, 453.0862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 436.5872, 616.5333, 453.0862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 436.5872, 694.9067, 453.0862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 436.5872, 773.28, 453.0862 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 67.92, 420.0881, 773.28, 436.5872 ], "cells": [ { "location": [ 67.92, 420.0881, 146.2933, 436.5872 ], "text": "GRV Residential", "html_text": "GRV Residential", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 420.0881, 224.6667, 436.5872 ], "text": "0.105000", "html_text": "0.105000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 420.0881, 303.04, 436.5872 ], "text": "218", "html_text": "218", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 420.0881, 381.4133, 436.5872 ], "text": "1,507,920", "html_text": "1,507,920", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 420.0881, 459.7867, 436.5872 ], "text": "158,332", "html_text": "158,332", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 420.0881, 538.16, 436.5872 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 420.0881, 616.5333, 436.5872 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 420.0881, 694.9067, 436.5872 ], "text": "158,332", "html_text": "158,332", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 420.0881, 773.28, 436.5872 ], "text": "123,220", "html_text": "123,220", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 67.92, 403.589, 773.28, 420.0881 ], "cells": [ { "location": [ 67.92, 403.589, 146.2933, 420.0881 ], "text": "GRV Commercial", "html_text": "GRV Commercial", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 403.589, 224.6667, 420.0881 ], "text": "0.118000", "html_text": "0.118000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 403.589, 303.04, 420.0881 ], "text": "18", "html_text": "18", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 403.589, 381.4133, 420.0881 ], "text": "337,295", "html_text": "337,295", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 403.589, 459.7867, 420.0881 ], "text": "39,801", "html_text": "39,801", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 403.589, 538.16, 420.0881 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 403.589, 616.5333, 420.0881 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 403.589, 694.9067, 420.0881 ], "text": "39,801", "html_text": "39,801", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 403.589, 773.28, 420.0881 ], "text": "43,348", "html_text": "43,348", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 67.92, 387.0899, 773.28, 403.589 ], "cells": [ { "location": [ 67.92, 387.0899, 146.2933, 403.589 ], "text": "GRV Industrial", "html_text": "GRV Industrial", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 387.0899, 224.6667, 403.589 ], "text": "0.113000", "html_text": "0.113000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 387.0899, 303.04, 403.589 ], "text": "11", "html_text": "11", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 387.0899, 381.4133, 403.589 ], "text": "80,636", "html_text": "80,636", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 387.0899, 459.7867, 403.589 ], "text": "9,112", "html_text": "9,112", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 387.0899, 538.16, 403.589 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 387.0899, 616.5333, 403.589 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 387.0899, 694.9067, 403.589 ], "text": "9,112", "html_text": "9,112", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 387.0899, 773.28, 403.589 ], "text": "6,018", "html_text": "6,018", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 67.92, 370.5909, 773.28, 387.0899 ], "cells": [ { "location": [ 67.92, 370.5909, 146.2933, 387.0899 ], "text": "GRV Urban Farmland", "html_text": "GRV Urban Farmland", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 370.5909, 224.6667, 387.0899 ], "text": "0.101000", "html_text": "0.101000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 370.5909, 303.04, 387.0899 ], "text": "15", "html_text": "15", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 370.5909, 381.4133, 387.0899 ], "text": "185,900", "html_text": "185,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 370.5909, 459.7867, 387.0899 ], "text": "18,776", "html_text": "18,776", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 370.5909, 538.16, 387.0899 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 370.5909, 616.5333, 387.0899 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 370.5909, 694.9067, 387.0899 ], "text": "18,776", "html_text": "18,776", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 370.5909, 773.28, 387.0899 ], "text": "13,616", "html_text": "13,616", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 67.92, 354.0918, 773.28, 370.5909 ], "cells": [ { "location": [ 67.92, 354.0918, 146.2933, 370.5909 ], "text": "UV Rural Zone 2", "html_text": "UV Rural Zone 2", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 354.0918, 224.6667, 370.5909 ], "text": "0.006500", "html_text": "0.006500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 354.0918, 303.04, 370.5909 ], "text": "37", "html_text": "37", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 354.0918, 381.4133, 370.5909 ], "text": "16,559,000", "html_text": "16,559,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 354.0918, 459.7867, 370.5909 ], "text": "107,634", "html_text": "107,634", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 354.0918, 538.16, 370.5909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 354.0918, 616.5333, 370.5909 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 354.0918, 694.9067, 370.5909 ], "text": "107,634", "html_text": "107,634", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 354.0918, 773.28, 370.5909 ], "text": "97,569", "html_text": "97,569", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 67.92, 337.5927, 773.28, 354.0918 ], "cells": [ { "location": [ 67.92, 337.5927, 146.2933, 354.0918 ], "text": "UV Special Rural", "html_text": "UV Special Rural", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 337.5927, 224.6667, 354.0918 ], "text": "0.012900", "html_text": "0.012900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 337.5927, 303.04, 354.0918 ], "text": "14", "html_text": "14", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 337.5927, 381.4133, 354.0918 ], "text": "1,384,500", "html_text": "1,384,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 337.5927, 459.7867, 354.0918 ], "text": "17,860", "html_text": "17,860", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 337.5927, 538.16, 354.0918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 337.5927, 616.5333, 354.0918 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 337.5927, 694.9067, 354.0918 ], "text": "17,860", "html_text": "17,860", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 337.5927, 773.28, 354.0918 ], "text": "20,861", "html_text": "20,861", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 67.92, 321.0937, 773.28, 337.5927 ], "cells": [ { "location": [ 67.92, 321.0937, 146.2933, 337.5927 ], "text": "UV General Zone 3 Farming", "html_text": "UV General Zone 3 Farming", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 321.0937, 224.6667, 337.5927 ], "text": "0.007100", "html_text": "0.007100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 321.0937, 303.04, 337.5927 ], "text": "214", "html_text": "214", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 321.0937, 381.4133, 337.5927 ], "text": "167,029,000", "html_text": "167,029,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 321.0937, 459.7867, 337.5927 ], "text": "1,185,906", "html_text": "1,185,906", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 321.0937, 538.16, 337.5927 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 321.0937, 616.5333, 337.5927 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 321.0937, 694.9067, 337.5927 ], "text": "1,185,906", "html_text": "1,185,906", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 321.0937, 773.28, 337.5927 ], "text": "1,121,626", "html_text": "1,121,626", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 67.92, 304.5946, 773.28, 321.0937 ], "cells": [ { "location": [ 67.92, 304.5946, 146.2933, 321.0937 ], "text": "Sub-Totals", "html_text": "Sub-Totals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 304.5946, 224.6667, 321.0937 ], "text": "Minimum", "html_text": "Minimum", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 304.5946, 303.04, 321.0937 ], "text": "527", "html_text": "527", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 304.5946, 381.4133, 321.0937 ], "text": "187,084,251", "html_text": "187,084,251", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 304.5946, 459.7867, 321.0937 ], "text": "1,537,420", "html_text": "1,537,420", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 304.5946, 538.16, 321.0937 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 304.5946, 616.5333, 321.0937 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 304.5946, 694.9067, 321.0937 ], "text": "1,537,420", "html_text": "1,537,420", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 304.5946, 773.28, 321.0937 ], "text": "1,426,258", "html_text": "1,426,258", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 67.92, 288.0955, 773.28, 304.5946 ], "cells": [ { "location": [ 67.92, 288.0955, 146.2933, 304.5946 ], "text": "Minimum payment", "html_text": "Minimum payment", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 288.0955, 224.6667, 304.5946 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 288.0955, 303.04, 304.5946 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 288.0955, 381.4133, 304.5946 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 288.0955, 459.7867, 304.5946 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 288.0955, 538.16, 304.5946 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 288.0955, 616.5333, 304.5946 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 288.0955, 694.9067, 304.5946 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 288.0955, 773.28, 304.5946 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 67.92, 271.5964, 773.28, 288.0955 ], "cells": [ { "location": [ 67.92, 271.5964, 146.2933, 288.0955 ], "text": "GRV Residential", "html_text": "GRV Residential", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 271.5964, 224.6667, 288.0955 ], "text": "920", "html_text": "920", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 271.5964, 303.04, 288.0955 ], "text": "129", "html_text": "129", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 271.5964, 381.4133, 288.0955 ], "text": "718,954", "html_text": "718,954", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 271.5964, 459.7867, 288.0955 ], "text": "118,680", "html_text": "118,680", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 271.5964, 538.16, 288.0955 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 271.5964, 616.5333, 288.0955 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 271.5964, 694.9067, 288.0955 ], "text": "118,680", "html_text": "118,680", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 271.5964, 773.28, 288.0955 ], "text": "148,520", "html_text": "148,520", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 67.92, 255.0974, 773.28, 271.5964 ], "cells": [ { "location": [ 67.92, 255.0974, 146.2933, 271.5964 ], "text": "GRV Commercial", "html_text": "GRV Commercial", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 255.0974, 224.6667, 271.5964 ], "text": "875", "html_text": "875", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 255.0974, 303.04, 271.5964 ], "text": "17", "html_text": "17", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 255.0974, 381.4133, 271.5964 ], "text": "52,493", "html_text": "52,493", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 255.0974, 459.7867, 271.5964 ], "text": "14,875", "html_text": "14,875", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 255.0974, 538.16, 271.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 255.0974, 616.5333, 271.5964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 255.0974, 694.9067, 271.5964 ], "text": "14,875", "html_text": "14,875", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 255.0974, 773.28, 271.5964 ], "text": "16,920", "html_text": "16,920", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 67.92, 238.5983, 773.28, 255.0974 ], "cells": [ { "location": [ 67.92, 238.5983, 146.2933, 255.0974 ], "text": "GRV Industrial", "html_text": "GRV Industrial", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 238.5983, 224.6667, 255.0974 ], "text": "530", "html_text": "530", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 238.5983, 303.04, 255.0974 ], "text": "8", "html_text": "8", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 238.5983, 381.4133, 255.0974 ], "text": "14,325", "html_text": "14,325", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 238.5983, 459.7867, 255.0974 ], "text": "4,240", "html_text": "4,240", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 238.5983, 538.16, 255.0974 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 238.5983, 616.5333, 255.0974 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 238.5983, 694.9067, 255.0974 ], "text": "4,240", "html_text": "4,240", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 238.5983, 773.28, 255.0974 ], "text": "14,100", "html_text": "14,100", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 67.92, 222.0992, 773.28, 238.5983 ], "cells": [ { "location": [ 67.92, 222.0992, 146.2933, 238.5983 ], "text": "GRV Urban Farmland", "html_text": "GRV Urban Farmland", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 222.0992, 224.6667, 238.5983 ], "text": "690", "html_text": "690", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 222.0992, 303.04, 238.5983 ], "text": "13", "html_text": "13", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 222.0992, 381.4133, 238.5983 ], "text": "39,911", "html_text": "39,911", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 222.0992, 459.7867, 238.5983 ], "text": "8,970", "html_text": "8,970", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 222.0992, 538.16, 238.5983 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 222.0992, 616.5333, 238.5983 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 222.0992, 694.9067, 238.5983 ], "text": "8,970", "html_text": "8,970", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 222.0992, 773.28, 238.5983 ], "text": "16,920", "html_text": "16,920", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 67.92, 205.6001, 773.28, 222.0992 ], "cells": [ { "location": [ 67.92, 205.6001, 146.2933, 222.0992 ], "text": "UV Rural Zone 2", "html_text": "UV Rural Zone 2", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 205.6001, 224.6667, 222.0992 ], "text": "1100", "html_text": "1100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 205.6001, 303.04, 222.0992 ], "text": "33", "html_text": "33", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 205.6001, 381.4133, 222.0992 ], "text": "4,661,500", "html_text": "4,661,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 205.6001, 459.7867, 222.0992 ], "text": "36,300", "html_text": "36,300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 205.6001, 538.16, 222.0992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 205.6001, 616.5333, 222.0992 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 205.6001, 694.9067, 222.0992 ], "text": "36,300", "html_text": "36,300", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 205.6001, 773.28, 222.0992 ], "text": "35,970", "html_text": "35,970", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 67.92, 189.1011, 773.28, 205.6001 ], "cells": [ { "location": [ 67.92, 189.1011, 146.2933, 205.6001 ], "text": "UV Special Rural", "html_text": "UV Special Rural", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 189.1011, 224.6667, 205.6001 ], "text": "1135", "html_text": "1135", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 189.1011, 303.04, 205.6001 ], "text": "4", "html_text": "4", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 189.1011, 381.4133, 205.6001 ], "text": "306,000", "html_text": "306,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 189.1011, 459.7867, 205.6001 ], "text": "4,540", "html_text": "4,540", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 189.1011, 538.16, 205.6001 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 189.1011, 616.5333, 205.6001 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 189.1011, 694.9067, 205.6001 ], "text": "4,540", "html_text": "4,540", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 189.1011, 773.28, 205.6001 ], "text": "2,180", "html_text": "2,180", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 67.92, 172.602, 773.28, 189.1011 ], "cells": [ { "location": [ 67.92, 172.602, 146.2933, 189.1011 ], "text": "UV General Zone 3", "html_text": "UV General Zone 3", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 172.602, 224.6667, 189.1011 ], "text": "1135", "html_text": "1135", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 172.602, 303.04, 189.1011 ], "text": "79", "html_text": "79", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 172.602, 381.4133, 189.1011 ], "text": "6,691,671", "html_text": "6,691,671", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 172.602, 459.7867, 189.1011 ], "text": "89,665", "html_text": "89,665", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 172.602, 538.16, 189.1011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 172.602, 616.5333, 189.1011 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 172.602, 694.9067, 189.1011 ], "text": "89,665", "html_text": "89,665", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 172.602, 773.28, 189.1011 ], "text": "76,300", "html_text": "76,300", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 67.92, 156.1029, 773.28, 172.602 ], "cells": [ { "location": [ 67.92, 156.1029, 146.2933, 172.602 ], "text": "Sub-Totals", "html_text": "Sub-Totals", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 156.1029, 224.6667, 172.602 ], "text": "283", "html_text": "283", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 156.1029, 303.04, 172.602 ], "text": "12,484,854", "html_text": "12,484,854", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 156.1029, 381.4133, 172.602 ], "text": "277,270", "html_text": "277,270", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 156.1029, 459.7867, 172.602 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 156.1029, 538.16, 172.602 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 156.1029, 616.5333, 172.602 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 156.1029, 694.9067, 172.602 ], "text": "277,270", "html_text": "277,270", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 156.1029, 773.28, 172.602 ], "text": "310,910", "html_text": "310,910", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 67.92, 139.6039, 773.28, 156.1029 ], "cells": [ { "location": [ 67.92, 139.6039, 146.2933, 156.1029 ], "text": "Discounts/concessions (Refer note 13)", "html_text": "Discounts/concessions (Refer note 13)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 139.6039, 224.6667, 156.1029 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 139.6039, 303.04, 156.1029 ], "text": "810", "html_text": "810", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 139.6039, 381.4133, 156.1029 ], "text": "199,569,105", "html_text": "199,569,105", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 139.6039, 459.7867, 156.1029 ], "text": "1,814,690", "html_text": "1,814,690", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 139.6039, 538.16, 156.1029 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 139.6039, 616.5333, 156.1029 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 139.6039, 694.9067, 156.1029 ], "text": "1,814,690", "html_text": "1,814,690", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 139.6039, 773.28, 156.1029 ], "text": "1,737,168", "html_text": "1,737,168", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 67.92, 123.1048, 773.28, 139.6039 ], "cells": [ { "location": [ 67.92, 123.1048, 146.2933, 139.6039 ], "text": "Total amount raised from general rates", "html_text": "Total amount raised from general rates", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 123.1048, 224.6667, 139.6039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 123.1048, 303.04, 139.6039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 123.1048, 381.4133, 139.6039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 123.1048, 459.7867, 139.6039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 123.1048, 538.16, 139.6039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 123.1048, 616.5333, 139.6039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 123.1048, 694.9067, 139.6039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 123.1048, 773.28, 139.6039 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 67.92, 106.6057, 773.28, 123.1048 ], "cells": [ { "location": [ 67.92, 106.6057, 146.2933, 123.1048 ], "text": "Ex Gratia - CBH", "html_text": "Ex Gratia - CBH", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 106.6057, 224.6667, 123.1048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 106.6057, 303.04, 123.1048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 106.6057, 381.4133, 123.1048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 106.6057, 459.7867, 123.1048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 106.6057, 538.16, 123.1048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 106.6057, 616.5333, 123.1048 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 106.6057, 694.9067, 123.1048 ], "text": "1,814,690", "html_text": "1,814,690", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 106.6057, 773.28, 123.1048 ], "text": "1,737,168", "html_text": "1,737,168", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 67.92, 90.1066, 773.28, 106.6057 ], "cells": [ { "location": [ 67.92, 90.1066, 146.2933, 106.6057 ], "text": "Specified area rates (Refer note 10)", "html_text": "Specified area rates (Refer note 10)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 90.1066, 224.6667, 106.