[ { "page": 1, "items": [ { "page": 1, "type": "FIGURE", "location": { "l": 34.8, "t": 751.0856, "r": 99.12, "b": 582.8712 }, "text": "", "reading_order": 0 }, { "page": 1, "type": "TEXT", "location": { "l": 162.96, "t": 696.8539, "r": 507.84, "b": 667.0984 }, "text": "BUSHNELL CITY COUNCIL", "reading_order": 1 }, { "page": 1, "type": "TITLE", "location": { "l": 76.32, "t": 601.8284, "r": 534, "b": 388.2609 }, "text": "BUDGET WORKSHOP\nAND\nSPECIAL MEETING\n(TO APPROVE TENTATIVE MILLAGE\nRATE)", "reading_order": 2, "level": 1 }, { "page": 1, "type": "TEXT", "location": { "l": 229.68, "t": 328.27, "r": 404.4, "b": 251.0018 }, "text": "JULY 27, 2026\n6:00 P.M.", "reading_order": 3 }, { "page": 1, "type": "TEXT", "location": { "l": 87.6, "t": 186.9315, "r": 522.48, "b": 107.7436 }, "text": "CITY COUNCIL CHAMBERS\n117 E. JOE P. STRICKLAND JR. AVE.", "reading_order": 4 } ] }, { "page": 2, "items": [ { "page": 2, "type": "TITLE", "location": { "l": 205.92, "t": 719.04, "r": 405.6, "b": 636.96 }, "text": "AGENDA\nBUSHNELL CITY COUNCIL\n117 E. JOE P. STRICKLAND JR. AVE.\nBUDGET WORKSHOP\nJULY 27, 2026\n6:00 P.M.", "reading_order": 0, "level": 1 }, { "page": 2, "type": "TEXT", "location": { "l": 69.6, "t": 554.16, "r": 237.84, "b": 540.24 }, "text": "CALL WORKSHOP TO ORDER", "reading_order": 1 }, { "page": 2, "type": "TEXT", "location": { "l": 70.56, "t": 513.12, "r": 534.24, "b": 470.64 }, "text": "1. DISCUSSION AND COMMENTS ON THE CITY’S FY2025-2026 ESTIMATED BUDGET, THE FY2026-2027 PROPOSED BUDGET, AND THE FIVE-YEAR CAPITAL IMPROVEMENT PLAN.", "reading_order": 2 }, { "page": 2, "type": "TEXT", "location": { "l": 69.36, "t": 429.6, "r": 130.32, "b": 415.68 }, "text": "ADJOURN", "reading_order": 3 }, { "page": 2, "type": "TEXT", "location": { "l": 69.6, "t": 63.84, "r": 258.48, "b": 49.2 }, "text": "JULY 27, 2026 BUDGET WORKSHOP", "reading_order": 4 } ] }, { "page": 3, "items": [ { "page": 3, "type": "TEXT", "location": { "l": 296.5816, "t": 711.36, "r": 425.4362, "b": 692.88 }, "text": "City of Bushnell", "reading_order": 0 }, { "page": 3, "type": "TITLE", "location": { "l": 35.9929, "t": 636.24, "r": 153.3298, "b": 604.8 }, "text": "Memo", "reading_order": 1, "level": 3 }, { "page": 3, "type": "TEXT", "location": { "l": 74.3854, "t": 579.12, "r": 348.4114, "b": 563.52 }, "text": "To: Honorable Mayor and Council Members", "reading_order": 2 }, { "page": 3, "type": "TEXT", "location": { "l": 74.3854, "t": 556.32, "r": 219.7967, "b": 540.72 }, "text": "From: Mike Eastburn", "reading_order": 3 }, { "page": 3, "type": "TEXT", "location": { "l": 74.6253, "t": 533.76, "r": 245.7116, "b": 517.92 }, "text": "CC: Administration Files", "reading_order": 4 }, { "page": 3, "type": "TEXT", "location": { "l": 75.1052, "t": 510.48, "r": 191.7223, "b": 495.6 }, "text": "Date: 7/8/2026", "reading_order": 5 }, { "page": 3, "type": "TEXT", "location": { "l": 74.1454, "t": 487.92, "r": 310.9788, "b": 471.84 }, "text": "Re: Proposed FY2026-2027 Budget", "reading_order": 6 }, { "page": 3, "type": "TEXT", "location": { "l": 74.1454, "t": 434.16, "r": 548.532, "b": 375.84 }, "text": "The proposed FY2026-2027 budget is complete and is being delivered to you for your consideration prior to the July 27th Budget Workshop. The format of this document is similar to past years. Historical information for the past three years, including the current budget, and a proposed 2026-2027 budget column are provided for your review.", "reading_order": 7 }, { "page": 3, "type": "TEXT", "location": { "l": 74.3854, "t": 368.88, "r": 548.0521, "b": 297.12 }, "text": "This year's budget is greater than last year's by approximately $16.273 million. Table one shows the proposed revenues that are expected to be received in the upcoming fiscal year. Table two of this report compares the two previous, current, and proposed years by Fund Capital, and Operation & Maintenance expenditures. Table three compares the four budgets by funding categories and selected expenditure categories.", "reading_order": 8 }, { "page": 3, "type": "TEXT", "location": { "l": 526.4563, "t": 20.64, "r": 532.2152, "b": 14.16 }, "text": "'", "reading_order": 9 } ] }, { "page": 4, "items": [ { "page": 4, "type": "TITLE", "location": { "l": 290.16, "t": 705.4929, "r": 360.96, "b": 691.575 }, "text": "TABLE ONE", "reading_order": 0, "level": 5 }, { "page": 4, "type": "TITLE", "location": { "l": 220.56, "t": 634.4637, "r": 430.32, "b": 620.3058 }, "text": "PROPOSED REVENUES IN MILLIONS", "reading_order": 1, "level": 5 }, { "page": 4, "type": "TABLE", "location": { "l": 65.52, "t": 582.6315, "r": 582.72, "b": 342.668 }, "text": "
FUNDOPERATING REVENUESFEDERAL/STATE GRANTSFED/STATE/BANK LOANS
GENERAL6.983.5250
CEMETERY.04600
ELECTRIC7.10800
WATER1.7678.2952.400
WASTEWATER2.12021.91421.914
SANITATION1.12700
TOTALS19.15130.73424.314
", "rows": [ { "row_index": 0, "location": [ 65.52, 552.6361, 582.72, 582.6315 ], "cells": [ { "location": [ 65.52, 552.6361, 194.82, 582.6315 ], "text": "FUND", "html_text": "FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.82, 552.6361, 324.12, 582.6315 ], "text": "OPERATING REVENUES", "html_text": "OPERATING REVENUES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 324.12, 552.6361, 453.42, 582.6315 ], "text": "FEDERAL/STATE GRANTS", "html_text": "FEDERAL/STATE GRANTS", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 453.42, 552.6361, 582.72, 582.6315 ], "text": "FED/STATE/BANK LOANS", "html_text": "FED/STATE/BANK LOANS", "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": [ 65.52, 522.6406, 582.72, 552.6361 ], "cells": [ { "location": [ 65.52, 522.6406, 194.82, 552.6361 ], "text": "GENERAL", "html_text": "GENERAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.82, 522.6406, 324.12, 552.6361 ], "text": "6.983", "html_text": "6.983", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 324.12, 522.6406, 453.42, 552.6361 ], "text": ".525", "html_text": ".525", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 453.42, 522.6406, 582.72, 552.6361 ], "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": 2, "location": [ 65.52, 492.6452, 582.72, 522.6406 ], "cells": [ { "location": [ 65.52, 492.6452, 194.82, 522.6406 ], "text": "CEMETERY", "html_text": "CEMETERY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.82, 492.6452, 324.12, 522.6406 ], "text": ".046", "html_text": ".046", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 324.12, 492.6452, 453.42, 522.6406 ], "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": [ 453.42, 492.6452, 582.72, 522.6406 ], "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": 3, "location": [ 65.52, 462.6497, 582.72, 492.6452 ], "cells": [ { "location": [ 65.52, 462.6497, 194.82, 492.6452 ], "text": "ELECTRIC", "html_text": "ELECTRIC", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.82, 462.6497, 324.12, 492.6452 ], "text": "7.108", "html_text": "7.108", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 324.12, 462.6497, 453.42, 492.6452 ], "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": [ 453.42, 462.6497, 582.72, 492.6452 ], "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": 4, "location": [ 65.52, 432.6543, 582.72, 462.6497 ], "cells": [ { "location": [ 65.52, 432.6543, 194.82, 462.6497 ], "text": "WATER", "html_text": "WATER", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.82, 432.6543, 324.12, 462.6497 ], "text": "1.767", "html_text": "1.767", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 324.12, 