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 90.1066, 303.04, 106.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 90.1066, 381.4133, 106.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 90.1066, 459.7867, 106.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 90.1066, 538.16, 106.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 90.1066, 616.5333, 106.6057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 90.1066, 694.9067, 106.6057 ], "text": "16,922", "html_text": "16,922", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 90.1066, 773.28, 106.6057 ], "text": "16,272", "html_text": "16,272", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 67.92, 73.6076, 773.28, 90.1066 ], "cells": [ { "location": [ 67.92, 73.6076, 146.2933, 90.1066 ], "text": "Total rates", "html_text": "Total rates", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 73.6076, 224.6667, 90.1066 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 73.6076, 303.04, 90.1066 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 73.6076, 381.4133, 90.1066 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 73.6076, 459.7867, 90.1066 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 73.6076, 538.16, 90.1066 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 73.6076, 616.5333, 90.1066 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 73.6076, 694.9067, 90.1066 ], "text": "207,606", "html_text": "207,606", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 73.6076, 773.28, 90.1066 ], "text": "200,753", "html_text": "200,753", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 67.92, 57.1085, 773.28, 73.6076 ], "cells": [ { "location": [ 67.92, 57.1085, 146.2933, 73.6076 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 146.2933, 57.1085, 224.6667, 73.6076 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 224.6667, 57.1085, 303.04, 73.6076 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.04, 57.1085, 381.4133, 73.6076 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.4133, 57.1085, 459.7867, 73.6076 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 459.7867, 57.1085, 538.16, 73.6076 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.16, 57.1085, 616.5333, 73.6076 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 616.5333, 57.1085, 694.9067, 73.6076 ], "text": "2,039,218", "html_text": "2,039,218", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 694.9067, 57.1085, 773.28, 73.6076 ], "text": "1,954,193", "html_text": "1,954,193", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 25, "n_cols": 9, "ref": "#/tables/0", "reading_order": 2 } ] }, { "page": 28, "items": [ { "page": 28, "type": "TITLE", "location": { "l": 284.4, "t": 541.0909, "r": 512.64, "b": 506.5379 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 28, "type": "TITLE", "location": { "l": 24.72, "t": 501.4989, "r": 158.4, "b": 489.7413 }, "text": "8(a). RATING INFORMATION", "reading_order": 1, "level": 4 }, { "page": 28, "type": "TEXT", "location": { "l": 48.96, "t": 478.2236, "r": 652.32, "b": 454.2284 }, "text": "All land except exempt land in the Shire of Goomalling is rated according to its Gross Rental Value (GRV) in townsites or Unimproved Value (UV) in the remainder of the Shire of Goomalling.", "reading_order": 2 }, { "page": 28, "type": "TEXT", "location": { "l": 48.96, "t": 449.9093, "r": 732, "b": 414.1565 }, "text": "The general rates detailed above for the 2017/18 financial year have been determined by Council on the basis of raising the revenue required to meet the deficiency between the total estimated expenditure proposed in the budget and the estimated revenue to be received from all sources other than rates and also considering the extent of any increase in rating over the level adopted in the previous year.", "reading_order": 3 }, { "page": 28, "type": "TEXT", "location": { "l": 49.68, "t": 403.5986, "r": 711.36, "b": 380.5633 }, "text": "The minimum rates have been determined by Council on the basis that all ratepayers must make a reasonable contribution to the cost of the Local Government services/facilities.", "reading_order": 4 }, { "page": 28, "type": "TITLE", "location": { "l": 49.68, "t": 373.3647, "r": 253.44, "b": 362.327 }, "text": "Objectives and reasons for differential rating", "reading_order": 5, "level": 5 }, { "page": 28, "type": "TEXT", "location": { "l": 49.92, "t": 361.8471, "r": 609.36, "b": 338.0919 }, "text": "To provide equity in the rating of properties across the Shire the following rate categories have been determined for the implementation of differential rating.", "reading_order": 6 }, { "page": 28, "type": "TITLE", "location": { "l": 49.92, "t": 327.294, "r": 158.64, "b": 315.0565 }, "text": "Differential general rate", "reading_order": 7, "level": 4 }, { "page": 28, "type": "TABLE", "location": { "l": 48.72, "t": 307.1381, "r": 781.44, "b": 60.4678 }, "text": "
DescriptionCharacteristicsObjectsReasons
UV Rural Zone 2Properties within the Shire that are mainly closed development (small hobby farms)The rate in $ is a 9% reduction of Rural Zone 3Rate is lower to bring some parity in the rates paid per hectare as Zone 2 are mainly closed development lots and are reflected in the reduced rate compared to Zone 3
UV Rural Zone 3Properties within the Shire that is predominantly for rural useThe UV Rural Zone 3 rate in the $ levied is the base rateRate is resultant of the increased capacity of land production due to technology and better farming methods
UV Special Rural Residential ZoneProperties within the Shire that are rural residential situated adjacent to the Goomalling TownsiteIn Special Rural Residential Zone, the rate in $ levied, is resultant of the area adjacent to the Goomalling Townsite having the beneficial affects.The rate in the $ is levied as an intention to bring some parity in rates levied with these properties affected by GRV's in the Goomalling Townsite as the properties have the beneficial affects been close to the Goomalling Townsite
GRV ResidentialProperties within the Townsite that are residential for housingFor the first time this year 17/18 Differential Rating has be introduced for the Gross Rental Valuations due to increase in GRV's for Residential and decreases in GRV's for commercials and light industrial.Rate is resultant of the revaluation carried out by the VGO of a 22.09% increase from 5 years ago
GRV IndustrialProperties within the Townsite that are provided for industryThe rates applicable to relevant zones reflect the differential rating for an overall increase of 4% across the board for UV's and GRV'sRate is resultant of the revaluation carried out by the VGO of a 6.12% reduction from 5 years ago
GRV CommercialProperties within the Townsite that are provided for businesses in our communityThe rates applicable to relevant zones reflect the differential rating for an overall increase of 4% across the board for UV's and GRV'sRate is resultant of the revaluation carried out by the VGO of a 16.37% reduction from 5 years ago
GRV Urban FarmlandProperties within the Townsite that are farmland block but in the townsite boundaryRate is resultant of the revaluation carried out by the VGO of a 14.57% reduction from 5 years ago
", "rows": [ { "row_index": 0, "location": [ 48.72, 276.3043, 781.44, 307.1381 ], "cells": [ { "location": [ 48.72, 276.3043, 231.9, 307.1381 ], "text": "Description", "html_text": "Description", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.9, 276.3043, 415.08, 307.1381 ], "text": "Characteristics", "html_text": "Characteristics", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.08, 276.3043, 598.26, 307.1381 ], "text": "Objects", "html_text": "Objects", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 598.26, 276.3043, 781.44, 307.1381 ], "text": "Reasons", "html_text": "Reasons", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 48.72, 245.4705, 781.44, 276.3043 ], "cells": [ { "location": [ 48.72, 245.4705, 231.9, 276.3043 ], "text": "UV Rural Zone 2", "html_text": "UV Rural Zone 2", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.9, 245.4705, 415.08, 276.3043 ], "text": "Properties within the Shire that are mainly closed development (small hobby farms)", "html_text": "Properties within the Shire that are mainly closed development (small hobby farms)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.08, 245.4705, 598.26, 276.3043 ], "text": "The rate in $ is a 9% reduction of Rural Zone 3", "html_text": "The rate in $ is a 9% reduction of Rural Zone 3", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 598.26, 245.4705, 781.44, 276.3043 ], "text": "Rate is lower to bring some parity in the rates paid per hectare as Zone 2 are mainly closed development lots and are reflected in the reduced rate compared to Zone 3", "html_text": "Rate is lower to bring some parity in the rates paid per hectare as Zone 2 are mainly closed development lots and are reflected in the reduced rate compared to Zone 3", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 48.72, 214.6367, 781.44, 245.4705 ], "cells": [ { "location": [ 48.72, 214.6367, 231.9, 245.4705 ], "text": "UV Rural Zone 3", "html_text": "UV Rural Zone 3", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.9, 214.6367, 415.08, 245.4705 ], "text": "Properties within the Shire that is predominantly for rural use", "html_text": "Properties within the Shire that is predominantly for rural use", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.08, 214.6367, 598.26, 245.4705 ], "text": "The UV Rural Zone 3 rate in the $ levied is the base rate", "html_text": "The UV Rural Zone 3 rate in the $ levied is the base rate", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 598.26, 214.6367, 781.44, 245.4705 ], "text": "Rate is resultant of the increased capacity of land production due to technology and better farming methods", "html_text": "Rate is resultant of the increased capacity of land production due to technology and better farming methods", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 48.72, 183.803, 781.44, 214.6367 ], "cells": [ { "location": [ 48.72, 183.803, 231.9, 214.6367 ], "text": "UV Special Rural Residential Zone", "html_text": "UV Special Rural Residential Zone", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.9, 183.803, 415.08, 214.6367 ], "text": "Properties within the Shire that are rural residential situated adjacent to the Goomalling Townsite", "html_text": "Properties within the Shire that are rural residential situated adjacent to the Goomalling Townsite", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.08, 183.803, 598.26, 214.6367 ], "text": "In Special Rural Residential Zone, the rate in $ levied, is resultant of the area adjacent to the Goomalling Townsite having the beneficial affects.", "html_text": "In Special Rural Residential Zone, the rate in $ levied, is resultant of the area adjacent to the Goomalling Townsite having the beneficial affects.", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 598.26, 183.803, 781.44, 214.6367 ], "text": "The rate in the $ is levied as an intention to bring some parity in rates levied with these properties affected by GRV's in the Goomalling Townsite as the properties have the beneficial affects been close to the Goomalling Townsite", "html_text": "The rate in the $ is levied as an intention to bring some parity in rates levied with these properties affected by GRV's in the Goomalling Townsite as the properties have the beneficial affects been close to the Goomalling Townsite", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 48.72, 152.9692, 781.44, 183.803 ], "cells": [ { "location": [ 48.72, 152.9692, 231.9, 183.803 ], "text": "GRV Residential", "html_text": "GRV Residential", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.9, 152.9692, 415.08, 183.803 ], "text": "Properties within the Townsite that are residential for housing", "html_text": "Properties within the Townsite that are residential for housing", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.08, 152.9692, 598.26, 183.803 ], "text": "For the first time this year 17/18 Differential Rating has be introduced for the Gross Rental Valuations due to increase in GRV's for Residential and decreases in GRV's for commercials and light industrial.", "html_text": "For the first time this year 17/18 Differential Rating has be introduced for the Gross Rental Valuations due to increase in GRV's for Residential and decreases in GRV's for commercials and light industrial.", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 598.26, 152.9692, 781.44, 183.803 ], "text": "Rate is resultant of the revaluation carried out by the VGO of a 22.09% increase from 5 years ago", "html_text": "Rate is resultant of the revaluation carried out by the VGO of a 22.09% increase from 5 years ago", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 48.72, 122.1354, 781.44, 152.9692 ], "cells": [ { "location": [ 48.72, 122.1354, 231.9, 152.9692 ], "text": "GRV Industrial", "html_text": "GRV Industrial", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.9, 122.1354, 415.08, 152.9692 ], "text": "Properties within the Townsite that are provided for industry", "html_text": "Properties within the Townsite that are provided for industry", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.08, 122.1354, 598.26, 152.9692 ], "text": "The rates applicable to relevant zones reflect the differential rating for an overall increase of 4% across the board for UV's and GRV's", "html_text": "The rates applicable to relevant zones reflect the differential rating for an overall increase of 4% across the board for UV's and GRV's", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 598.26, 122.1354, 781.44, 152.9692 ], "text": "Rate is resultant of the revaluation carried out by the VGO of a 6.12% reduction from 5 years ago", "html_text": "Rate is resultant of the revaluation carried out by the VGO of a 6.12% reduction from 5 years ago", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 48.72, 91.3016, 781.44, 122.1354 ], "cells": [ { "location": [ 48.72, 91.3016, 231.9, 122.1354 ], "text": "GRV Commercial", "html_text": "GRV Commercial", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.9, 91.3016, 415.08, 122.1354 ], "text": "Properties within the Townsite that are provided for businesses in our community", "html_text": "Properties within the Townsite that are provided for businesses in our community", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.08, 91.3016, 598.26, 122.1354 ], "text": "The rates applicable to relevant zones reflect the differential rating for an overall increase of 4% across the board for UV's and GRV's", "html_text": "The rates applicable to relevant zones reflect the differential rating for an overall increase of 4% across the board for UV's and GRV's", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 598.26, 91.3016, 781.44, 122.1354 ], "text": "Rate is resultant of the revaluation carried out by the VGO of a 16.37% reduction from 5 years ago", "html_text": "Rate is resultant of the revaluation carried out by the VGO of a 16.37% reduction from 5 years ago", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 48.72, 60.4678, 781.44, 91.3016 ], "cells": [ { "location": [ 48.72, 60.4678, 231.9, 91.3016 ], "text": "GRV Urban Farmland", "html_text": "GRV Urban Farmland", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 231.9, 60.4678, 415.08, 91.3016 ], "text": "Properties within the Townsite that are farmland block but in the townsite boundary", "html_text": "Properties within the Townsite that are farmland block but in the townsite boundary", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.08, 60.4678, 598.26, 91.3016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 598.26, 60.4678, 781.44, 91.3016 ], "text": "Rate is resultant of the revaluation carried out by the VGO of a 14.57% reduction from 5 years ago", "html_text": "Rate is resultant of the revaluation carried out by the VGO of a 14.57% reduction from 5 years ago", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 8, "n_cols": 4, "ref": "#/tables/0", "reading_order": 8 } ] }, { "page": 29, "items": [ { "page": 29, "type": "TITLE", "location": { "l": 283.68, "t": 530.0532, "r": 512.64, "b": 494.5403 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 29, "type": "TITLE", "location": { "l": 24, "t": 483.2626, "r": 158.64, "b": 471.0251 }, "text": "8(a). RATING INFORMATION", "reading_order": 1, "level": 4 }, { "page": 29, "type": "TITLE", "location": { "l": 49.44, "t": 459.7473, "r": 188.4, "b": 447.2698 }, "text": "Differential minimum payment", "reading_order": 2, "level": 4 }, { "page": 29, "type": "TABLE", "location": { "l": 47.28, "t": 438.1517, "r": 753.36, "b": 121.1756 }, "text": "
DescriptionCharacteristicsObjectsReasons
UV Rural Minimum Rural Zone 2Properties within the Shire that are predominantly for rural useThe object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal servicesThe minimum is a realistic contribution that any proposed proposed方案 should make towards the cost of services provided.
UV Rural Minimum Rural Zone 3Properties with the Shire that are predominantly for rural useThe object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal servicesMinimum rates are to ensure all ratepayers are paying their fair share towards Council's provisions of many works and services which are provided to all members of the community
GRV ResidentialProperties within the Townsite that are provided for residential housingThe object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal servicesMinimum rates are to ensure all ratepayers are paying their fair share towards Council's provisions of many works and services which are provided to all members of the community
GRV IndustrialProperties within the Townsite that are provided for industryThe object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal servicesMinimum rates are to ensure all ratepayers are paying their fair share towards Council's provisions of many works and services which are provided to all members of the community
GRV CommercialProperties within the Townsite that are provided for business for our communityThe object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal servicesMinimum rates are to ensure all ratepayers are paying their fair share towards Council's provisions of many works and services which are provided to all members of the community
GRV Urban FarmlandProperties within the Townsite that are farmland block but in the townsite boundaryThe object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal servicesMinimum rates are to ensure all ratepayers are paying their fair share towards Council's provisions of many works and services which are provided to all members of the community
", "rows": [ { "row_index": 0, "location": [ 47.28, 392.8694, 753.36, 438.1517 ], "cells": [ { "location": [ 47.28, 392.8694, 223.8, 438.1517 ], "text": "Description", "html_text": "Description", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.8, 392.8694, 400.32, 438.1517 ], "text": "Characteristics", "html_text": "Characteristics", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.32, 392.8694, 576.84, 438.1517 ], "text": "Objects", "html_text": "Objects", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.84, 392.8694, 753.36, 438.1517 ], "text": "Reasons", "html_text": "Reasons", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 47.28, 347.5871, 753.36, 392.8694 ], "cells": [ { "location": [ 47.28, 347.5871, 223.8, 392.8694 ], "text": "UV Rural Minimum Rural Zone 2", "html_text": "UV Rural Minimum Rural Zone 2", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.8, 347.5871, 400.32, 392.8694 ], "text": "Properties within the Shire that are predominantly for rural use", "html_text": "Properties within the Shire that are predominantly for rural use", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.32, 347.5871, 576.84, 392.8694 ], "text": "The object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal services", "html_text": "The object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal services", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.84, 347.5871, 753.36, 392.8694 ], "text": "The minimum is a realistic contribution that any proposed proposed方案 should make towards the cost of services provided.", "html_text": "The minimum is a realistic contribution that any proposed proposed方案 should make towards the cost of services provided.", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 47.28, 302.3048, 753.36, 347.5871 ], "cells": [ { "location": [ 47.28, 302.3048, 223.8, 347.5871 ], "text": "UV Rural Minimum Rural Zone 3", "html_text": "UV Rural Minimum Rural Zone 3", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.8, 302.3048, 400.32, 347.5871 ], "text": "Properties with the Shire that are predominantly for rural use", "html_text": "Properties with the Shire that are predominantly for rural use", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.32, 302.3048, 576.84, 347.5871 ], "text": "The object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal services", "html_text": "The object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal services", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.84, 302.3048, 753.36, 347.5871 ], "text": "Minimum rates are to ensure all ratepayers are paying their fair share towards Council's provisions of many works and services which are provided to all members of the community", "html_text": "Minimum rates are to ensure all ratepayers are paying their fair share towards Council's provisions of many works and services which are provided to all members of the community", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 47.28, 257.0225, 753.36, 302.3048 ], "cells": [ { "location": [ 47.28, 257.0225, 223.8, 302.3048 ], "text": "GRV Residential", "html_text": "GRV Residential", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.8, 257.0225, 400.32, 302.3048 ], "text": "Properties within the Townsite that are provided for residential housing", "html_text": "Properties within the Townsite that are provided for residential housing", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.32, 257.0225, 576.84, 302.3048 ], "text": "The object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal services", "html_text": "The object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal services", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.84, 257.0225, 753.36, 302.3048 ], "text": "Minimum rates are to ensure all ratepayers are paying their fair share towards Council's provisions of many works and services which are provided to all members of the community", "html_text": "Minimum rates are to ensure all ratepayers are paying their fair share towards Council's provisions of many works and services which are provided to all members of the community", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 47.28, 211.7402, 753.36, 257.0225 ], "cells": [ { "location": [ 47.28, 211.7402, 223.8, 257.0225 ], "text": "GRV Industrial", "html_text": "GRV Industrial", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.8, 211.7402, 400.32, 257.0225 ], "text": "Properties within the Townsite that are provided for industry", "html_text": "Properties within the Townsite that are provided for industry", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.32, 211.7402, 576.84, 257.0225 ], "text": "The object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal services", "html_text": "The object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal services", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.84, 211.7402, 753.36, 257.0225 ], "text": "Minimum rates are to ensure all ratepayers are paying their fair share towards Council's provisions of many works and services which are provided to all members of the community", "html_text": "Minimum rates are to ensure all ratepayers are paying their fair share towards Council's provisions of many works and services which are provided to all members of the community", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 47.28, 166.4579, 753.36, 211.7402 ], "cells": [ { "location": [ 47.28, 166.4579, 223.8, 211.7402 ], "text": "GRV Commercial", "html_text": "GRV Commercial", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.8, 166.4579, 400.32, 211.7402 ], "text": "Properties within the Townsite that are provided for business for our community", "html_text": "Properties within the Townsite that are provided for business for our community", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.32, 166.4579, 576.84, 211.7402 ], "text": "The object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal services", "html_text": "The object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal services", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.84, 166.4579, 753.36, 211.7402 ], "text": "Minimum rates are to ensure all ratepayers are paying their fair share towards Council's provisions of many works and services which are provided to all members of the community", "html_text": "Minimum rates are to ensure all ratepayers are paying their fair share towards Council's provisions of many works and services which are provided to all members of the community", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 47.28, 121.1756, 753.36, 166.4579 ], "cells": [ { "location": [ 47.28, 121.1756, 223.8, 166.4579 ], "text": "GRV Urban Farmland", "html_text": "GRV Urban Farmland", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.8, 121.1756, 400.32, 166.4579 ], "text": "Properties within the Townsite that are farmland block but in the townsite boundary", "html_text": "Properties within the Townsite that are farmland block but in the townsite boundary", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 400.32, 121.1756, 576.84, 166.4579 ], "text": "The object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal services", "html_text": "The object of the minimums is to raise a reasonable contribution from all ratepayers towards cost of providing municipal services", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.84, 121.1756, 753.36, 166.4579 ], "text": "Minimum rates are to ensure all ratepayers are paying their fair share towards Council's provisions of many works and services which are provided to all members of the community", "html_text": "Minimum rates are to ensure all ratepayers are paying their fair share towards Council's provisions of many works and services which are provided to all members of the community", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 7, "n_cols": 4, "ref": "#/tables/0", "reading_order": 3 } ] }, { "page": 30, "items": [ { "page": 30, "type": "TEXT", "location": { "l": 304.56, "t": 541.0909, "r": 537.12, "b": 505.818 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0 }, { "page": 30, "type": "TEXT", "location": { "l": 29.52, "t": 494.3004, "r": 170.64, "b": 482.7827 }, "text": "9. CASH BACKED RESERVES", "reading_order": 1 }, { "page": 30, "type": "TABLE", "location": { "l": 39.36, "t": 474.8643, "r": 824.16, "b": 254.8286 }, "text": "
2017/18 Budget Opening balance < /td > < td > 2017/18 Budget Transfer to2017/18 Budget Transfer (from) < /td > < td > 2017/18 Budget Closing balance2016/17 Actual Opening balance < /td > < td > 2016/17 Actual Transfer to2016/17 Actual Transfer (from) < /td > < td > 2016/17 Actual Closing balance2016/17 Budget Opening balance < /td > < td > 2016/17 Budget Transfer to2016/17 Budget Transfer (from) < /td > < td > 2016/17 Budget Closing balance
Long Service Leave138,5322,7710141,303134,7633,7690138,532134,7633,7730138,536
Mortlock Lodge3,7387503,8133,6409803,7383,64010203,742
Plant Replacement185,0003,9120188,912190,2625,323(10,585)185,000190,2625,3270195,589
Staff Housing55,0001,163056,16356,5771,580(3,157)55,00056,5771,584058,161
Aged Care Reserve145,1382,9030148,041141,1893,9490145,138141,1893,9530145,142
Vehicle Reserve100,0002,2620102,262110,0003,076(13,076)100,000110,0003,0800113,080
Sewerage Reserve304,1556,0830310,238295,8768,2790304,155295,8768,2850304,161
Community Bus Reserve57,4371,165058,60256,6731,583(818)57,43756,6731,587058,260
Lcdc Reserve11,000227011,22711,021304(325)11,00011,021309011,330
S/Pool Revitalisation Reserve65,5701,302(66,872)032,20533,365065,57032,20532,902065,107
S&R Co-Ordinator AI & Lsl Res16,371328016,69915,92644516,37115,926446016,372
1,081,94122,190(66,872)1,037,2591,048,13261,771(27,961)1,081,9421,048,13261,34801,109,480
", "rows": [ { "row_index": 0, "location": [ 39.36, 457.9385, 824.16, 474.8643 ], "cells": [ { "location": [ 39.36, 457.9385, 99.7292, 474.8643 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 99.7292, 457.9385, 160.0985, 474.8643 ], "text": "2017/18 Budget Opening balance $", "html_text": "2017/18 Budget Opening balance $", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.0985, 457.9385, 220.4677, 474.8643 ], "text": "2017/18 Budget Transfer to $", "html_text": "2017/18 Budget Transfer to $", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4677, 457.9385, 280.8369, 474.8643 ], "text": "2017/18 Budget Transfer (from) $", "html_text": "2017/18 Budget Transfer (from) $", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 280.8369, 457.9385, 341.2062, 474.8643 ], "text": "2017/18 Budget Closing balance $", "html_text": "2017/18 Budget Closing balance $", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.2062, 457.9385, 401.5754, 474.8643 ], "text": "2016/17 Actual Opening balance $", "html_text": "2016/17 Actual Opening balance $", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.5754, 457.9385, 461.9446, 474.8643 ], "text": "2016/17 Actual Transfer to $", "html_text": "2016/17 Actual Transfer to $", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.9446, 457.9385, 522.3138, 474.8643 ], "text": "2016/17 Actual Transfer (from) $", "html_text": "2016/17 Actual Transfer (from) $", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 522.3138, 457.9385, 582.6831, 474.8643 ], "text": "2016/17 Actual Closing balance $", "html_text": "2016/17 Actual Closing balance $", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 582.6831, 457.9385, 643.0523, 474.8643 ], "text": "2016/17 Budget Opening balance $", "html_text": "2016/17 Budget Opening balance $", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 643.0523, 457.9385, 703.4215, 474.8643 ], "text": "2016/17 Budget Transfer to $", "html_text": "2016/17 Budget Transfer to $", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.4215, 457.9385, 763.7908, 474.8643 ], "text": "2016/17 Budget Transfer (from) $", "html_text": "2016/17 Budget Transfer (from) $", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 763.7908, 457.9385, 824.16, 474.8643 ], "text": "2016/17 Budget Closing balance $", "html_text": "2016/17 Budget Closing balance $", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 39.36, 441.0127, 824.16, 457.9385 ], "cells": [ { "location": [ 39.36, 441.0127, 99.7292, 457.9385 ], "text": "Long Service Leave", "html_text": "Long Service Leave", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 99.7292, 441.0127, 160.0985, 457.9385 ], "text": "138,532", "html_text": "138,532", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.0985, 441.0127, 220.4677, 457.9385 ], "text": "2,771", "html_text": "2,771", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4677, 441.0127, 280.8369, 457.9385 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 280.8369, 441.0127, 341.2062, 457.9385 ], "text": "141,303", "html_text": "141,303", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.2062, 441.0127, 401.5754, 457.9385 ], "text": "134,763", "html_text": "134,763", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.5754, 441.0127, 461.9446, 457.9385 ], "text": "3,769", "html_text": "3,769", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.9446, 441.0127, 522.3138, 457.9385 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 522.3138, 441.0127, 582.6831, 457.9385 ], "text": "138,532", "html_text": "138,532", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 582.6831, 441.0127, 643.0523, 457.9385 ], "text": "134,763", "html_text": "134,763", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 643.0523, 441.0127, 703.4215, 457.9385 ], "text": "3,773", "html_text": "3,773", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.4215, 441.0127, 763.7908, 457.9385 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 763.7908, 441.0127, 824.16, 457.9385 ], "text": "138,536", "html_text": "138,536", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 39.36, 424.0868, 824.16, 441.0127 ], "cells": [ { "location": [ 39.36, 424.0868, 99.7292, 441.0127 ], "text": "Mortlock Lodge", "html_text": "Mortlock Lodge", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 99.7292, 424.0868, 160.0985, 441.0127 ], "text": "3,738", "html_text": "3,738", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.0985, 424.0868, 220.4677, 441.0127 ], "text": "75", "html_text": "75", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4677, 424.0868, 280.8369, 441.0127 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 280.8369, 424.0868, 341.2062, 441.0127 ], "text": "3,813", "html_text": "3,813", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.2062, 424.0868, 401.5754, 441.0127 ], "text": "3,640", "html_text": "3,640", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.5754, 424.0868, 461.9446, 441.0127 ], "text": "98", "html_text": "98", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.9446, 424.0868, 522.3138, 441.0127 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 522.3138, 424.0868, 582.6831, 441.0127 ], "text": "3,738", "html_text": "3,738", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 582.6831, 424.0868, 643.0523, 441.0127 ], "text": "3,640", "html_text": "3,640", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 643.0523, 424.0868, 703.4215, 441.0127 ], "text": "102", "html_text": "102", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.4215, 424.0868, 763.7908, 441.0127 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 763.7908, 424.0868, 824.16, 441.0127 ], "text": "3,742", "html_text": "3,742", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 39.36, 407.161, 824.16, 424.0868 ], "cells": [ { "location": [ 39.36, 407.161, 99.7292, 424.0868 ], "text": "Plant Replacement", "html_text": "Plant Replacement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 99.7292, 407.161, 160.0985, 424.0868 ], "text": "185,000", "html_text": "185,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.0985, 407.161, 220.4677, 424.0868 ], "text": "3,912", "html_text": "3,912", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4677, 407.161, 280.8369, 424.0868 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 