432.6543, 453.42, 462.6497 ], "text": "8.295", "html_text": "8.295", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 453.42, 432.6543, 582.72, 462.6497 ], "text": "2.400", "html_text": "2.400", "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": [ 65.52, 402.6589, 582.72, 432.6543 ], "cells": [ { "location": [ 65.52, 402.6589, 194.82, 432.6543 ], "text": "WASTEWATER", "html_text": "WASTEWATER", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.82, 402.6589, 324.12, 432.6543 ], "text": "2.120", "html_text": "2.120", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 324.12, 402.6589, 453.42, 432.6543 ], "text": "21.914", "html_text": "21.914", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 453.42, 402.6589, 582.72, 432.6543 ], "text": "21.914", "html_text": "21.914", "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": [ 65.52, 372.6634, 582.72, 402.6589 ], "cells": [ { "location": [ 65.52, 372.6634, 194.82, 402.6589 ], "text": "SANITATION", "html_text": "SANITATION", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.82, 372.6634, 324.12, 402.6589 ], "text": "1.127", "html_text": "1.127", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 324.12, 372.6634, 453.42, 402.6589 ], "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": [ 453.42, 372.6634, 582.72, 402.6589 ], "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": 7, "location": [ 65.52, 342.668, 582.72, 372.6634 ], "cells": [ { "location": [ 65.52, 342.668, 194.82, 372.6634 ], "text": "TOTALS", "html_text": "TOTALS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 194.82, 342.668, 324.12, 372.6634 ], "text": "19.151", "html_text": "19.151", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 324.12, 342.668, 453.42, 372.6634 ], "text": "30.734", "html_text": "30.734", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 453.42, 342.668, 582.72, 372.6634 ], "text": "24.314", "html_text": "24.314", "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": 2 } ] }, { "page": 5, "items": [ { "page": 5, "type": "TEXT", "location": { "l": 286.7436, "t": 752.6517, "r": 359.2094, "b": 739.2158 }, "text": "TABLE TWO", "reading_order": 0 }, { "page": 5, "type": "TEXT", "location": { "l": 464.0687, "t": 726.0198, "r": 575.1669, "b": 714.5033 }, "text": "**All Dollars are in Millions**", "reading_order": 1 }, { "page": 5, "type": "TEXT", "location": { "l": 398.5616, "t": 715.463, "r": 575.1669, "b": 703.9465 }, "text": "*** All Amounts Are Budgeted & Not Actual", "reading_order": 2 }, { "page": 5, "type": "TABLE", "location": { "l": 29.0343, "t": 702.7469, "r": 578.7662, "b": 96.6907 }, "text": "
Fiscal Yr. 23/24Fiscal Yr. 24/25Fiscal Yr. 25/26Proposed 26/27
GENERAL FUND
O & M$3.808$3.103$3.695$4.204
CAPITAL$0.0724$0.991$1.226$1.550
GENERAL FUND TOTAL$4.532$4.094$4.921$5.754
COMMUNITY TRUST FUND RESERVE ADDITION$0.000$0.000$0.000$0.000
CEMETERY FUND
O & M$0.035$0.038$0.021$0.019
CAPITAL$0.000$0.000$0.000$0.027
CEMETERY FUND TOTAL$0.035$0.038$0.021$0.046
ELECTRIC FUND
O & M$7.261$6.190$6.425$6.650
CAPITAL$0.511$0.458$0.663$0.432
ELECTRIC FUND TOTAL$7.772$6.648$7.088$7.082
WATER FUND
O & M$1.505$1.521$1.864$1.444
CAPITAL$1.691$2.906$5.781$10.881
WATER FUND TOTAL$3.196$4.427$7.645$12.325
WASTEWATER FUND
O & M$1.071$0.966$1.012$1.308
CAPITAL$7.962$8.281$35.273$44.265
WASTEWATER FUND TOTAL$9.033$9.247$36.285$45.573
SANITATION FUND
O & M$0.640$0.696$0.711$0.735
CAPITAL$0.509$0.131$0.512$0.214
SANITATION FUND TOTAL$1.149$0.827$1.223$0.949
TOTAL ALL FUNDS O&M$14.320$12.514$13.728$14.360
TOTAL ALL FUNDS CAPITAL$11.397$12.767$43.455$57.369
TOTAL ALL FUNDS$25.717$25.281$57.183$71.729
", "rows": [ { "row_index": 0, "location": [ 29.0343, 685.431, 578.7662, 702.7469 ], "cells": [ { "location": [ 29.0343, 685.431, 138.9807, 702.7469 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 685.431, 248.9271, 702.7469 ], "text": "Fiscal Yr. 23/24", "html_text": "Fiscal Yr. 23/24", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 685.431, 358.8734, 702.7469 ], "text": "Fiscal Yr. 24/25", "html_text": "Fiscal Yr. 24/25", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 685.431, 468.8198, 702.7469 ], "text": "Fiscal Yr. 25/26", "html_text": "Fiscal Yr. 25/26", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 685.431, 578.7662, 702.7469 ], "text": "Proposed 26/27", "html_text": "Proposed 26/27", "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": 1, "location": [ 29.0343, 668.1151, 578.7662, 685.431 ], "cells": [ { "location": [ 29.0343, 668.1151, 138.9807, 685.431 ], "text": "GENERAL FUND", "html_text": "GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 668.1151, 248.9271, 685.431 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 668.1151, 358.8734, 685.431 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 668.1151, 468.8198, 685.431 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 668.1151, 578.7662, 685.431 ], "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": [ 29.0343, 650.7992, 578.7662, 668.1151 ], "cells": [ { "location": [ 29.0343, 650.7992, 138.9807, 668.1151 ], "text": "O & M", "html_text": "O & M", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 650.7992, 248.9271, 668.1151 ], "text": "$3.808", "html_text": "$3.808", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 650.7992, 358.8734, 668.1151 ], "text": "$3.103", "html_text": "$3.103", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 650.7992, 468.8198, 668.1151 ], "text": "$3.695", "html_text": "$3.695", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 650.7992, 578.7662, 668.1151 ], "text": "$4.204", "html_text": "$4.204", "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": [ 29.0343, 633.4833, 578.7662, 650.7992 ], "cells": [ { "location": [ 29.0343, 633.4833, 138.9807, 650.7992 ], "text": "CAPITAL", "html_text": "CAPITAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 633.4833, 248.9271, 650.7992 ], "text": "$0.0724", "html_text": "$0.0724", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 633.4833, 358.8734, 650.7992 ], "text": "$0.991", "html_text": "$0.991", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 633.4833, 468.8198, 650.7992 ], "text": "$1.226", "html_text": "$1.226", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 633.4833, 578.7662, 650.7992 ], "text": "$1.550", "html_text": "$1.550", "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": [ 29.0343, 616.1674, 578.7662, 633.4833 ], "cells": [ { "location": [ 29.0343, 616.1674, 138.9807, 633.4833 ], "text": "GENERAL FUND TOTAL", "html_text": "GENERAL FUND TOTAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 616.1674, 248.9271, 633.4833 ], "text": "$4.532", "html_text": "$4.532", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 616.1674, 358.8734, 633.4833 ], "text": "$4.094", "html_text": "$4.094", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 616.1674, 468.8198, 633.4833 ], "text": "$4.921", "html_text": "$4.921", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 616.1674, 578.7662, 633.4833 ], "text": "$5.754", "html_text": "$5.754", "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": [ 29.0343, 598.8516, 578.7662, 616.1674 ], "cells": [ { "location": [ 29.0343, 598.8516, 138.9807, 616.1674 ], "text": "COMMUNITY TRUST FUND RESERVE ADDITION", "html_text": "COMMUNITY TRUST FUND RESERVE ADDITION", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 598.8516, 248.9271, 616.1674 ], "text": "$0.000", "html_text": "$0.000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 