280.8369, 407.161, 341.2062, 424.0868 ], "text": "188,912", "html_text": "188,912", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.2062, 407.161, 401.5754, 424.0868 ], "text": "190,262", "html_text": "190,262", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.5754, 407.161, 461.9446, 424.0868 ], "text": "5,323", "html_text": "5,323", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.9446, 407.161, 522.3138, 424.0868 ], "text": "(10,585)", "html_text": "(10,585)", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 522.3138, 407.161, 582.6831, 424.0868 ], "text": "185,000", "html_text": "185,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 582.6831, 407.161, 643.0523, 424.0868 ], "text": "190,262", "html_text": "190,262", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 643.0523, 407.161, 703.4215, 424.0868 ], "text": "5,327", "html_text": "5,327", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.4215, 407.161, 763.7908, 424.0868 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 763.7908, 407.161, 824.16, 424.0868 ], "text": "195,589", "html_text": "195,589", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 39.36, 390.2352, 824.16, 407.161 ], "cells": [ { "location": [ 39.36, 390.2352, 99.7292, 407.161 ], "text": "Staff Housing", "html_text": "Staff Housing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 99.7292, 390.2352, 160.0985, 407.161 ], "text": "55,000", "html_text": "55,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.0985, 390.2352, 220.4677, 407.161 ], "text": "1,163", "html_text": "1,163", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4677, 390.2352, 280.8369, 407.161 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 280.8369, 390.2352, 341.2062, 407.161 ], "text": "56,163", "html_text": "56,163", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.2062, 390.2352, 401.5754, 407.161 ], "text": "56,577", "html_text": "56,577", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.5754, 390.2352, 461.9446, 407.161 ], "text": "1,580", "html_text": "1,580", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.9446, 390.2352, 522.3138, 407.161 ], "text": "(3,157)", "html_text": "(3,157)", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 522.3138, 390.2352, 582.6831, 407.161 ], "text": "55,000", "html_text": "55,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 582.6831, 390.2352, 643.0523, 407.161 ], "text": "56,577", "html_text": "56,577", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 643.0523, 390.2352, 703.4215, 407.161 ], "text": "1,584", "html_text": "1,584", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.4215, 390.2352, 763.7908, 407.161 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 763.7908, 390.2352, 824.16, 407.161 ], "text": "58,161", "html_text": "58,161", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 39.36, 373.3094, 824.16, 390.2352 ], "cells": [ { "location": [ 39.36, 373.3094, 99.7292, 390.2352 ], "text": "Aged Care Reserve", "html_text": "Aged Care Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 99.7292, 373.3094, 160.0985, 390.2352 ], "text": "145,138", "html_text": "145,138", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.0985, 373.3094, 220.4677, 390.2352 ], "text": "2,903", "html_text": "2,903", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4677, 373.3094, 280.8369, 390.2352 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 280.8369, 373.3094, 341.2062, 390.2352 ], "text": "148,041", "html_text": "148,041", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.2062, 373.3094, 401.5754, 390.2352 ], "text": "141,189", "html_text": "141,189", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.5754, 373.3094, 461.9446, 390.2352 ], "text": "3,949", "html_text": "3,949", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.9446, 373.3094, 522.3138, 390.2352 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 522.3138, 373.3094, 582.6831, 390.2352 ], "text": "145,138", "html_text": "145,138", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 582.6831, 373.3094, 643.0523, 390.2352 ], "text": "141,189", "html_text": "141,189", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 643.0523, 373.3094, 703.4215, 390.2352 ], "text": "3,953", "html_text": "3,953", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.4215, 373.3094, 763.7908, 390.2352 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 763.7908, 373.3094, 824.16, 390.2352 ], "text": "145,142", "html_text": "145,142", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 39.36, 356.3835, 824.16, 373.3094 ], "cells": [ { "location": [ 39.36, 356.3835, 99.7292, 373.3094 ], "text": "Vehicle Reserve", "html_text": "Vehicle Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 99.7292, 356.3835, 160.0985, 373.3094 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.0985, 356.3835, 220.4677, 373.3094 ], "text": "2,262", "html_text": "2,262", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4677, 356.3835, 280.8369, 373.3094 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 280.8369, 356.3835, 341.2062, 373.3094 ], "text": "102,262", "html_text": "102,262", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.2062, 356.3835, 401.5754, 373.3094 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.5754, 356.3835, 461.9446, 373.3094 ], "text": "3,076", "html_text": "3,076", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.9446, 356.3835, 522.3138, 373.3094 ], "text": "(13,076)", "html_text": "(13,076)", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 522.3138, 356.3835, 582.6831, 373.3094 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 582.6831, 356.3835, 643.0523, 373.3094 ], "text": "110,000", "html_text": "110,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 643.0523, 356.3835, 703.4215, 373.3094 ], "text": "3,080", "html_text": "3,080", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.4215, 356.3835, 763.7908, 373.3094 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 763.7908, 356.3835, 824.16, 373.3094 ], "text": "113,080", "html_text": "113,080", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 39.36, 339.4577, 824.16, 356.3835 ], "cells": [ { "location": [ 39.36, 339.4577, 99.7292, 356.3835 ], "text": "Sewerage Reserve", "html_text": "Sewerage Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 99.7292, 339.4577, 160.0985, 356.3835 ], "text": "304,155", "html_text": "304,155", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.0985, 339.4577, 220.4677, 356.3835 ], "text": "6,083", "html_text": "6,083", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4677, 339.4577, 280.8369, 356.3835 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 280.8369, 339.4577, 341.2062, 356.3835 ], "text": "310,238", "html_text": "310,238", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.2062, 339.4577, 401.5754, 356.3835 ], "text": "295,876", "html_text": "295,876", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.5754, 339.4577, 461.9446, 356.3835 ], "text": "8,279", "html_text": "8,279", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.9446, 339.4577, 522.3138, 356.3835 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 522.3138, 339.4577, 582.6831, 356.3835 ], "text": "304,155", "html_text": "304,155", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 582.6831, 339.4577, 643.0523, 356.3835 ], "text": "295,876", "html_text": "295,876", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 643.0523, 339.4577, 703.4215, 356.3835 ], "text": "8,285", "html_text": "8,285", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.4215, 339.4577, 763.7908, 356.3835 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 763.7908, 339.4577, 824.16, 356.3835 ], "text": "304,161", "html_text": "304,161", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 39.36, 322.5319, 824.16, 339.4577 ], "cells": [ { "location": [ 39.36, 322.5319, 99.7292, 339.4577 ], "text": "Community Bus Reserve", "html_text": "Community Bus Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 99.7292, 322.5319, 160.0985, 339.4577 ], "text": "57,437", "html_text": "57,437", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.0985, 322.5319, 220.4677, 339.4577 ], "text": "1,165", "html_text": "1,165", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4677, 322.5319, 280.8369, 339.4577 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 280.8369, 322.5319, 341.2062, 339.4577 ], "text": "58,602", "html_text": "58,602", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.2062, 322.5319, 401.5754, 339.4577 ], "text": "56,673", "html_text": "56,673", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.5754, 322.5319, 461.9446, 339.4577 ], "text": "1,583", "html_text": "1,583", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.9446, 322.5319, 522.3138, 339.4577 ], "text": "(818)", "html_text": "(818)", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 522.3138, 322.5319, 582.6831, 339.4577 ], "text": "57,437", "html_text": "57,437", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 582.6831, 322.5319, 643.0523, 339.4577 ], "text": "56,673", "html_text": "56,673", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 643.0523, 322.5319, 703.4215, 339.4577 ], "text": "1,587", "html_text": "1,587", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.4215, 322.5319, 763.7908, 339.4577 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 763.7908, 322.5319, 824.16, 339.4577 ], "text": "58,260", "html_text": "58,260", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 39.36, 305.6061, 824.16, 322.5319 ], "cells": [ { "location": [ 39.36, 305.6061, 99.7292, 322.5319 ], "text": "Lcdc Reserve", "html_text": "Lcdc Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 99.7292, 305.6061, 160.0985, 322.5319 ], "text": "11,000", "html_text": "11,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.0985, 305.6061, 220.4677, 322.5319 ], "text": "227", "html_text": "227", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4677, 305.6061, 280.8369, 322.5319 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 280.8369, 305.6061, 341.2062, 322.5319 ], "text": "11,227", "html_text": "11,227", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.2062, 305.6061, 401.5754, 322.5319 ], "text": "11,021", "html_text": "11,021", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.5754, 305.6061, 461.9446, 322.5319 ], "text": "304", "html_text": "304", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.9446, 305.6061, 522.3138, 322.5319 ], "text": "(325)", "html_text": "(325)", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 522.3138, 305.6061, 582.6831, 322.5319 ], "text": "11,000", "html_text": "11,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 582.6831, 305.6061, 643.0523, 322.5319 ], "text": "11,021", "html_text": "11,021", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 643.0523, 305.6061, 703.4215, 322.5319 ], "text": "309", "html_text": "309", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.4215, 305.6061, 763.7908, 322.5319 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 763.7908, 305.6061, 824.16, 322.5319 ], "text": "11,330", "html_text": "11,330", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 39.36, 288.6802, 824.16, 305.6061 ], "cells": [ { "location": [ 39.36, 288.6802, 99.7292, 305.6061 ], "text": "S/Pool Revitalisation Reserve", "html_text": "S/Pool Revitalisation Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 99.7292, 288.6802, 160.0985, 305.6061 ], "text": "65,570", "html_text": "65,570", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.0985, 288.6802, 220.4677, 305.6061 ], "text": "1,302", "html_text": "1,302", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4677, 288.6802, 280.8369, 305.6061 ], "text": "(66,872)", "html_text": "(66,872)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 280.8369, 288.6802, 341.2062, 305.6061 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.2062, 288.6802, 401.5754, 305.6061 ], "text": "32,205", "html_text": "32,205", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.5754, 288.6802, 461.9446, 305.6061 ], "text": "33,365", "html_text": "33,365", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.9446, 288.6802, 522.3138, 305.6061 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 522.3138, 288.6802, 582.6831, 305.6061 ], "text": "65,570", "html_text": "65,570", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 582.6831, 288.6802, 643.0523, 305.6061 ], "text": "32,205", "html_text": "32,205", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 643.0523, 288.6802, 703.4215, 305.6061 ], "text": "32,902", "html_text": "32,902", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.4215, 288.6802, 763.7908, 305.6061 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 763.7908, 288.6802, 824.16, 305.6061 ], "text": "65,107", "html_text": "65,107", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 39.36, 271.7544, 824.16, 288.6802 ], "cells": [ { "location": [ 39.36, 271.7544, 99.7292, 288.6802 ], "text": "S&R Co-Ordinator AI & Lsl Res", "html_text": "S&R Co-Ordinator AI & Lsl Res", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 99.7292, 271.7544, 160.0985, 288.6802 ], "text": "16,371", "html_text": "16,371", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.0985, 271.7544, 220.4677, 288.6802 ], "text": "328", "html_text": "328", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4677, 271.7544, 280.8369, 288.6802 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 280.8369, 271.7544, 341.2062, 288.6802 ], "text": "16,699", "html_text": "16,699", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.2062, 271.7544, 401.5754, 288.6802 ], "text": "15,926", "html_text": "15,926", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.5754, 271.7544, 461.9446, 288.6802 ], "text": "445", "html_text": "445", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.9446, 271.7544, 522.3138, 288.6802 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 522.3138, 271.7544, 582.6831, 288.6802 ], "text": "16,371", "html_text": "16,371", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 582.6831, 271.7544, 643.0523, 288.6802 ], "text": "15,926", "html_text": "15,926", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 643.0523, 271.7544, 703.4215, 288.6802 ], "text": "446", "html_text": "446", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.4215, 271.7544, 763.7908, 288.6802 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 763.7908, 271.7544, 824.16, 288.6802 ], "text": "16,372", "html_text": "16,372", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 39.36, 254.8286, 824.16, 271.7544 ], "cells": [ { "location": [ 39.36, 254.8286, 99.7292, 271.7544 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 99.7292, 254.8286, 160.0985, 271.7544 ], "text": "1,081,941", "html_text": "1,081,941", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.0985, 254.8286, 220.4677, 271.7544 ], "text": "22,190", "html_text": "22,190", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 220.4677, 254.8286, 280.8369, 271.7544 ], "text": "(66,872)", "html_text": "(66,872)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 280.8369, 254.8286, 341.2062, 271.7544 ], "text": "1,037,259", "html_text": "1,037,259", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 341.2062, 254.8286, 401.5754, 271.7544 ], "text": "1,048,132", "html_text": "1,048,132", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 401.5754, 254.8286, 461.9446, 271.7544 ], "text": "61,771", "html_text": "61,771", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 461.9446, 254.8286, 522.3138, 271.7544 ], "text": "(27,961)", "html_text": "(27,961)", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 522.3138, 254.8286, 582.6831, 271.7544 ], "text": "1,081,942", "html_text": "1,081,942", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 582.6831, 254.8286, 643.0523, 271.7544 ], "text": "1,048,132", "html_text": "1,048,132", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 643.0523, 254.8286, 703.4215, 271.7544 ], "text": "61,348", "html_text": "61,348", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.4215, 254.8286, 763.7908, 271.7544 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 763.7908, 254.8286, 824.16, 271.7544 ], "text": "1,109,480", "html_text": "1,109,480", "links": [], "cell_header_index": 12, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 13, "n_cols": 13, "ref": "#/tables/0", "reading_order": 2 } ] }, { "page": 31, "items": [ { "page": 31, "type": "TITLE", "location": { "l": 304.8, "t": 541.3309, "r": 536.64, "b": 506.2979 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 31, "type": "TITLE", "location": { "l": 29.52, "t": 500.2992, "r": 225.84, "b": 488.5415 }, "text": "9. CASH BACKED RESERVES (Continued)", "reading_order": 1, "level": 4 }, { "page": 31, "type": "TEXT", "location": { "l": 42, "t": 463.1067, "r": 626.88, "b": 451.349 }, "text": "In accordance with council resolutions in relation to each reserve account, the purpose for which the reserves are set aside are as follows:", "reading_order": 2 }, { "page": 31, "type": "TABLE", "location": { "l": 42.24, "t": 449.4294, "r": 814.56, "b": 285.5424 }, "text": "
Reserve nameAnticipated date of usePurpose of the reserve
Long Service LeaveongoingTo be used to fund Long Service Leave Requirements
Mortlock LodgeongoingTo be used for maintenance and improvements to the Mortlock Retirements Units
Plant ReplacementongoingTo be used for the future replacement of plant
Staff HousingongoingTo be used for the maintenance, upgrading and construction of new housing for Council employees or public rental housing
Aged Care ReserveongoingTo be utilised to provide of the needs of the aged.