598.8516, 358.8734, 616.1674 ], "text": "$0.000", "html_text": "$0.000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 598.8516, 468.8198, 616.1674 ], "text": "$0.000", "html_text": "$0.000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 598.8516, 578.7662, 616.1674 ], "text": "$0.000", "html_text": "$0.000", "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": [ 29.0343, 581.5357, 578.7662, 598.8516 ], "cells": [ { "location": [ 29.0343, 581.5357, 138.9807, 598.8516 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 581.5357, 248.9271, 598.8516 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 581.5357, 358.8734, 598.8516 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 581.5357, 468.8198, 598.8516 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 581.5357, 578.7662, 598.8516 ], "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": 7, "location": [ 29.0343, 564.2198, 578.7662, 581.5357 ], "cells": [ { "location": [ 29.0343, 564.2198, 138.9807, 581.5357 ], "text": "CEMETERY FUND", "html_text": "CEMETERY FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 564.2198, 248.9271, 581.5357 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 564.2198, 358.8734, 581.5357 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 564.2198, 468.8198, 581.5357 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 564.2198, 578.7662, 581.5357 ], "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": 8, "location": [ 29.0343, 546.9039, 578.7662, 564.2198 ], "cells": [ { "location": [ 29.0343, 546.9039, 138.9807, 564.2198 ], "text": "O & M", "html_text": "O & M", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 546.9039, 248.9271, 564.2198 ], "text": "$0.035", "html_text": "$0.035", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 546.9039, 358.8734, 564.2198 ], "text": "$0.038", "html_text": "$0.038", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 546.9039, 468.8198, 564.2198 ], "text": "$0.021", "html_text": "$0.021", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 546.9039, 578.7662, 564.2198 ], "text": "$0.019", "html_text": "$0.019", "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": [ 29.0343, 529.588, 578.7662, 546.9039 ], "cells": [ { "location": [ 29.0343, 529.588, 138.9807, 546.9039 ], "text": "CAPITAL", "html_text": "CAPITAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 529.588, 248.9271, 546.9039 ], "text": "$0.000", "html_text": "$0.000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 529.588, 358.8734, 546.9039 ], "text": "$0.000", "html_text": "$0.000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 529.588, 468.8198, 546.9039 ], "text": "$0.000", "html_text": "$0.000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 529.588, 578.7662, 546.9039 ], "text": "$0.027", "html_text": "$0.027", "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": [ 29.0343, 512.2721, 578.7662, 529.588 ], "cells": [ { "location": [ 29.0343, 512.2721, 138.9807, 529.588 ], "text": "CEMETERY FUND TOTAL", "html_text": "CEMETERY FUND TOTAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 512.2721, 248.9271, 529.588 ], "text": "$0.035", "html_text": "$0.035", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 512.2721, 358.8734, 529.588 ], "text": "$0.038", "html_text": "$0.038", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 512.2721, 468.8198, 529.588 ], "text": "$0.021", "html_text": "$0.021", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 512.2721, 578.7662, 529.588 ], "text": "$0.046", "html_text": "$0.046", "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": [ 29.0343, 494.9562, 578.7662, 512.2721 ], "cells": [ { "location": [ 29.0343, 494.9562, 138.9807, 512.2721 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 494.9562, 248.9271, 512.2721 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 494.9562, 358.8734, 512.2721 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 494.9562, 468.8198, 512.2721 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 494.9562, 578.7662, 512.2721 ], "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": [ 29.0343, 477.6403, 578.7662, 494.9562 ], "cells": [ { "location": [ 29.0343, 477.6403, 138.9807, 494.9562 ], "text": "ELECTRIC FUND", "html_text": "ELECTRIC FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 477.6403, 248.9271, 494.9562 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 477.6403, 358.8734, 494.9562 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 477.6403, 468.8198, 494.9562 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 477.6403, 578.7662, 494.9562 ], "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": 13, "location": [ 29.0343, 460.3244, 578.7662, 477.6403 ], "cells": [ { "location": [ 29.0343, 460.3244, 138.9807, 477.6403 ], "text": "O & M", "html_text": "O & M", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 460.3244, 248.9271, 477.6403 ], "text": "$7.261", "html_text": "$7.261", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 460.3244, 358.8734, 477.6403 ], "text": "$6.190", "html_text": "$6.190", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 460.3244, 468.8198, 477.6403 ], "text": "$6.425", "html_text": "$6.425", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 460.3244, 578.7662, 477.6403 ], "text": "$6.650", "html_text": "$6.650", "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": 14, "location": [ 29.0343, 443.0085, 578.7662, 460.3244 ], "cells": [ { "location": [ 29.0343, 443.0085, 138.9807, 460.3244 ], "text": "CAPITAL", "html_text": "CAPITAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 443.0085, 248.9271, 460.3244 ], "text": "$0.511", "html_text": "$0.511", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 443.0085, 358.8734, 460.3244 ], "text": "$0.458", "html_text": "$0.458", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 443.0085, 468.8198, 460.3244 ], "text": "$0.663", "html_text": "$0.663", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 443.0085, 578.7662, 460.3244 ], "text": "$0.432", "html_text": "$0.432", "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": [ 29.0343, 425.6926, 578.7662, 443.0085 ], "cells": [ { "location": [ 29.0343, 425.6926, 138.9807, 443.0085 ], "text": "ELECTRIC FUND TOTAL", "html_text": "ELECTRIC FUND TOTAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 425.6926, 248.9271, 443.0085 ], "text": "$7.772", "html_text": "$7.772", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 425.6926, 358.8734, 443.0085 ], "text": "$6.648", "html_text": "$6.648", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 425.6926, 468.8198, 443.0085 ], "text": "$7.088", "html_text": "$7.088", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 425.6926, 578.7662, 443.0085 ], "text": "$7.082", "html_text": "$7.082", "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": [ 29.0343, 408.3767, 578.7662, 425.6926 ], "cells": [ { "location": [ 29.0343, 408.3767, 138.9807, 425.6926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 408.3767, 248.9271, 425.6926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 408.3767, 358.8734, 425.6926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 408.3767, 468.8198, 425.6926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 408.3767, 578.7662, 425.6926 ], "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": 17, "location": [ 29.0343, 391.0609, 578.7662, 408.3767 ], "cells": [ { "location": [ 29.0343, 391.0609, 138.9807, 408.3767 ], "text": "WATER