Vehicle ReserveongoingTo be used for the purchase of motor vehicles and utilities if at a future date Council ceases to lease the same
Sewerage ReserveongoingTo be used to maintain and upgrade the sewerage scheme in the Goomalling Town site
Community Bus ReserveongoingTo be used to purchase a new Community Bus when the time arises
Lcdc ReserveongoingTo be used to fund Landcare Activities
S/Pool Revitalisation Reserve30/06/2018To be used to fund Revitalisation of the Swimming Pool
Emergency Fund ReserveongoingTo be used to fund any catastrophic emergency event with the Shire of Goomalling
S&R Co-Ordinator Al & Lsl ReseongoingTo be used to fund the S&R Coordinators annual and long service leave
", "rows": [ { "row_index": 0, "location": [ 42.24, 436.8227, 814.56, 449.4294 ], "cells": [ { "location": [ 42.24, 436.8227, 299.68, 449.4294 ], "text": "Reserve name", "html_text": "Reserve name", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.68, 436.8227, 557.12, 449.4294 ], "text": "Anticipated date of use", "html_text": "Anticipated date of use", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 557.12, 436.8227, 814.56, 449.4294 ], "text": "Purpose of the reserve", "html_text": "Purpose of the reserve", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 42.24, 424.216, 814.56, 436.8227 ], "cells": [ { "location": [ 42.24, 424.216, 299.68, 436.8227 ], "text": "Long Service Leave", "html_text": "Long Service Leave", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.68, 424.216, 557.12, 436.8227 ], "text": "ongoing", "html_text": "ongoing", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 557.12, 424.216, 814.56, 436.8227 ], "text": "To be used to fund Long Service Leave Requirements", "html_text": "To be used to fund Long Service Leave Requirements", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 42.24, 411.6093, 814.56, 424.216 ], "cells": [ { "location": [ 42.24, 411.6093, 299.68, 424.216 ], "text": "Mortlock Lodge", "html_text": "Mortlock Lodge", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.68, 411.6093, 557.12, 424.216 ], "text": "ongoing", "html_text": "ongoing", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 557.12, 411.6093, 814.56, 424.216 ], "text": "To be used for maintenance and improvements to the Mortlock Retirements Units", "html_text": "To be used for maintenance and improvements to the Mortlock Retirements Units", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 42.24, 399.0026, 814.56, 411.6093 ], "cells": [ { "location": [ 42.24, 399.0026, 299.68, 411.6093 ], "text": "Plant Replacement", "html_text": "Plant Replacement", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.68, 399.0026, 557.12, 411.6093 ], "text": "ongoing", "html_text": "ongoing", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 557.12, 399.0026, 814.56, 411.6093 ], "text": "To be used for the future replacement of plant", "html_text": "To be used for the future replacement of plant", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 42.24, 386.3959, 814.56, 399.0026 ], "cells": [ { "location": [ 42.24, 386.3959, 299.68, 399.0026 ], "text": "Staff Housing", "html_text": "Staff Housing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.68, 386.3959, 557.12, 399.0026 ], "text": "ongoing", "html_text": "ongoing", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 557.12, 386.3959, 814.56, 399.0026 ], "text": "To be used for the maintenance, upgrading and construction of new housing for Council employees or public rental housing", "html_text": "To be used for the maintenance, upgrading and construction of new housing for Council employees or public rental housing", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 42.24, 373.7892, 814.56, 386.3959 ], "cells": [ { "location": [ 42.24, 373.7892, 299.68, 386.3959 ], "text": "Aged Care Reserve", "html_text": "Aged Care Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.68, 373.7892, 557.12, 386.3959 ], "text": "ongoing", "html_text": "ongoing", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 557.12, 373.7892, 814.56, 386.3959 ], "text": "To be utilised to provide of the needs of the aged.", "html_text": "To be utilised to provide of the needs of the aged.", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 42.24, 361.1826, 814.56, 373.7892 ], "cells": [ { "location": [ 42.24, 361.1826, 299.68, 373.7892 ], "text": "Vehicle Reserve", "html_text": "Vehicle Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.68, 361.1826, 557.12, 373.7892 ], "text": "ongoing", "html_text": "ongoing", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 557.12, 361.1826, 814.56, 373.7892 ], "text": "To be used for the purchase of motor vehicles and utilities if at a future date Council ceases to lease the same", "html_text": "To be used for the purchase of motor vehicles and utilities if at a future date Council ceases to lease the same", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 42.24, 348.5759, 814.56, 361.1826 ], "cells": [ { "location": [ 42.24, 348.5759, 299.68, 361.1826 ], "text": "Sewerage Reserve", "html_text": "Sewerage Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.68, 348.5759, 557.12, 361.1826 ], "text": "ongoing", "html_text": "ongoing", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 557.12, 348.5759, 814.56, 361.1826 ], "text": "To be used to maintain and upgrade the sewerage scheme in the Goomalling Town site", "html_text": "To be used to maintain and upgrade the sewerage scheme in the Goomalling Town site", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 42.24, 335.9692, 814.56, 348.5759 ], "cells": [ { "location": [ 42.24, 335.9692, 299.68, 348.5759 ], "text": "Community Bus Reserve", "html_text": "Community Bus Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.68, 335.9692, 557.12, 348.5759 ], "text": "ongoing", "html_text": "ongoing", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 557.12, 335.9692, 814.56, 348.5759 ], "text": "To be used to purchase a new Community Bus when the time arises", "html_text": "To be used to purchase a new Community Bus when the time arises", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 42.24, 323.3625, 814.56, 335.9692 ], "cells": [ { "location": [ 42.24, 323.3625, 299.68, 335.9692 ], "text": "Lcdc Reserve", "html_text": "Lcdc Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.68, 323.3625, 557.12, 335.9692 ], "text": "ongoing", "html_text": "ongoing", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 557.12, 323.3625, 814.56, 335.9692 ], "text": "To be used to fund Landcare Activities", "html_text": "To be used to fund Landcare Activities", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 42.24, 310.7558, 814.56, 323.3625 ], "cells": [ { "location": [ 42.24, 310.7558, 299.68, 323.3625 ], "text": "S/Pool Revitalisation Reserve", "html_text": "S/Pool Revitalisation Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.68, 310.7558, 557.12, 323.3625 ], "text": "30/06/2018", "html_text": "30/06/2018", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 557.12, 310.7558, 814.56, 323.3625 ], "text": "To be used to fund Revitalisation of the Swimming Pool", "html_text": "To be used to fund Revitalisation of the Swimming Pool", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 42.24, 298.1491, 814.56, 310.7558 ], "cells": [ { "location": [ 42.24, 298.1491, 299.68, 310.7558 ], "text": "Emergency Fund Reserve", "html_text": "Emergency Fund Reserve", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.68, 298.1491, 557.12, 310.7558 ], "text": "ongoing", "html_text": "ongoing", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 557.12, 298.1491, 814.56, 310.7558 ], "text": "To be used to fund any catastrophic emergency event with the Shire of Goomalling", "html_text": "To be used to fund any catastrophic emergency event with the Shire of Goomalling", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 42.24, 285.5424, 814.56, 298.1491 ], "cells": [ { "location": [ 42.24, 285.5424, 299.68, 298.1491 ], "text": "S&R Co-Ordinator Al & Lsl Rese", "html_text": "S&R Co-Ordinator Al & Lsl Rese", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 299.68, 285.5424, 557.12, 298.1491 ], "text": "ongoing", "html_text": "ongoing", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 557.12, 285.5424, 814.56, 298.1491 ], "text": "To be used to fund the S&R Coordinators annual and long service leave", "html_text": "To be used to fund the S&R Coordinators annual and long service leave", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 13, "n_cols": 3, "ref": "#/tables/0", "reading_order": 3 } ] }, { "page": 32, "items": [ { "page": 32, "type": "TITLE", "location": { "l": 298.32, "t": 540.851, "r": 543.12, "b": 503.8984 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 4 }, { "page": 32, "type": "TITLE", "location": { "l": 37.92, "t": 491.9008, "r": 173.52, "b": 479.9033 }, "text": "10. SPECIFIED AREA RATE", "reading_order": 1, "level": 4 }, { "page": 32, "type": "TABLE", "location": { "l": 52.56, "t": 467.9057, "r": 811.68, "b": 367.126 }, "text": "
Basis of valuationRate inAmount/ Rateable value2017/18 Budgeted specified area rate revenue2017/18 Interim specified area rate revenue2017/18 Back specified area rate revenue2017/18 Total specified area rate revenue2016/17 Actual revenue
Sewer Charges< /td > < td >< /td > < td >< /td > < td >$
Sewerage - Residential7.400n/a206,24600206,246199,4531,300
Sewerage - Religious Church340.00041,360001,360200,753200,753
4207,60600207,606200,753
", "rows": [ { "row_index": 0, "location": [ 52.56, 447.7498, 811.68, 467.9057 ], "cells": [ { "location": [ 52.56, 447.7498, 136.9067, 467.9057 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 136.9067, 447.7498, 221.2533, 467.9057 ], "text": "Basis of valuation", "html_text": "Basis of valuation", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2533, 447.7498, 305.6, 467.9057 ], "text": "Rate in", "html_text": "Rate in", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.6, 447.7498, 389.9467, 467.9057 ], "text": "Amount/ Rateable value", "html_text": "Amount/ Rateable value", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 389.9467, 447.7498, 474.2933, 467.9057 ], "text": "2017/18 Budgeted specified area rate revenue", "html_text": "2017/18 Budgeted specified area rate revenue", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 474.2933, 447.7498, 558.64, 467.9057 ], "text": "2017/18 Interim specified area rate revenue", "html_text": "2017/18 Interim specified area rate revenue", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 558.64, 447.7498, 642.9867, 467.9057 ], "text": "2017/18 Back specified area rate revenue", "html_text": "2017/18 Back specified area rate revenue", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.9867, 447.7498, 727.3333, 467.9057 ], "text": "2017/18 Total specified area rate revenue", "html_text": "2017/18 Total specified area rate revenue", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.3333, 447.7498, 811.68, 467.9057 ], "text": "2016/17 Actual revenue", "html_text": "2016/17 Actual revenue", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 52.56, 427.5938, 811.68, 447.7498 ], "cells": [ { "location": [ 52.56, 427.5938, 136.9067, 447.7498 ], "text": "Sewer Charges", "html_text": "Sewer Charges", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 136.9067, 427.5938, 221.2533, 447.7498 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2533, 427.5938, 305.6, 447.7498 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.6, 427.5938, 389.9467, 447.7498 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 389.9467, 427.5938, 474.2933, 447.7498 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 474.2933, 427.5938, 558.64, 447.7498 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 558.64, 427.5938, 642.9867, 447.7498 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.9867, 427.5938, 727.3333, 447.7498 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.3333, 427.5938, 811.68, 447.7498 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 52.56, 407.4379, 811.68, 427.5938 ], "cells": [ { "location": [ 52.56, 407.4379, 136.9067, 427.5938 ], "text": "Sewerage - Residential", "html_text": "Sewerage - Residential", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 136.9067, 407.4379, 221.2533, 427.5938 ], "text": "7.400", "html_text": "7.400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2533, 407.4379, 305.6, 427.5938 ], "text": "n/a", "html_text": "n/a", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.6, 407.4379, 389.9467, 427.5938 ], "text": "206,246", "html_text": "206,246", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 389.9467, 407.4379, 474.2933, 427.5938 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 474.2933, 407.4379, 558.64, 427.5938 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 558.64, 407.4379, 642.9867, 427.5938 ], "text": "206,246", "html_text": "206,246", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.9867, 407.4379, 727.3333, 427.5938 ], "text": "199,453", "html_text": "199,453", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.3333, 407.4379, 811.68, 427.5938 ], "text": "1,300", "html_text": "1,300", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 52.56, 387.2819, 811.68, 407.4379 ], "cells": [ { "location": [ 52.56, 387.2819, 136.9067, 407.4379 ], "text": "Sewerage - Religious Church", "html_text": "Sewerage - Religious Church", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 136.9067, 387.2819, 221.2533, 407.4379 ], "text": "340.000", "html_text": "340.000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2533, 387.2819, 305.6, 407.4379 ], "text": "4", "html_text": "4", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.6, 387.2819, 389.9467, 407.4379 ], "text": "1,360", "html_text": "1,360", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 389.9467, 387.2819, 474.2933, 407.4379 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 474.2933, 387.2819, 558.64, 407.4379 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 558.64, 387.2819, 642.9867, 407.4379 ], "text": "1,360", "html_text": "1,360", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.9867, 387.2819, 727.3333, 407.4379 ], "text": "200,753", "html_text": "200,753", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.3333, 387.2819, 811.68, 407.4379 ], "text": "200,753", "html_text": "200,753", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 52.56, 367.126, 811.68, 387.2819 ], "cells": [ { "location": [ 52.56, 367.126, 136.9067, 387.2819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 136.9067, 367.126, 221.2533, 387.2819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 221.2533, 367.126, 305.6, 387.2819 ], "text": "4", "html_text": "4", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.6, 367.126, 389.9467, 387.2819 ], "text": "207,606", "html_text": "207,606", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 389.9467, 367.126, 474.2933, 387.2819 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 474.2933, 367.126, 558.64, 387.2819 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 558.64, 367.126, 642.9867, 387.2819 ], "text": "207,606", "html_text": "207,606", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 642.9867, 367.126, 727.3333, 387.2819 ], "text": "200,753", "html_text": "200,753", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.3333, 367.126, 811.68, 387.2819 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 5, "n_cols": 9, "ref": "#/tables/0", "reading_order": 2 } ] }, { "page": 33, "items": [ { "page": 33, "type": "TITLE", "location": { "l": 299.76, "t": 529.0933, "r": 542.64, "b": 492.1408 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 33, "type": "TITLE", "location": { "l": 55.68, "t": 479.4234, "r": 424.8, "b": 466.9459 }, "text": "INTEREST CHARGES AND INSTALMENTS - RATES AND SERVICE CHARGES", "reading_order": 1, "level": 4 }, { "page": 33, "type": "TITLE", "location": { "l": 38.64, "t": 454.2284, "r": 522.72, "b": 441.2711 }, "text": "11. The following instalment options are available to ratepayers for the payment of rates and service charges.", "marker": "11.", "reading_order": 2, "level": 4 }, { "page": 33, "type": "TEXT", "location": { "l": 53.76, "t": 408.4297, "r": 144.288, "b": 387.8258 }, "text": "Instalment options Option one", "reading_order": 3 }, { "page": 33, "type": "TEXT", "location": { "l": 53.76, "t": 387.8258, "r": 144.288, "b": 326.0143 }, "text": "Option two", "reading_order": 4 }, { "page": 33, "type": "TEXT", "location": { "l": 53.76, "t": 326.0143, "r": 144.288, "b": 243.5989 }, "text": "Option three", "reading_order": 5 }, { "page": 33, "type": "TEXT", "location": { "l": 53.76, "t": 202.3912, "r": 144.288, "b": 181.7873 }, "text": "Instalment plan admin charge revenue", "reading_order": 6 }, { "page": 33, "type": "TEXT", "location": { "l": 53.76, "t": 181.7873, "r": 144.288, "b": 161.1835 }, "text": "Instalment plan interest earned", "reading_order": 7 }, { "page": 33, "type": "TEXT", "location": { "l": 53.76, "t": 161.1835, "r": 144.288, "b": 140.5796 }, "text": "Unpaid rates interest earned", "reading_order": 8 }, { "page": 33, "type": "TABLE", "location": { "l": 144.288, "t": 429.0335, "r": 506.4, "b": 119.9758 }, "text": "