FUND", "html_text": "WATER FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 391.0609, 248.9271, 408.3767 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 391.0609, 358.8734, 408.3767 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 391.0609, 468.8198, 408.3767 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 391.0609, 578.7662, 408.3767 ], "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": [ 29.0343, 373.745, 578.7662, 391.0609 ], "cells": [ { "location": [ 29.0343, 373.745, 138.9807, 391.0609 ], "text": "O & M", "html_text": "O & M", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 373.745, 248.9271, 391.0609 ], "text": "$1.505", "html_text": "$1.505", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 373.745, 358.8734, 391.0609 ], "text": "$1.521", "html_text": "$1.521", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 373.745, 468.8198, 391.0609 ], "text": "$1.864", "html_text": "$1.864", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 373.745, 578.7662, 391.0609 ], "text": "$1.444", "html_text": "$1.444", "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": [ 29.0343, 356.4291, 578.7662, 373.745 ], "cells": [ { "location": [ 29.0343, 356.4291, 138.9807, 373.745 ], "text": "CAPITAL", "html_text": "CAPITAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 356.4291, 248.9271, 373.745 ], "text": "$1.691", "html_text": "$1.691", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 356.4291, 358.8734, 373.745 ], "text": "$2.906", "html_text": "$2.906", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 356.4291, 468.8198, 373.745 ], "text": "$5.781", "html_text": "$5.781", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 356.4291, 578.7662, 373.745 ], "text": "$10.881", "html_text": "$10.881", "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": [ 29.0343, 339.1132, 578.7662, 356.4291 ], "cells": [ { "location": [ 29.0343, 339.1132, 138.9807, 356.4291 ], "text": "WATER FUND TOTAL", "html_text": "WATER FUND TOTAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 339.1132, 248.9271, 356.4291 ], "text": "$3.196", "html_text": "$3.196", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 339.1132, 358.8734, 356.4291 ], "text": "$4.427", "html_text": "$4.427", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 339.1132, 468.8198, 356.4291 ], "text": "$7.645", "html_text": "$7.645", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 339.1132, 578.7662, 356.4291 ], "text": "$12.325", "html_text": "$12.325", "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": [ 29.0343, 321.7973, 578.7662, 339.1132 ], "cells": [ { "location": [ 29.0343, 321.7973, 138.9807, 339.1132 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 321.7973, 248.9271, 339.1132 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 321.7973, 358.8734, 339.1132 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 321.7973, 468.8198, 339.1132 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 321.7973, 578.7662, 339.1132 ], "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": [ 29.0343, 304.4814, 578.7662, 321.7973 ], "cells": [ { "location": [ 29.0343, 304.4814, 138.9807, 321.7973 ], "text": "WASTEWATER FUND", "html_text": "WASTEWATER FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 304.4814, 248.9271, 321.7973 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 304.4814, 358.8734, 321.7973 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 304.4814, 468.8198, 321.7973 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 304.4814, 578.7662, 321.7973 ], "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": 23, "location": [ 29.0343, 287.1655, 578.7662, 304.4814 ], "cells": [ { "location": [ 29.0343, 287.1655, 138.9807, 304.4814 ], "text": "O & M", "html_text": "O & M", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 287.1655, 248.9271, 304.4814 ], "text": "$1.071", "html_text": "$1.071", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 287.1655, 358.8734, 304.4814 ], "text": "$0.966", "html_text": "$0.966", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 287.1655, 468.8198, 304.4814 ], "text": "$1.012", "html_text": "$1.012", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 287.1655, 578.7662, 304.4814 ], "text": "$1.308", "html_text": "$1.308", "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": [ 29.0343, 269.8496, 578.7662, 287.1655 ], "cells": [ { "location": [ 29.0343, 269.8496, 138.9807, 287.1655 ], "text": "CAPITAL", "html_text": "CAPITAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 269.8496, 248.9271, 287.1655 ], "text": "$7.962", "html_text": "$7.962", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 269.8496, 358.8734, 287.1655 ], "text": "$8.281", "html_text": "$8.281", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 269.8496, 468.8198, 287.1655 ], "text": "$35.273", "html_text": "$35.273", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 269.8496, 578.7662, 287.1655 ], "text": "$44.265", "html_text": "$44.265", "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": 25, "location": [ 29.0343, 252.5337, 578.7662, 269.8496 ], "cells": [ { "location": [ 29.0343, 252.5337, 138.9807, 269.8496 ], "text": "WASTEWATER FUND TOTAL", "html_text": "WASTEWATER FUND TOTAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 252.5337, 248.9271, 269.8496 ], "text": "$9.033", "html_text": "$9.033", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 252.5337, 358.8734, 269.8496 ], "text": "$9.247", "html_text": "$9.247", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 252.5337, 468.8198, 269.8496 ], "text": "$36.285", "html_text": "$36.285", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 252.5337, 578.7662, 269.8496 ], "text": "$45.573", "html_text": "$45.573", "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": [ 29.0343, 235.2178, 578.7662, 252.5337 ], "cells": [ { "location": [ 29.0343, 235.2178, 138.9807, 252.5337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 235.2178, 248.9271, 252.5337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 235.2178, 358.8734, 252.5337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 235.2178, 468.8198, 252.5337 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 235.2178, 578.7662, 252.5337 ], "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": 27, "location": [ 29.0343, 217.9019, 578.7662, 235.2178 ], "cells": [ { "location": [ 29.0343, 217.9019, 138.9807, 235.2178 ], "text": "SANITATION FUND", "html_text": "SANITATION FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 217.9019, 248.9271, 235.2178 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 217.9019, 358.8734, 235.2178 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 217.9019, 468.8198, 235.2178 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 217.9019, 578.7662, 235.2178 ], "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": [ 29.0343, 200.586, 578.7662, 217.9019 ], "cells": [ { "location": [ 29.0343, 200.586, 138.9807, 217.9019 ], "text": "O & M", "html_text": "O & M", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 200.586, 248.9271, 217.9019 ], "text": "$0.640", "html_text": "$0.640", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 200.586, 358.8734, 217.9019 ], "text": "$0.696", "html_text": "$0.696", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 200.586, 468.8198, 217.9019 ], "text": "$0.711", "html_text": "$0.711", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 200.586, 578.7662, 217.9019 ], "text": "$0.735", "html_text": "$0.735", "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": [ 29.0343, 183.2702, 578.7662, 200.586 ], "cells": [ { "location": [ 29.0343, 183.2702, 138.9807, 200.586 ], "text": "CAPITAL", "html_text": "CAPITAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 183.2702, 248.9271, 200.586 ], "text": "$0.509", "html_text": "$0.509", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 183.2702, 358.8734, 200.586 ], "text": "$0.131", "html_text": "$0.131", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 183.2702, 468.8198, 200.586 ], "text": "$0.512", "html_text": "$0.512", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 183.2702, 578.7662, 200.586 ], "text": "$0.214", "html_text": "$0.214", "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": [ 29.0343, 165.9543, 578.7662, 183.2702 ], "cells": [ { "location": [ 29.0343, 165.9543, 138.9807, 183.2702 ], "text": "SANITATION FUND TOTAL", "html_text": "SANITATION FUND TOTAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 165.9543, 248.9271, 183.2702 ], "text": "$1.149", "html_text": "$1.149", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 165.9543, 358.8734, 183.2702 ], "text": "$0.827", "html_text": "$0.827", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 165.9543, 468.8198, 183.2702 ], "text": "$1.223", "html_text": "$1.223", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 165.9543, 578.7662, 183.2702 ], "text": "$0.949", "html_text": "$0.949", "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": [ 29.0343, 148.6384, 578.7662, 165.9543 ], "cells": [ { "location": [ 29.0343, 148.6384, 138.9807, 165.9543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 148.6384, 248.9271, 165.9543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 148.6384, 358.8734, 165.9543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 148.6384, 468.8198, 165.9543 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 148.6384, 578.7662, 165.9543 ], "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": 32, "location": [ 29.0343, 131.3225, 578.7662, 148.6384 ], "cells": [ { "location": [ 29.0343, 131.3225, 138.9807, 148.6384 ], "text": "TOTAL ALL FUNDS O&M", "html_text": "TOTAL ALL FUNDS O&M", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 131.3225, 248.9271, 148.6384 ], "text": "$14.320", "html_text": "$14.320", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 131.3225, 358.8734, 148.6384 ], "text": "$12.514", "html_text": "$12.514", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 131.3225, 468.8198, 148.6384 ], "text": "$13.728", "html_text": "$13.728", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 131.3225, 578.7662, 148.6384 ], "text": "$14.360", "html_text": "$14.360", "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": [ 29.0343, 114.0066, 578.7662, 131.3225 ], "cells": [ { "location": [ 29.0343, 114.0066, 138.9807, 131.3225 ], "text": "TOTAL ALL FUNDS CAPITAL", "html_text": "TOTAL ALL FUNDS CAPITAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 114.0066, 248.9271, 131.3225 ], "text": "$11.397", "html_text": "$11.397", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 114.0066, 358.8734, 131.3225 ], "text": "$12.767", "html_text": "$12.767", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 114.0066, 468.8198, 131.3225 ], "text": "$43.455", "html_text": "$43.455", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 114.0066, 578.7662, 131.3225 ], "text": "$57.369", "html_text": "$57.369", "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": [ 29.0343, 96.6907, 578.7662, 114.0066 ], "cells": [ { "location": [ 29.0343, 96.6907, 138.9807, 114.0066 ], "text": "TOTAL ALL FUNDS", "html_text": "TOTAL ALL FUNDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.9807, 96.6907, 248.9271, 114.0066 ], "text": "$25.717", "html_text": "$25.717", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.9271, 96.6907, 358.8734, 114.0066 ], "text": "$25.281", "html_text": "$25.281", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 358.8734, 96.6907, 468.8198, 114.0066 ], "text": "$57.183", "html_text": "$57.183", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.8198, 96.6907, 578.7662, 114.0066 ], "text": "$71.729", "html_text": "$71.729", "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": 35, "n_cols": 5, "ref": "#/tables/0", "reading_order": 3 } ] }, { "page": 6, "items": [ { "page": 6, "type": "TITLE", "location": { "l": 261.84, "t": 699.6, "r": 350.16, "b": 684.48 }, "text": "TABLE THREE", "reading_order": 0, "level": 4 }, { "page": 6, "type": "TABLE", "location": { "l": 39.84, "t": 626.4, "r": 488.4, "b": 370.08 }, "text": "
Fiscal Year 2023/2024Fiscal Year 2024/2025Fiscal Year 2025/2026Proposed 2026/2027
Revenues16.00516.08717.62819.151
Grants & Contributions6.3545.91620.14930.734
Loans4.9275.77020.14924.314
Due to Revenues0000
All Funding Sources27.28627.77357.92674.199
Enterprise Capital10.67311.97642.22955.792
General Fund Capital0.7240.9911.2261.550
Special Revenue Capital000.027
Power5.7194.5004.8694.978
Payroll w/Promotions2.2052.1851.8091.996
Benefits & Taxes.8791.0371.0211.101
Other O&M Expenses5.5175.8407.2546.237
All Expenditures25.71726.52958.40871.681
Fund Balance1.5691.224(0.482)2.518
Add/Delete
Total Expenses & Reserves27.28627.77357.92674.199
", "rows": [ { "row_index": 0, "location": [ 39.84, 611.3224, 488.4, 626.4 ], "cells": [ { "location": [ 39.84, 611.3224, 129.552, 626.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 611.3224, 219.264, 626.4 ], "text": "Fiscal Year 2023/2024", "html_text": "Fiscal Year 2023/2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.264, 611.3224, 308.976, 626.4 ], "text": "Fiscal Year 2024/2025", "html_text": "Fiscal Year 2024/2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.976, 611.3224, 398.688, 626.4 ], "text": "Fiscal Year 2025/2026", "html_text": "Fiscal Year 2025/2026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 398.688, 611.3224, 488.4, 626.4 ], "text": "Proposed 2026/2027", "html_text": "Proposed 2026/2027", "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": 1, "location": [ 39.84, 596.2447, 488.4, 611.3224 ], "cells": [ { "location": [ 39.84, 596.2447, 129.552, 611.3224 ], "text": "Revenues", "html_text": "Revenues", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 596.2447, 219.264, 611.3224 ], "text": "16.005", "html_text": "16.005", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.264, 596.2447, 308.976, 611.3224 ], "text": "16.087", "html_text": "16.087", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.976, 596.2447, 398.688, 611.3224 ], "text": "17.628", "html_text": "17.628", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 398.688, 596.2447, 488.4, 611.3224 ], "text": "19.151", "html_text": "19.151", "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": 2, "location": [ 39.84, 581.1671, 488.4, 596.2447 ], "cells": [ { "location": [ 39.84, 581.1671, 129.552, 596.2447 ], "text": "Grants & Contributions", "html_text": "Grants & Contributions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 581.1671, 219.264, 596.2447 ], "text": "6.354", "html_text": "6.354", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.264, 581.1671, 308.976, 596.2447 ], "text": "5.916", "html_text": "5.916", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.976, 581.1671, 398.688, 596.2447 ], "text": "20.149", "html_text": "20.149", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 398.688, 581.1671, 488.4, 596.2447 ], "text": "30.734", "html_text": "30.734", "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": [ 39.84, 566.0894, 488.4, 581.1671 ], "cells": [ { "location": [ 39.84, 566.0894, 129.552, 581.1671 ], "text": "Loans", "html_text": "Loans", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 566.0894, 219.264, 581.1671 ], "text": "4.927", "html_text": "4.927", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.264, 566.0894, 308.976, 581.1671 ], "text": "5.770", "html_text": "5.770", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.976, 566.0894, 398.688, 581.1671 ], "text": "20.149", "html_text": "20.149", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 398.688, 566.0894, 488.4, 581.1671 ], "text": "24.314", "html_text": "24.314", "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": [ 39.84, 551.0118, 488.4, 566.0894 ], "cells": [ { "location": [ 39.84, 551.0118, 129.552, 566.0894 ], "text": "Due to Revenues", "html_text": "Due to Revenues", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 551.0118, 219.264, 566.0894 ], "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": [ 219.264, 551.0118, 308.976, 566.0894 ], "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": [ 308.976, 551.0118, 398.688, 566.0894 ], "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": [ 398.688, 551.0118, 488.4, 566.0894 ], "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": 5, "location": [ 39.84, 535.9341, 488.4, 551.0118 ], "cells": [ { "location": [ 39.84, 535.9341, 129.552, 551.0118 ], "text": "All Funding Sources", "html_text": "All Funding Sources", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 535.9341, 219.264, 551.0118 ], "text": "27.286", "html_text": "27.286", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.264, 535.9341, 308.976, 551.0118 ], "text": "27.773", "html_text": "27.773", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.976, 535.9341, 398.688, 551.0118 ], "text": "57.926", "html_text": "57.926", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 398.688, 535.9341, 488.4, 551.0118 ], "text": "74.199", "html_text": "74.199", "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": [ 39.84, 520.8565, 488.4, 535.9341 ], "cells": [ { "location": [ 39.84, 520.8565, 129.552, 535.9341 ], "text": "Enterprise Capital", "html_text": "Enterprise Capital", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 520.8565, 219.264, 535.9341 ], "text": "10.673", "html_text": "10.673", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.264, 520.8565, 308.976, 535.9341 ], "text": "11.976", "html_text": "11.976", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.976, 520.8565, 398.688, 535.9341 ], "text": "42.229", "html_text": "42.229", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 398.688, 520.8565, 488.4, 535.9341 ], "text": "55.792", "html_text": "55.792", "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": [ 39.84, 505.7788, 488.4, 520.8565 ], "cells": [ { "location": [ 39.84, 505.7788, 129.552, 520.8565 ], "text": "General Fund Capital", "html_text": "General Fund Capital", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 505.7788, 219.264, 520.8565 ], "text": "0.724", "html_text": "0.724", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.264, 505.7788, 308.976, 520.8565 ], "text": "0.991", "html_text": "0.991", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.976, 505.7788, 398.688, 520.8565 ], "text": "1.226", "html_text": "1.226", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 398.688, 505.7788, 488.4, 520.8565 ], "text": "1.550", "html_text": "1.550", "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": [ 39.84, 490.7012, 488.4, 505.7788 ], "cells": [ { "location": [ 39.84, 490.7012, 129.552, 505.7788 ], "text": "Special Revenue Capital", "html_text": "Special Revenue Capital", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 490.7012, 219.264, 505.7788 ], "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": [ 219.264, 490.7012, 308.976, 505.7788 ], "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": [ 308.976, 490.7012, 398.688, 505.7788 ], "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": [ 398.688, 490.7012, 488.4, 505.7788 ], "text": ".027", "html_text": ".027", "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": [ 39.84, 475.6235, 488.4, 490.7012 ], "cells": [ { "location": [ 39.84, 475.6235, 129.552, 490.7012 ], "text": "Power", "html_text": "Power", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 475.6235, 219.264, 490.7012 ], "text": "5.719", "html_text": "5.719", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.264, 475.6235, 308.976, 490.7012 ], "text": "4.500", "html_text": "4.500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.976, 475.6235, 398.688, 490.7012 ], "text": "4.869", "html_text": "4.869", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 398.688, 475.6235, 488.4, 490.7012 ], "text": "4.978", "html_text": "4.978", "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": 10, "location": [ 39.84, 460.5459, 488.4, 475.6235 ], "cells": [ { "location": [ 39.84, 460.5459, 129.552, 475.6235 ], "text": "Payroll w/Promotions", "html_text": "Payroll w/Promotions", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 460.5459, 219.264, 475.6235 ], "text": "2.205", "html_text": "2.205", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.264, 460.5459, 308.976, 475.6235 ], "text": "2.185", "html_text": "2.185", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.976, 460.5459, 398.688, 475.6235 ], "text": "1.809", "html_text": "1.809", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 398.688, 460.5459, 488.4, 475.6235 ], "text": "1.996", "html_text": "1.996", "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": [ 39.84, 445.4682, 488.4, 460.5459 ], "cells": [ { "location": [ 39.84, 445.4682, 129.552, 460.5459 ], "text": "Benefits & Taxes", "html_text": "Benefits & Taxes", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 445.4682, 219.264, 460.5459 ], "text": ".879", "html_text": ".879", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.264, 445.4682, 308.976, 460.5459 ], "text": "1.037", "html_text": "1.037", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.976, 445.4682, 398.688, 460.5459 ], "text": "1.021", "html_text": "1.021", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 398.688, 445.4682, 488.4, 460.5459 ], "text": "1.101", "html_text": "1.101", "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": [ 39.84, 430.3906, 488.4, 445.4682 ], "cells": [ { "location": [ 39.84, 430.3906, 129.552, 445.4682 ], "text": "Other O&M Expenses", "html_text": "Other O&M Expenses", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 430.3906, 219.264, 445.4682 ], "text": "5.517", "html_text": "5.517", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.264, 430.3906, 308.976, 445.4682 ], "text": "5.840", "html_text": "5.840", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.976, 430.3906, 398.688, 445.4682 ], "text": "7.254", "html_text": "7.254", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 398.688, 430.3906, 488.4, 445.4682 ], "text": "6.237", "html_text": "6.237", "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": 13, "location": [ 39.84, 415.3129, 488.4, 430.3906 ], "cells": [ { "location": [ 39.84, 415.3129, 129.552, 430.3906 ], "text": "All Expenditures", "html_text": "All Expenditures", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 415.3129, 219.264, 