Instalment plan admin chargeInstalment plan interest rateUnpaid rates interest rates
Instalment options Option oneDate due$%%
Option two11/09/201755.50%11.00%
11/09/201755.50%11.00%
11/11/201755.50%11.00%
Option three11/09/201755.50%11.00%
11/11/201755.50%11.00%
11/01/201855.50%11.00%
11/03/201855.50%11.00%
2017/18 Budget revenue2016/17
$Actual
Instalment plan admin charge revenue15,99017,799
Instalment plan interest earned5,4335,455
Unpaid rates interest earned2,0652,065
23,48825,319
", "rows": [ { "row_index": 0, "location": [ 53.76, 408.4297, 506.4, 429.0335 ], "cells": [ { "location": [ 144.288, 408.4297, 234.816, 429.0335 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.816, 408.4297, 325.344, 429.0335 ], "text": "Instalment plan admin charge", "html_text": "Instalment plan admin charge", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 325.344, 408.4297, 415.872, 429.0335 ], "text": "Instalment plan interest rate", "html_text": "Instalment plan interest rate", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.872, 408.4297, 506.4, 429.0335 ], "text": "Unpaid rates interest rates", "html_text": "Unpaid rates interest rates", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": true, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 53.76, 387.8258, 506.4, 408.4297 ], "cells": [ { "location": [ 144.288, 387.8258, 234.816, 408.4297 ], "text": "Date due", "html_text": "Date due", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.816, 387.8258, 325.344, 408.4297 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 325.344, 387.8258, 415.872, 408.4297 ], "text": "%", "html_text": "%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.872, 387.8258, 506.4, 408.4297 ], "text": "%", "html_text": "%", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 53.76, 326.0143, 506.4, 387.8258 ], "cells": [ { "location": [ 144.288, 367.222, 234.816, 387.8258 ], "text": "11/09/2017", "html_text": "11/09/2017", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.816, 367.222, 325.344, 387.8258 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 325.344, 367.222, 415.872, 387.8258 ], "text": "5.50%", "html_text": "5.50%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.872, 367.222, 506.4, 387.8258 ], "text": "11.00%", "html_text": "11.00%", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 144.288, 346.6181, 506.4, 367.222 ], "cells": [ { "location": [ 144.288, 346.6181, 234.816, 367.222 ], "text": "11/09/2017", "html_text": "11/09/2017", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.816, 346.6181, 325.344, 367.222 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 325.344, 346.6181, 415.872, 367.222 ], "text": "5.50%", "html_text": "5.50%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.872, 346.6181, 506.4, 367.222 ], "text": "11.00%", "html_text": "11.00%", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 144.288, 326.0143, 506.4, 346.6181 ], "cells": [ { "location": [ 144.288, 326.0143, 234.816, 346.6181 ], "text": "11/11/2017", "html_text": "11/11/2017", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.816, 326.0143, 325.344, 346.6181 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 325.344, 326.0143, 415.872, 346.6181 ], "text": "5.50%", "html_text": "5.50%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.872, 326.0143, 506.4, 346.6181 ], "text": "11.00%", "html_text": "11.00%", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 53.76, 243.5989, 506.4, 326.0143 ], "cells": [ { "location": [ 144.288, 305.4104, 234.816, 326.0143 ], "text": "11/09/2017", "html_text": "11/09/2017", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.816, 305.4104, 325.344, 326.0143 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 325.344, 305.4104, 415.872, 326.0143 ], "text": "5.50%", "html_text": "5.50%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.872, 305.4104, 506.4, 326.0143 ], "text": "11.00%", "html_text": "11.00%", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 144.288, 284.8066, 506.4, 305.4104 ], "cells": [ { "location": [ 144.288, 284.8066, 234.816, 305.4104 ], "text": "11/11/2017", "html_text": "11/11/2017", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.816, 284.8066, 325.344, 305.4104 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 325.344, 284.8066, 415.872, 305.4104 ], "text": "5.50%", "html_text": "5.50%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.872, 284.8066, 506.4, 305.4104 ], "text": "11.00%", "html_text": "11.00%", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 144.288, 264.2027, 506.4, 284.8066 ], "cells": [ { "location": [ 144.288, 264.2027, 234.816, 284.8066 ], "text": "11/01/2018", "html_text": "11/01/2018", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.816, 264.2027, 325.344, 284.8066 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 325.344, 264.2027, 415.872, 284.8066 ], "text": "5.50%", "html_text": "5.50%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.872, 264.2027, 506.4, 284.8066 ], "text": "11.00%", "html_text": "11.00%", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 144.288, 243.5989, 506.4, 264.2027 ], "cells": [ { "location": [ 144.288, 243.5989, 234.816, 264.2027 ], "text": "11/03/2018", "html_text": "11/03/2018", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.816, 243.5989, 325.344, 264.2027 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 325.344, 243.5989, 415.872, 264.2027 ], "text": "5.50%", "html_text": "5.50%", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.872, 243.5989, 506.4, 264.2027 ], "text": "11.00%", "html_text": "11.00%", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 53.76, 222.995, 506.4, 243.5989 ], "cells": [ { "location": [ 144.288, 222.995, 234.816, 243.5989 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.816, 222.995, 325.344, 243.5989 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 325.344, 222.995, 415.872, 243.5989 ], "text": "2017/18 Budget revenue", "html_text": "2017/18 Budget revenue", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.872, 222.995, 506.4, 243.5989 ], "text": "2016/17", "html_text": "2016/17", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 53.76, 202.3912, 506.4, 222.995 ], "cells": [ { "location": [ 144.288, 202.3912, 234.816, 222.995 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.816, 202.3912, 325.344, 222.995 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 325.344, 202.3912, 415.872, 222.995 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.872, 202.3912, 506.4, 222.995 ], "text": "Actual", "html_text": "Actual", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 53.76, 181.7873, 506.4, 202.3912 ], "cells": [ { "location": [ 144.288, 181.7873, 234.816, 202.3912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.816, 181.7873, 325.344, 202.3912 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 325.344, 181.7873, 415.872, 202.3912 ], "text": "15,990", "html_text": "15,990", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.872, 181.7873, 506.4, 202.3912 ], "text": "17,799", "html_text": "17,799", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 53.76, 161.1835, 506.4, 181.7873 ], "cells": [ { "location": [ 144.288, 161.1835, 234.816, 181.7873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.816, 161.1835, 325.344, 181.7873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 325.344, 161.1835, 415.872, 181.7873 ], "text": "5,433", "html_text": "5,433", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.872, 161.1835, 506.4, 181.7873 ], "text": "5,455", "html_text": "5,455", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 53.76, 140.5796, 506.4, 161.1835 ], "cells": [ { "location": [ 144.288, 140.5796, 234.816, 161.1835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.816, 140.5796, 325.344, 161.1835 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 325.344, 140.5796, 415.872, 161.1835 ], "text": "2,065", "html_text": "2,065", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.872, 140.5796, 506.4, 161.1835 ], "text": "2,065", "html_text": "2,065", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 53.76, 119.9758, 506.4, 140.5796 ], "cells": [ { "location": [ 144.288, 119.9758, 234.816, 140.5796 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.816, 119.9758, 325.344, 140.5796 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 325.344, 119.9758, 415.872, 140.5796 ], "text": "23,488", "html_text": "23,488", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 415.872, 119.9758, 506.4, 140.5796 ], "text": "25,319", "html_text": "25,319", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 15, "n_cols": 4, "ref": "#/tables/0", "reading_order": 9 }, { "page": 33, "type": "TITLE", "location": { "l": 38.16, "t": 95.0208, "r": 322.56, "b": 82.7833 }, "text": "12. PAYMENT DISCOUNTS, WAIVERS AND CONCESSIONS", "reading_order": 10, "level": 4 }, { "page": 33, "type": "TEXT", "location": { "l": 55.2, "t": 69.8259, "r": 386.64, "b": 57.5884 }, "text": "The Shire of Goomalling does not offer discounts, waivers or concessions.", "reading_order": 11 } ] }, { "page": 34, "items": [ { "page": 34, "type": "TEXT", "location": { "l": 175.1647, "t": 788.4, "r": 418.9556, "b": 750.48 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0 }, { "page": 34, "type": "TABLE", "location": { "l": 65.9867, "t": 744.48, "r": 539.8912, "b": 549.12 }, "text": "
2017/18 Budget2016/17 Actual
3. FEES & CHARGES REVENUE< /td > < td >
Governance5,5707,020
General purpose funding2,0652,065
Law, order, public safety63,48864,959
Health652,150670,643
Education and welfare5001,203
Housing233,060248,207
Community amenities129,890119,035
Recreation and culture37,90038,968
Transport500460
Economic services183,450212,567
Other property and services247,081255,252
1,555,6541,620,378
", "rows": [ { "row_index": 0, "location": [ 65.9867, 730.5257, 539.8912, 744.48 ], "cells": [ { "location": [ 65.9867, 730.5257, 223.9549, 744.48 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.9549, 730.5257, 381.923, 744.48 ], "text": "2017/18 Budget", "html_text": "2017/18 Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.923, 730.5257, 539.8912, 744.48 ], "text": "2016/17 Actual", "html_text": "2016/17 Actual", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 65.9867, 716.5714, 539.8912, 730.5257 ], "cells": [ { "location": [ 65.9867, 716.5714, 223.9549, 730.5257 ], "text": "3. FEES & CHARGES REVENUE", "html_text": "3. FEES & CHARGES REVENUE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.9549, 716.5714, 381.923, 730.5257 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.923, 716.5714, 539.8912, 730.5257 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 65.9867, 702.6171, 539.8912, 716.5714 ], "cells": [ { "location": [ 65.9867, 702.6171, 223.9549, 716.5714 ], "text": "Governance", "html_text": "Governance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.9549, 702.6171, 381.923, 716.5714 ], "text": "5,570", "html_text": "5,570", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.923, 702.6171, 539.8912, 716.5714 ], "text": "7,020", "html_text": "7,020", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 65.9867, 688.6629, 539.8912, 702.6171 ], "cells": [ { "location": [ 65.9867, 688.6629, 223.9549, 702.6171 ], "text": "General purpose funding", "html_text": "General purpose funding", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.9549, 688.6629, 381.923, 702.6171 ], "text": "2,065", "html_text": "2,065", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.923, 688.6629, 539.8912, 702.6171 ], "text": "2,065", "html_text": "2,065", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 65.9867, 674.7086, 539.8912, 688.6629 ], "cells": [ { "location": [ 65.9867, 674.7086, 223.9549, 688.6629 ], "text": "Law, order, public safety", "html_text": "Law, order, public safety", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.9549, 674.7086, 381.923, 688.6629 ], "text": "63,488", "html_text": "63,488", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.923, 674.7086, 539.8912, 688.6629 ], "text": "64,959", "html_text": "64,959", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 65.9867, 660.7543, 539.8912, 674.7086 ], "cells": [ { "location": [ 65.9867, 660.7543, 223.9549, 674.7086 ], "text": "Health", "html_text": "Health", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.9549, 660.7543, 381.923, 674.7086 ], "text": "652,150", "html_text": "652,150", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.923, 660.7543, 539.8912, 674.7086 ], "text": "670,643", "html_text": "670,643", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 65.9867, 646.8, 539.8912, 660.7543 ], "cells": [ { "location": [ 65.9867, 646.8, 223.9549, 660.7543 ], "text": "Education and welfare", "html_text": "Education and welfare", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.9549, 646.8, 381.923, 660.7543 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.923, 646.8, 539.8912, 660.7543 ], "text": "1,203", "html_text": "1,203", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 65.9867, 632.8457, 539.8912, 646.8 ], "cells": [ { "location": [ 65.9867, 632.8457, 223.9549, 646.8 ], "text": "Housing", "html_text": "Housing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.9549, 632.8457, 381.923, 646.8 ], "text": "233,060", "html_text": "233,060", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.923, 632.8457, 539.8912, 646.8 ], "text": "248,207", "html_text": "248,207", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 65.9867, 618.8914, 539.8912, 632.8457 ], "cells": [ { "location": [ 65.9867, 618.8914, 223.9549, 632.8457 ], "text": "Community amenities", "html_text": "Community amenities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.9549, 618.8914, 381.923, 632.8457 ], "text": "129,890", "html_text": "129,890", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.923, 618.8914, 539.8912, 632.8457 ], "text": "119,035", "html_text": "119,035", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 65.9867, 604.9371, 539.8912, 618.8914 ], "cells": [ { "location": [ 65.9867, 604.9371, 223.9549, 618.8914 ], "text": "Recreation and culture", "html_text": "Recreation and culture", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.9549, 604.9371, 381.923, 618.8914 ], "text": "37,900", "html_text": "37,900", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.923, 604.9371, 539.8912, 618.8914 ], "text": "38,968", "html_text": "38,968", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 65.9867, 590.9829, 539.8912, 604.9371 ], "cells": [ { "location": [ 65.9867, 590.9829, 223.9549, 604.9371 ], "text": "Transport", "html_text": "Transport", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.9549, 590.9829, 381.923, 604.9371 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.923, 590.9829, 539.8912, 604.9371 ], "text": "460", "html_text": "460", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 65.9867, 577.0286, 539.8912, 590.9829 ], "cells": [ { "location": [ 65.9867, 577.0286, 223.9549, 590.9829 ], "text": "Economic services", "html_text": "Economic services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.9549, 577.0286, 381.923, 590.9829 ], "text": "183,450", "html_text": "183,450", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.923, 577.0286, 539.8912, 590.9829 ], "text": "212,567", "html_text": "212,567", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 65.9867, 563.0743, 539.8912, 577.0286 ], "cells": [ { "location": [ 65.9867, 563.0743, 223.9549, 577.0286 ], "text": "Other property and services", "html_text": "Other property and services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.9549, 563.0743, 381.923, 577.0286 ], "text": "247,081", "html_text": "247,081", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.923, 563.0743, 539.8912, 577.0286 ], "text": "255,252", "html_text": "255,252", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 65.9867, 549.12, 539.8912, 563.0743 ], "cells": [ { "location": [ 65.9867, 549.12, 223.9549, 563.0743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 223.9549, 549.12, 381.923, 563.0743 ], "text": "1,555,654", "html_text": "1,555,654", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 381.923, 549.12, 539.8912, 563.0743 ], "text": "1,620,378", "html_text": "1,620,378", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 14, "n_cols": 3, "ref": "#/tables/0", "reading_order": 1 }, { "page": 34, "type": "TABLE", "location": { "l": 75.8247, "t": 484.08, "r": 542.5306, "b": 156 }, "text": "
Operating grants, subsidies and contributions
Governance00
General purpose funding381,5351,090,617
Law, order, public safety11,5004,000
Health00
Education and welfare00
Housing00
Community amenities00
Recreation and culture36,00036,000
Transport00
Economic services80,000169,526
Other property and services03,122
509,0351,303,265
Non-operating grants, subsidies and contributions
Governance00
General purpose funding00
Law, order, public safety00
Health00
Education and welfare00
Housing900,0000
Community amenities00
Recreation and culture44,5600
Transport826,5381,020,381