430.3906 ], "text": "25.717", "html_text": "25.717", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.264, 415.3129, 308.976, 430.3906 ], "text": "26.529", "html_text": "26.529", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.976, 415.3129, 398.688, 430.3906 ], "text": "58.408", "html_text": "58.408", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 398.688, 415.3129, 488.4, 430.3906 ], "text": "71.681", "html_text": "71.681", "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": [ 39.84, 400.2353, 488.4, 415.3129 ], "cells": [ { "location": [ 39.84, 400.2353, 129.552, 415.3129 ], "text": "Fund Balance", "html_text": "Fund Balance", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 400.2353, 219.264, 415.3129 ], "text": "1.569", "html_text": "1.569", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.264, 400.2353, 308.976, 415.3129 ], "text": "1.224", "html_text": "1.224", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.976, 400.2353, 398.688, 415.3129 ], "text": "(0.482)", "html_text": "(0.482)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 398.688, 400.2353, 488.4, 415.3129 ], "text": "2.518", "html_text": "2.518", "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": [ 39.84, 385.1576, 488.4, 400.2353 ], "cells": [ { "location": [ 39.84, 385.1576, 129.552, 400.2353 ], "text": "Add/Delete", "html_text": "Add/Delete", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 385.1576, 219.264, 400.2353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.264, 385.1576, 308.976, 400.2353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.976, 385.1576, 398.688, 400.2353 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 398.688, 385.1576, 488.4, 400.2353 ], "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": 16, "location": [ 39.84, 370.08, 488.4, 385.1576 ], "cells": [ { "location": [ 39.84, 370.08, 129.552, 385.1576 ], "text": "Total Expenses & Reserves", "html_text": "Total Expenses & Reserves", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.552, 370.08, 219.264, 385.1576 ], "text": "27.286", "html_text": "27.286", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 219.264, 370.08, 308.976, 385.1576 ], "text": "27.773", "html_text": "27.773", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.976, 370.08, 398.688, 385.1576 ], "text": "57.926", "html_text": "57.926", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 398.688, 370.08, 488.4, 385.1576 ], "text": "74.199", "html_text": "74.199", "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": 17, "n_cols": 5, "ref": "#/tables/0", "reading_order": 1 }, { "page": 6, "type": "TEXT", "location": { "l": 262.56, "t": 361.2, "r": 382.32, "b": 346.8 }, "text": "**All Dollars are in Millions**", "reading_order": 2 } ] }, { "page": 7, "items": [ { "page": 7, "type": "TEXT", "location": { "l": 136.56, "t": 743.887, "r": 476.64, "b": 724.6899 }, "text": "2026-2027 PROPOSED BUDGET FUNDING SOURCES", "reading_order": 0 }, { "page": 7, "type": "FIGURE", "location": { "l": 36.24, "t": 735.2483, "r": 578.4, "b": 477.5275 }, "text": "", "reading_order": 1 }, { "page": 7, "type": "TEXT", "location": { "l": 150.24, "t": 451.1315, "r": 462.96, "b": 433.3742 }, "text": "2025-2026 PROPOSED BUDGET EXPENDITURES", "reading_order": 2 }, { "page": 7, "type": "FIGURE", "location": { "l": 42.24, "t": 427.855, "r": 567.6, "b": 108.4635 }, "text": "", "reading_order": 3 }, { "page": 7, "type": "TEXT", "location": { "l": 262.32, "t": 3.3595, "r": 270.72, "b": 0 }, "text": "*", "reading_order": 4 } ] }, { "page": 8, "items": [ { "page": 8, "type": "TEXT", "location": { "l": 75.36, "t": 674.16, "r": 548.64, "b": 604.08 }, "text": "As you can tell from the tables and figures above, the City will be capitalizing on approximately $57.369 million dollars of a $74.199 million Expenditure budget. The financing of this year's capital additions is a combination of grants and loans. The remaining $16.830 million is used for operational expenditures of which approximately $3.097 million is used for employee-related expenses.", "reading_order": 0 }, { "page": 8, "type": "TEXT", "location": { "l": 75.6, "t": 588.72, "r": 363.6, "b": 572.88 }, "text": "Of significance in the proposed budget are the following:", "reading_order": 1 }, { "page": 8, "type": "LIST_ITEM", "location": { "l": 123.12, "t": 563.52, "r": 547.2, "b": 535.68 }, "text": "The budget is balanced and it contains an excess of revenues across all the funds;", "marker": "-", "list_id": "L1", "level": 0, "reading_order": 2 }, { "page": 8, "type": "LIST_ITEM", "location": { "l": 123.12, "t": 525.36, "r": 547.68, "b": 495.6 }, "text": "Ad valorem taxes are calculated using last year's levied millage times the preliminary tax base totals reported by the Sumter County Property Appraiser;", "marker": "-", "list_id": "L1", "level": 0, "reading_order": 3 }, { "page": 8, "type": "LIST_ITEM", "location": { "l": 123.84, "t": 486.72, "r": 547.68, "b": 458.4 }, "text": "There are no proposed budget transfers between any funds for the upcoming fiscal year;", "list_id": "L1", "level": 0, "reading_order": 4 }, { "page": 8, "type": "LIST_ITEM", "location": { "l": 122.88, "t": 448.56, "r": 548.4, "b": 391.68 }, "text": "A Cost-of-Living Adjustment (COLA) for payroll equal to 2.8% of payroll for all employees of the City of Bushnell. This is based on the Consumer Price Index (CPI) for the month of October 2025 as indicated by the updated personnel policy;", "marker": "-", "list_id": "L1", "level": 0, "reading_order": 5 }, { "page": 8, "type": "LIST_ITEM", "location": { "l": 123.36, "t": 382.56, "r": 547.92, "b": 353.04 }, "text": "Specified raises are being proposed for employees of the City who are expected to receive or have received licenses, certificates, degrees or are being promoted;", "marker": "•", "list_id": "L1", "level": 0, "reading_order": 6 }, { "page": 8, "type": "LIST_ITEM", "location": { "l": 123.12, "t": 344.16, "r": 548.64, "b": 273.6 }, "text": "Standard capital equipment purchases throughout all funds consist of a new folding machine for customer service, two mid-sized pickup trucks, a new backhoe shared between multiple departments, one replacement zero turn mower, a new grapple truck, a new tandem axel trailer, a field maintenance machine, and necessary IT equipment;", "list_id": "L1", "level": 0, "reading_order": 7 }, { "page": 8, "type": "LIST_ITEM", "location": { "l": 124.08, "t": 264.48, "r": 548.4, "b": 221.76 }, "text": "Three road improvement projects consisting of asphalt overlays and new construction are being proposed for FY2026-27 along with multiple sidewalk repairs;", "marker": "-", "list_id": "L1", "level": 0, "reading_order": 8 }, { "page": 8, "type": "LIST_ITEM", "location": { "l": 123.84, "t": 212.4, "r": 548.4, "b": 156.24 }, "text": "Application for the next Florida Recreation Development Assistance Program (FRDAP) Grant cycle is being proposed for new additions to the Bushnell Community Center, the Kenny Dixon Sports Complex and the Dr. Martin Luther King Jr. Park;", "list_id": "L1", "level": 0, "reading_order": 9 }, { "page": 8, "type": "LIST_ITEM", "location": { "l": 123.84, "t": 147.12, "r": 548.64, "b": 104.16 }, "text": "Applications are being made to the Florida Department of Environmental Protection (FDEP) for multiple grants and low interest loans to be used for capital improvements in the Water and Wastewater Funds. These grants and loans will", "marker": "•", "list_id": "L1", "level": 0, "reading_order": 