Economic services035,000
Other property and services00
1,771,0981,055,381
", "rows": [ { "row_index": 0, "location": [ 75.8247, 471.4615, 542.5306, 484.08 ], "cells": [ { "location": [ 75.8247, 471.4615, 542.5306, 484.08 ], "text": "Operating grants, subsidies and contributions", "html_text": "Operating grants, subsidies and contributions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 75.8247, 458.8431, 542.5306, 471.4615 ], "cells": [ { "location": [ 75.8247, 458.8431, 231.3933, 471.4615 ], "text": "Governance", "html_text": "Governance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 458.8431, 386.962, 471.4615 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 458.8431, 542.5306, 471.4615 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 75.8247, 446.2246, 542.5306, 458.8431 ], "cells": [ { "location": [ 75.8247, 446.2246, 231.3933, 458.8431 ], "text": "General purpose funding", "html_text": "General purpose funding", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 446.2246, 386.962, 458.8431 ], "text": "381,535", "html_text": "381,535", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 446.2246, 542.5306, 458.8431 ], "text": "1,090,617", "html_text": "1,090,617", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 75.8247, 433.6062, 542.5306, 446.2246 ], "cells": [ { "location": [ 75.8247, 433.6062, 231.3933, 446.2246 ], "text": "Law, order, public safety", "html_text": "Law, order, public safety", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 433.6062, 386.962, 446.2246 ], "text": "11,500", "html_text": "11,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 433.6062, 542.5306, 446.2246 ], "text": "4,000", "html_text": "4,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 75.8247, 420.9877, 542.5306, 433.6062 ], "cells": [ { "location": [ 75.8247, 420.9877, 231.3933, 433.6062 ], "text": "Health", "html_text": "Health", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 420.9877, 386.962, 433.6062 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 420.9877, 542.5306, 433.6062 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 75.8247, 408.3692, 542.5306, 420.9877 ], "cells": [ { "location": [ 75.8247, 408.3692, 231.3933, 420.9877 ], "text": "Education and welfare", "html_text": "Education and welfare", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 408.3692, 386.962, 420.9877 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 408.3692, 542.5306, 420.9877 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 75.8247, 395.7508, 542.5306, 408.3692 ], "cells": [ { "location": [ 75.8247, 395.7508, 231.3933, 408.3692 ], "text": "Housing", "html_text": "Housing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 395.7508, 386.962, 408.3692 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 395.7508, 542.5306, 408.3692 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 75.8247, 383.1323, 542.5306, 395.7508 ], "cells": [ { "location": [ 75.8247, 383.1323, 231.3933, 395.7508 ], "text": "Community amenities", "html_text": "Community amenities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 383.1323, 386.962, 395.7508 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 383.1323, 542.5306, 395.7508 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 75.8247, 370.5138, 542.5306, 383.1323 ], "cells": [ { "location": [ 75.8247, 370.5138, 231.3933, 383.1323 ], "text": "Recreation and culture", "html_text": "Recreation and culture", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 370.5138, 386.962, 383.1323 ], "text": "36,000", "html_text": "36,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 370.5138, 542.5306, 383.1323 ], "text": "36,000", "html_text": "36,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 75.8247, 357.8954, 542.5306, 370.5138 ], "cells": [ { "location": [ 75.8247, 357.8954, 231.3933, 370.5138 ], "text": "Transport", "html_text": "Transport", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 357.8954, 386.962, 370.5138 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 357.8954, 542.5306, 370.5138 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 10, "location": [ 75.8247, 345.2769, 542.5306, 357.8954 ], "cells": [ { "location": [ 75.8247, 345.2769, 231.3933, 357.8954 ], "text": "Economic services", "html_text": "Economic services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 345.2769, 386.962, 357.8954 ], "text": "80,000", "html_text": "80,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 345.2769, 542.5306, 357.8954 ], "text": "169,526", "html_text": "169,526", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 11, "location": [ 75.8247, 332.6585, 542.5306, 345.2769 ], "cells": [ { "location": [ 75.8247, 332.6585, 231.3933, 345.2769 ], "text": "Other property and services", "html_text": "Other property and services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 332.6585, 386.962, 345.2769 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 332.6585, 542.5306, 345.2769 ], "text": "3,122", "html_text": "3,122", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 12, "location": [ 75.8247, 320.04, 542.5306, 332.6585 ], "cells": [ { "location": [ 75.8247, 320.04, 231.3933, 332.6585 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 320.04, 386.962, 332.6585 ], "text": "509,035", "html_text": "509,035", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 320.04, 542.5306, 332.6585 ], "text": "1,303,265", "html_text": "1,303,265", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 13, "location": [ 75.8247, 307.4215, 542.5306, 320.04 ], "cells": [ { "location": [ 75.8247, 307.4215, 542.5306, 320.04 ], "text": "Non-operating grants, subsidies and contributions", "html_text": "Non-operating grants, subsidies and contributions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 14, "location": [ 75.8247, 294.8031, 542.5306, 307.4215 ], "cells": [ { "location": [ 75.8247, 294.8031, 231.3933, 307.4215 ], "text": "Governance", "html_text": "Governance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 294.8031, 386.962, 307.4215 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 294.8031, 542.5306, 307.4215 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 15, "location": [ 75.8247, 282.1846, 542.5306, 294.8031 ], "cells": [ { "location": [ 75.8247, 282.1846, 231.3933, 294.8031 ], "text": "General purpose funding", "html_text": "General purpose funding", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 282.1846, 386.962, 294.8031 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 282.1846, 542.5306, 294.8031 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 16, "location": [ 75.8247, 269.5662, 542.5306, 282.1846 ], "cells": [ { "location": [ 75.8247, 269.5662, 231.3933, 282.1846 ], "text": "Law, order, public safety", "html_text": "Law, order, public safety", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 269.5662, 386.962, 282.1846 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 269.5662, 542.5306, 282.1846 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 17, "location": [ 75.8247, 256.9477, 542.5306, 269.5662 ], "cells": [ { "location": [ 75.8247, 256.9477, 231.3933, 269.5662 ], "text": "Health", "html_text": "Health", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 256.9477, 386.962, 269.5662 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 256.9477, 542.5306, 269.5662 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 18, "location": [ 75.8247, 244.3292, 542.5306, 256.9477 ], "cells": [ { "location": [ 75.8247, 244.3292, 231.3933, 256.9477 ], "text": "Education and welfare", "html_text": "Education and welfare", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 244.3292, 386.962, 256.9477 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 244.3292, 542.5306, 256.9477 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 19, "location": [ 75.8247, 231.7108, 542.5306, 244.3292 ], "cells": [ { "location": [ 75.8247, 231.7108, 231.3933, 244.3292 ], "text": "Housing", "html_text": "Housing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 231.7108, 386.962, 244.3292 ], "text": "900,000", "html_text": "900,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 231.7108, 542.5306, 244.3292 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 20, "location": [ 75.8247, 219.0923, 542.5306, 231.7108 ], "cells": [ { "location": [ 75.8247, 219.0923, 231.3933, 231.7108 ], "text": "Community amenities", "html_text": "Community amenities", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 219.0923, 386.962, 231.7108 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 219.0923, 542.5306, 231.7108 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 21, "location": [ 75.8247, 206.4738, 542.5306, 219.0923 ], "cells": [ { "location": [ 75.8247, 206.4738, 231.3933, 219.0923 ], "text": "Recreation and culture", "html_text": "Recreation and culture", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 206.4738, 386.962, 219.0923 ], "text": "44,560", "html_text": "44,560", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 206.4738, 542.5306, 219.0923 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 22, "location": [ 75.8247, 193.8554, 542.5306, 206.4738 ], "cells": [ { "location": [ 75.8247, 193.8554, 231.3933, 206.4738 ], "text": "Transport", "html_text": "Transport", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 193.8554, 386.962, 206.4738 ], "text": "826,538", "html_text": "826,538", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 193.8554, 542.5306, 206.4738 ], "text": "1,020,381", "html_text": "1,020,381", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 23, "location": [ 75.8247, 181.2369, 542.5306, 193.8554 ], "cells": [ { "location": [ 75.8247, 181.2369, 231.3933, 193.8554 ], "text": "Economic services", "html_text": "Economic services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 181.2369, 386.962, 193.8554 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 181.2369, 542.5306, 193.8554 ], "text": "35,000", "html_text": "35,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 24, "location": [ 75.8247, 168.6185, 542.5306, 181.2369 ], "cells": [ { "location": [ 75.8247, 168.6185, 231.3933, 181.2369 ], "text": "Other property and services", "html_text": "Other property and services", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 168.6185, 386.962, 181.2369 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 168.6185, 542.5306, 181.2369 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 25, "location": [ 75.8247, 156, 542.5306, 168.6185 ], "cells": [ { "location": [ 75.8247, 156, 231.3933, 168.6185 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 231.3933, 156, 386.962, 168.6185 ], "text": "1,771,098", "html_text": "1,771,098", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 386.962, 156, 542.5306, 168.6185 ], "text": "1,055,381", "html_text": "1,055,381", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 26, "n_cols": 3, "ref": "#/tables/1", "reading_order": 2 }, { "page": 34, "type": "TITLE", "location": { "l": 60.2279, "t": 542.88, "r": 168.446, "b": 530.16 }, "text": "14. GRANT REVENUE", "reading_order": 3, "level": 4 }, { "page": 34, "type": "TEXT", "location": { "l": 76.0647, "t": 529.68, "r": 351.7691, "b": 504 }, "text": "Grants, subsidies and contributions are included as operating revenues in the Statement of Comprehensive Income:", "reading_order": 4 }, { "page": 34, "type": "TITLE", "location": { "l": 77.5044, "t": 492.96, "r": 141.8114, "b": 480.24 }, "text": "By Program:", "reading_order": 5, "level": 4 } ] }, { "page": 35, "items": [ { "page": 35, "type": "TITLE", "location": { "l": 175.8845, "t": 789.12, "r": 418.4756, "b": 750.48 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 4 }, { "page": 35, "type": "TABLE", "location": { "l": 46.5506, "t": 741.12, "r": 536.2919, "b": 585.6 }, "text": "
2017/18 Budget2016/17 Actual
6. ELECTED MEMBERS REMUNERATION< /td > < td >
The following fees, expenses and allowances were paid to council members and/or the President.
Meeting fees18,00021,200
Mayor/President's allowance2,5002,500
Deputy Mayor/President's allowance625625
Travelling expenses4,0004,368
Telecommunications allowance00
25,12528,693
", "rows": [ { "row_index": 0, "location": [ 46.5506, 723.84, 536.2919, 741.12 ], "cells": [ { "location": [ 46.5506, 723.84, 209.7977, 741.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.7977, 723.84, 373.0448, 741.12 ], "text": "2017/18 Budget", "html_text": "2017/18 Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.0448, 723.84, 536.2919, 741.12 ], "text": "2016/17 Actual", "html_text": "2016/17 Actual", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 46.5506, 706.56, 536.2919, 723.84 ], "cells": [ { "location": [ 46.5506, 706.56, 209.7977, 723.84 ], "text": "6. ELECTED MEMBERS REMUNERATION", "html_text": "6. ELECTED MEMBERS REMUNERATION", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.7977, 706.56, 373.0448, 723.84 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.0448, 706.56, 536.2919, 723.84 ], "text": "$", "html_text": "$", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 46.5506, 689.28, 536.2919, 706.56 ], "cells": [ { "location": [ 46.5506, 689.28, 209.7977, 706.56 ], "text": "The following fees, expenses and allowances were paid to council members and/or the President.", "html_text": "The following fees, expenses and allowances were paid to council members and/or the President.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.7977, 689.28, 373.0448, 706.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.0448, 689.28, 536.2919, 706.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 46.5506, 672, 536.2919, 689.28 ], "cells": [ { "location": [ 46.5506, 672, 209.7977, 689.28 ], "text": "Meeting fees", "html_text": "Meeting fees", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.7977, 672, 373.0448, 689.28 ], "text": "18,000", "html_text": "18,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.0448, 672, 536.2919, 689.28 ], "text": "21,200", "html_text": "21,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 46.5506, 654.72, 536.2919, 672 ], "cells": [ { "location": [ 46.5506, 654.72, 209.7977, 672 ], "text": "Mayor/President's allowance", "html_text": "Mayor/President's allowance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.7977, 654.72, 373.0448, 672 ], "text": "2,500", "html_text": "2,500", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.0448, 654.72, 536.2919, 672 ], "text": "2,500", "html_text": "2,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 46.5506, 637.44, 536.2919, 654.72 ], "cells": [ { "location": [ 46.5506, 637.44, 209.7977, 654.72 ], "text": "Deputy Mayor/President's allowance", "html_text": "Deputy Mayor/President's allowance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.7977, 637.44, 373.0448, 654.72 ], "text": "625", "html_text": "625", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.0448, 637.44, 536.2919, 654.72 ], "text": "625", "html_text": "625", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 46.5506, 620.16, 536.2919, 637.44 ], "cells": [ { "location": [ 46.5506, 620.16, 209.7977, 637.44 ], "text": "Travelling expenses", "html_text": "Travelling expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.7977, 620.16, 373.0448, 637.44 ], "text": "4,000", "html_text": "4,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.0448, 620.16, 536.2919, 637.44 ], "text": "4,368", "html_text": "4,368", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 46.5506, 602.88, 536.2919, 620.16 ], "cells": [ { "location": [ 46.5506, 602.88, 209.7977, 620.16 ], "text": "Telecommunications allowance", "html_text": "Telecommunications allowance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.7977, 602.88, 373.0448, 620.16 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.0448, 602.88, 536.2919, 620.16 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 46.5506, 585.6, 536.2919, 602.88 ], "cells": [ { "location": [ 46.5506, 585.6, 209.7977, 602.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.7977, 585.6, 373.0448, 602.88 ], "text": "25,125", "html_text": "25,125", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.0448, 585.6, 536.2919, 602.88 ], "text": "28,693", "html_text": "28,693", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 9, "n_cols": 3, "ref": "#/tables/0", "reading_order": 1 }, { "page": 35, "type": "TITLE", "location": { "l": 32.6334, "t": 561.6, "r": 126.9344, "b": 548.64 }, "text": "16. TRUST FUNDS", "reading_order": 2, "level": 4 }, { "page": 35, "type": "TEXT", "location": { "l": 51.5896, "t": 536.64, "r": 518.0556, "b": 511.2 }, "text": "Funds held at balance date over which the local government has no control and which are not included in the financial statements are as follows:", "reading_order": 3 }, { "page": 35, "type": "TABLE", "location": { "l": 51.3496, "t": 510.72, "r": 535.572, "b": 358.32 }, "text": "
DetailBalance\\n1-Jul-17\\n< /td > < td > Estimatednamounts receivednEstimated\\namounts paid\\n() < /td > < td > Estimatednbalancen30-Jun-18n
Police Licencing0700,000(700,000)0
DFES 171814,2870(14,287)0
Mortlock Farm1,542001,542
Gym Keys Bond Monies7,400007,400
Pioneers Pathway Sign43,0890043,089
General Deposits20500205
Solar Panels - Mortlock Sports6,0000(6,000)0
", "rows": [ { "row_index": 0, "location": [ 51.3496, 491.67, 535.572, 510.72 ], "cells": [ { "location": [ 51.3496, 491.67, 148.1941, 510.72 ], "text": "Detail", "html_text": "Detail", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 148.1941, 491.67, 245.0386, 510.72 ], "text": "Balance\\n1-Jul-17\\n$", "html_text": "Balance\\n1-Jul-17\\n$", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 245.0386, 491.67, 341.883, 510.72 ], "text": "Estimated\\namounts received\\n$", "html_text": "Estimated\\namounts received\\n$", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.883, 491.67, 438.7275, 510.72 ], "text": "Estimated\\namounts paid\\n($)", "html_text": "Estimated\\namounts paid\\n($)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 438.7275, 491.67, 535.572, 510.72 ], "text": "Estimated\\nbalance\\n30-Jun-18\\n$", "html_text": "Estimated\\nbalance\\n30-Jun-18\\n$", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 51.3496, 472.62, 535.572, 491.67 ], "cells": [ { "location": [ 51.3496, 472.62, 148.1941, 491.67 ], "text": "Police Licencing", "html_text": "Police Licencing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 148.1941, 472.62, 245.0386, 491.67 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 245.0386, 472.62, 341.883, 491.67 ], "text": "700,000", "html_text": "700,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.883, 472.62, 438.7275, 491.67 ], "text": "(700,000)", "html_text": "(700,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 438.7275, 472.62, 535.572, 491.67 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 51.3496, 453.57, 535.572, 472.62 ], "cells": [ { "location": [ 51.3496, 453.57, 148.1941, 472.62 ], "text": "DFES 1718", "html_text": "DFES 1718", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 148.1941, 453.57, 245.0386, 472.62 ], "text": "14,287", "html_text": "14,287", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 245.0386, 453.57, 341.883, 472.62 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.883, 453.57, 438.7275, 472.62 ], "text": "(14,287)", "html_text": "(14,287)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 438.7275, 453.57, 535.572, 472.62 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 51.3496, 434.52, 535.572, 453.57 ], "cells": [ { "location": [ 51.3496, 434.52, 148.1941, 453.57 ], "text": "Mortlock Farm", "html_text": "Mortlock Farm", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 148.1941, 434.52, 245.0386, 453.57 ], "text": "1,542", "html_text": "1,542", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 245.0386, 434.52, 341.883, 453.57 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.883, 434.52, 438.7275, 453.57 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 438.7275, 434.52, 535.572, 453.57 ], "text": "1,542", "html_text": "1,542", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 51.3496, 415.47, 535.572, 434.52 ], "cells": [ { "location": [ 51.3496, 415.47, 148.1941, 434.52 ], "text": "Gym Keys Bond Monies", "html_text": "Gym Keys Bond Monies", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 148.1941, 415.47, 245.0386, 434.52 ], "text": "7,400", "html_text": "7,400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 245.0386, 415.47, 341.883, 434.52 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.883, 415.47, 438.7275, 434.52 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 438.7275, 415.47, 535.572, 434.52 ], "text": "7,400", "html_text": "7,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 51.3496, 396.42, 535.572, 415.47 ], "cells": [ { "location": [ 51.3496, 396.42, 148.1941, 415.47 ], "text": "Pioneers Pathway Sign", "html_text": "Pioneers Pathway Sign", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 148.1941, 396.42, 245.0386, 415.47 ], "text": "43,089", "html_text": "43,089", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 245.0386, 396.42, 341.883, 415.47 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.883, 396.42, 438.7275, 415.47 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 438.7275, 396.42, 535.572, 415.47 ], "text": "43,089", "html_text": "43,089", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 51.3496, 377.37, 535.572, 396.42 ], "cells": [ { "location": [ 51.3496, 377.37, 148.1941, 396.42 ], "text": "General Deposits", "html_text": "General Deposits", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 148.1941, 377.37, 245.0386, 396.42 ], "text": "205", "html_text": "205", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 245.0386, 377.37, 341.883, 396.42 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.883, 377.37, 438.7275, 396.42 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 438.7275, 377.37, 535.572, 396.42 ], "text": "205", "html_text": "205", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 51.3496, 358.32, 535.572, 377.37 ], "cells": [ { "location": [ 51.3496, 358.32, 148.1941, 377.37 ], "text": "Solar Panels - Mortlock Sports", "html_text": "Solar Panels - Mortlock Sports", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 148.1941, 358.32, 245.0386, 377.37 ], "text": "6,000", "html_text": "6,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 245.0386, 358.32, 341.883, 377.37 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 341.883, 358.32, 438.7275, 377.37 ], "text": "(6,000)", "html_text": "(6,000)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 438.7275, 358.32, 535.572, 377.37 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 8, "n_cols": 5, "ref": "#/tables/1", "reading_order": 4 }, { "page": 35, "type": "TEXT", "location": { "l": 256.7482, "t": 338.64, "r": 536.7718, "b": 320.16 }, "text": "72,523 700,000 (720,287) 52,236", "reading_order": 5 } ] }, { "page": 36, "items": [ { "page": 36, "type": "TITLE", "location": { "l": 181.8833, "t": 788.88, "r": 412.7168, "b": 752.88 }, "text": "SHIRE OF GOOMALLING\nNOTES TO AND FORMING PART OF THE BUDGET\nFOR THE YEAR ENDED 30 JUNE 2018", "reading_order": 0, "level": 1 }, { "page": 36, "type": "TITLE", "location": { "l": 23.7552, "t": 729.36, "r": 186.4424, "b": 717.36 }, "text": "17. MAJOR LAND TRANSACTIONS", "reading_order": 1, "level": 4 }, { "page": 36, "type": "TITLE", "location": { "l": 27.5944, "t": 693.36, "r": 77.7443, "b": 681.6 }, "text": "(a) Details", "reading_order": 2, "level": 4 }, { "page": 36, "type": "TEXT", "location": { "l": 41.7516, "t": 669.84, "r": 564.6062, "b": 586.8 }, "text": "The council will continue to develop major land transactions during the year. The Shire of Goomalling has undertaken rural residential subdivisions in Salmon Gum Way and Grange Street Goomalling. The Shire will conduct either auction or tender process for the sale of lots for Salmon Gum Way. In relation to lots in Grange Street, the sale will be by tender process at market valuations. The proceeds from the sale of the two rural subdivisions will be applied towards the repayment of loans raised to finance the development and thereafter any surplus funds remaining will be held in the Municipal Fund Account. A business plan was prepared for the town rural residential subdivisions in accordance with section 3.59 of the Local Government Act 1995.", "reading_order": 3 }, { "page": 36, "type": "TITLE", "location": { "l": 27.1145, "t": 564, "r": 161.4874, "b": 552 }, "text": "(b) Current year transactions", "reading_order": 4, "level": 4 }, { "page": 36, "type": "TEXT", "location": { "l": 42.2315, "t": 540.48, "r": 252.6691, "b": 528.48 }, "text": "There no current year transactions in this budget.", "reading_order": 5 }, { "page": 36, "type": "TITLE", "location": { "l": 27.3545, "t": 493.68, "r": 169.4059, "b": 482.4 }, "text": "(c) Expected future cash flows", "reading_order": 6, "level": 5 }, { "page": 36, "type": "TABLE", "location": { "l": 34.793, "t": 489.12, "r": 576.3638, "b": 362.16 }, "text": "
Expected future cash flows2017/182018/192019/202020/212021/21Total
<fcel><fcel><fcel><fcel><fcel><nl>
Cash outflows
Interest on Borrowing(57,341)(45,439)(32,610)(18,780)(3,870)(158,040)
(57,341)(45,439)(32,610)(18,780)(3,870)(158,040)
Cash Inflows
*Sale of 3 blocks Grange St250,0000000250,000
250,0000000250,000
Net cash flows192,659(45,439)(32,610)(18,780)(3,870)91,960
", "rows": [ { "row_index": 0, "location": [ 34.793, 475.0133, 576.3638, 489.12 ], "cells": [ { "location": [ 34.793, 475.0133, 112.1603, 489.12 ], "text": "Expected future cash flows", "html_text": "Expected future cash flows", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 112.1603, 475.0133, 189.5275, 489.12 ], "text": "2017/18", "html_text": "2017/18", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.5275, 475.0133, 266.8948, 489.12 ], "text": "2018/19", "html_text": "2018/19", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 266.8948, 475.0133, 344.262, 489.12 ], "text": "2019/20", "html_text": "2019/20", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 344.262, 475.0133, 421.6293, 489.12 ], "text": "2020/21", "html_text": "2020/21", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.6293, 475.0133, 498.9965, 489.12 ], "text": "2021/21", "html_text": "2021/21", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9965, 475.0133, 576.3638, 489.12 ], "text": "Total", "html_text": "Total", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 34.793, 460.9067, 576.3638, 475.0133 ], "cells": [ { "location": [ 34.793, 460.9067, 112.1603, 475.0133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 112.1603, 460.9067, 189.5275, 475.0133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.5275, 460.9067, 266.8948, 475.0133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 266.8948, 460.9067, 344.262, 475.0133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 344.262, 460.9067, 421.6293, 475.0133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.6293, 460.9067, 498.9965, 475.0133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9965, 460.9067, 576.3638, 475.0133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 34.793, 446.8, 576.3638, 460.9067 ], "cells": [ { "location": [ 34.793, 446.8, 112.1603, 460.9067 ], "text": "Cash outflows", "html_text": "Cash outflows", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 112.1603, 446.8, 189.5275, 460.9067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.5275, 446.8, 266.8948, 460.9067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 266.8948, 446.8, 344.262, 460.9067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 344.262, 446.8, 421.6293, 460.9067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.6293, 446.8, 498.9965, 460.9067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9965, 446.8, 576.3638, 460.9067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 34.793, 432.6933, 576.3638, 446.8 ], "cells": [ { "location": [ 34.793, 432.6933, 112.1603, 446.8 ], "text": "Interest on Borrowing", "html_text": "Interest on Borrowing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 112.1603, 432.6933, 189.5275, 446.8 ], "text": "(57,341)", "html_text": "(57,341)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.5275, 432.6933, 266.8948, 446.8 ], "text": "(45,439)", "html_text": "(45,439)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 266.8948, 432.6933, 344.262, 446.8 ], "text": "(32,610)", "html_text": "(32,610)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 344.262, 432.6933, 421.6293, 446.8 ], "text": "(18,780)", "html_text": "(18,780)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.6293, 432.6933, 498.9965, 446.8 ], "text": "(3,870)", "html_text": "(3,870)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9965, 432.6933, 576.3638, 446.8 ], "text": "(158,040)", "html_text": "(158,040)", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 34.793, 418.5867, 576.3638, 432.6933 ], "cells": [ { "location": [ 34.793, 418.5867, 112.1603, 432.6933 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 112.1603, 418.5867, 189.5275, 432.6933 ], "text": "(57,341)", "html_text": "(57,341)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.5275, 418.5867, 266.8948, 432.6933 ], "text": "(45,439)", "html_text": "(45,439)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 266.8948, 418.5867, 344.262, 432.6933 ], "text": "(32,610)", "html_text": "(32,610)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 344.262, 418.5867, 421.6293, 432.6933 ], "text": "(18,780)", "html_text": "(18,780)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.6293, 418.5867, 498.9965, 432.6933 ], "text": "(3,870)", "html_text": "(3,870)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9965, 418.5867, 576.3638, 432.6933 ], "text": "(158,040)", "html_text": "(158,040)", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 34.793, 404.48, 576.3638, 418.5867 ], "cells": [ { "location": [ 34.793, 404.48, 112.1603, 418.5867 ], "text": "Cash Inflows", "html_text": "Cash Inflows", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 112.1603, 404.48, 189.5275, 418.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.5275, 404.48, 266.8948, 418.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 266.8948, 404.48, 344.262, 418.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 344.262, 404.48, 421.6293, 418.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.6293, 404.48, 498.9965, 418.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9965, 404.48, 576.3638, 418.5867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 34.793, 390.3733, 576.3638, 404.48 ], "cells": [ { "location": [ 34.793, 390.3733, 112.1603, 404.48 ], "text": "*Sale of 3 blocks Grange St", "html_text": "*Sale of 3 blocks Grange St", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 112.1603, 390.3733, 189.5275, 404.48 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.5275, 390.3733, 266.8948, 404.48 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 266.8948, 390.3733, 344.262, 404.48 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 344.262, 390.3733, 421.6293, 404.48 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.6293, 390.3733, 498.9965, 404.48 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9965, 390.3733, 576.3638, 404.48 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 34.793, 376.2667, 576.3638, 390.3733 ], "cells": [ { "location": [ 34.793, 376.2667, 112.1603, 390.3733 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 112.1603, 376.2667, 189.5275, 390.3733 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.5275, 376.2667, 266.8948, 390.3733 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 266.8948, 376.2667, 344.262, 390.3733 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 344.262, 376.2667, 421.6293, 390.3733 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.6293, 376.2667, 498.9965, 390.3733 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9965, 376.2667, 576.3638, 390.3733 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 34.793, 362.16, 576.3638, 376.2667 ], "cells": [ { "location": [ 34.793, 362.16, 112.1603, 376.2667 ], "text": "Net cash flows", "html_text": "Net cash flows", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": true, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 112.1603, 362.16, 189.5275, 376.2667 ], "text": "192,659", "html_text": "192,659", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 189.5275, 362.16, 266.8948, 376.2667 ], "text": "(45,439)", "html_text": "(45,439)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 266.8948, 362.16, 344.262, 376.2667 ], "text": "(32,610)", "html_text": "(32,610)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 344.262, 362.16, 421.6293, 376.2667 ], "text": "(18,780)", "html_text": "(18,780)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 421.6293, 362.16, 498.9965, 376.2667 ], "text": "(3,870)", "html_text": "(3,870)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9965, 362.16, 576.3638, 376.2667 ], "text": "91,960", "html_text": "91,960", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 9, "n_cols": 7, "ref": "#/tables/0", "reading_order": 7 }, { "page": 36, "type": "TEXT", "location": { "l": 41.9915, "t": 351.36, "r": 447.9897, "b": 338.88 }, "text": "* Proceeds from Sale of this land are budgeted to be applied to Loan 112. (Refer Note 6 and 7)", "reading_order": 8 }, { "page": 36, "type": "TITLE", "location": { "l": 23.2753, "t": 328.08, "r": 352.9689, "b": 315.84 }, "text": "18. TRADING UNDERTAKINGS AND MAJOR TRADING UNDERTAKINGS", "reading_order": 9, "level": 4 }, { "page": 36, "type": "TEXT", "location": { "l": 41.2717, "t": 304.08, "r": 448.9495, "b": 291.12 }, "text": "It is not anticipated any trading undertakings or major trading undertakings will occur in 2017/18.", "reading_order": 10 }, { "page": 36, "type": "TITLE", "location": { "l": 25.4349, "t": 257.28, "r": 226.7543, "b": 245.52 }, "text": "19. INTERESTS IN JOINT ARRANGEMENTS", "reading_order": 11, "level": 4 }, { "page": 36, "type": "TEXT", "location": { "l": 41.5116, "t": 233.52, "r": 492.1408, "b": 220.8 }, "text": "It is not anticipated the Shire of Goomalling will be party to any joint venture arrangements during 2017/18.", "reading_order": 12 } ] } ]