10 } ] }, { "page": 9, "items": [ { "page": 9, "type": "TEXT", "location": { "l": 140.3724, "t": 755.28, "r": 546.8523, "b": 724.32 }, "text": "be used for improvement projects to help support future community growth and to guarantee reliable service for our current citizens;", "reading_order": 0 }, { "page": 9, "type": "TEXT", "location": { "l": 122.6159, "t": 716.4, "r": 548.292, "b": 644.88 }, "text": "The budgeted power cost adjustment (PCA) in the Electric Revenues is being proposed based on the current PCA being billed to electric customers. It is anticipated that fuel prices will remain relatively flat as FMPA continues to hedge fuel purchase prices. Should fuel prices trend upward or downward, these revenues will fluctuate with the cost of power billed to the City by FMPA.", "reading_order": 1 }, { "page": 9, "type": "TEXT", "location": { "l": 74.6253, "t": 637.44, "r": 548.292, "b": 592.56 }, "text": "I would like to extend my sincere appreciation to the City's department directors and staff for the development of this fiscal year's budget. I will be available prior to the workshop to discuss any portion of this document. Please call with any comments or questions you may have.", "reading_order": 2 } ] }, { "page": 10, "items": [ { "page": 10, "type": "TITLE", "location": { "l": 97.44, "t": 625.345, "r": 511.2, "b": 416.5767 }, "text": "2026-2027\nBUDGET AND\n5 YEAR CAPITAL\nIMPROVEMENT PLAN", "reading_order": 0, "level": 2 }, { "page": 10, "type": "FIGURE", "location": { "l": 55.44, "t": 336.6689, "r": 342.48, "b": 45.833 }, "text": "", "reading_order": 1 }, { "page": 10, "type": "FIGURE", "location": { "l": 358.08, "t": 371.4636, "r": 582.96, "b": 48.2327 }, "text": "", "reading_order": 2 } ] }, { "page": 11, "items": [ { "page": 11, "type": "TITLE", "location": { "l": 118.8, "t": 717.9711, "r": 263.28, "b": 696.1344 }, "text": "CITY OF BUSHNELL\nFISCAL YEAR 2026-2027 BUDGET", "reading_order": 0, "level": 6 }, { "page": 11, "type": "TABLE", "location": { "l": 20.16, "t": 669.4984, "r": 590.64, "b": 356.3459 }, "text": "
GENERAL REVENUES - 001Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
311.1000TAXES - REAL AND PERSONAL PROP741,016841,1681,172,5391,069,5191,172,5391,321,271
311.2000PRIOR YEAR TAXES000000
312.6000LOCAL GOVERNMENT SALES SURTAX556,040615,091627,729331,581627,729627,729
313.1000FRANCHISE TAX - ELECTRICITY49,43299,73983,37774,920128,434128,434
314.1100CITY UTILITIES - SERVICE TAX576,174548,077514,914342,818587,688587,688
314.2000UTILITY SERVICE TAX - ELECTRICITY59,756118,883100,56878,855135,180135,180
314.3000COMMUNICATION SERVICE TAX176,899180,855178,79085,237170,474170,474
314.4000UTILITY SERVICE TAX - GAS53,50468,78765,48325,11543,05443,054
322.0000LAND DEVELOPMENT FEES100,81335,94230,00069,62285,29885,298
322.0001LAND DEVELOPMENT FEES - BUILDING PERMITS93,31663,1620000
331.1101FEMA HURRICANE IDALIA000000
331.1102FEMA HURRICANES HELENE & MILTON0296,606069,70369,7030
334.2000SAFETY GRANT PROCEEDS6271,1162,50006500
334.3200INSURANCE PROCEEDS44000000
334.3600COMMUNITY PLANNING TECHNICAL ASSISTANCE GRANT - STORMWATE0000075,000
334.6000COMMUNITY REDEVELOPMENT GRANT PROCEEDS000000
334.6001COMMUNITY PLANNING TECHNICAL ASSISTANCE GRANT - DOWNTOWN0000075,000
334.7000FRDAP GRANT PROCEEDS00300,0000250,000375,000
334.7011CDBG GRANT PROCEEDS (FOR PAVING PORTION OF GRANT)000000
334.7012MPO GRANT PROCEEDS (FOR BELT AVE. PAVING & BATTLEFIELD)00
334.9000DEP VULNERABILITY STUDY GRANT PROCEEDS0100,0000000
335.1200STATE REVENUE SHARING159,207176,591180,40781,419180,407180,407
335.1400MOBILE HOME LICENSES8,3517,8787,0185,2077,0187,018
335.1500ALCOHOLIC BEVERAGE LICENSE3,7904,0123,6453,6453,7913,906
335.1800STATE OF FL/HALF CENT SALES TAX277,822297,370298,607159,674298,607296,607
335.1900STATE HIGHWAY SIGNAL & LIGHTING11,80512,15912,524012,52428,702
338.9200SUMTER COUNTY LOCAL OPTION FUEL TAXES128,593131,782125,20072,331125,200125,200
343.3300PENALTIES AND RECONNECTS02,0522,0007071,212415
343.9000MOWING FEES000000
", "rows": [ { "row_index": 0, "location": [ 20.16, 659.06, 590.64, 669.4984 ], "cells": [ { "location": [ 20.16, 659.06, 91.47, 669.4984 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 659.06, 162.78, 669.4984 ], "text": "GENERAL REVENUES - 001", "html_text": "GENERAL REVENUES - 001", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 659.06, 234.09, 669.4984 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 659.06, 305.4, 669.4984 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 659.06, 376.71, 669.4984 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 659.06, 448.02, 669.4984 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 659.06, 519.33, 669.4984 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 659.06, 590.64, 669.4984 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 20.16, 648.6216, 590.64, 659.06 ], "cells": [ { "location": [ 20.16, 648.6216, 91.47, 659.06 ], "text": "311.1000", "html_text": "311.1000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 648.6216, 162.78, 659.06 ], "text": "TAXES - REAL AND PERSONAL PROP", "html_text": "TAXES - REAL AND PERSONAL PROP", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 648.6216, 234.09, 659.06 ], "text": "741,016", "html_text": "741,016", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 648.6216, 305.4, 659.06 ], "text": "841,168", "html_text": "841,168", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 648.6216, 376.71, 659.06 ], "text": "1,172,539", "html_text": "1,172,539", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 648.6216, 448.02, 659.06 ], "text": "1,069,519", "html_text": "1,069,519", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 648.6216, 519.33, 659.06 ], "text": "1,172,539", "html_text": "1,172,539", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 648.6216, 590.64, 659.06 ], "text": "1,321,271", "html_text": "1,321,271", "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": [ 20.16, 638.1831, 590.64, 648.6216 ], "cells": [ { "location": [ 20.16, 638.1831, 91.47, 648.6216 ], "text": "311.2000", "html_text": "311.2000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 638.1831, 162.78, 648.6216 ], "text": "PRIOR YEAR TAXES", "html_text": "PRIOR YEAR TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 638.1831, 234.09, 648.6216 ], "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": [ 234.09, 638.1831, 305.4, 648.6216 ], "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": [ 305.4, 638.1831, 376.71, 648.6216 ], "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": [ 376.71, 638.1831, 448.02, 648.6216 ], "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": [ 448.02, 638.1831, 519.33, 648.6216 ], "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": [ 519.33, 638.1831, 590.64, 648.6216 ], "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": [ 20.16, 627.7447, 590.64, 638.1831 ], "cells": [ { "location": [ 20.16, 627.7447, 91.47, 638.1831 ], "text": "312.6000", "html_text": "312.6000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 627.7447, 162.78, 638.1831 ], "text": "LOCAL GOVERNMENT SALES SURTAX", "html_text": "LOCAL GOVERNMENT SALES SURTAX", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 627.7447, 234.09, 638.1831 ], "text": "556,040", "html_text": "556,040", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 627.7447, 305.4, 638.1831 ], "text": "615,091", "html_text": "615,091", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 627.7447, 376.71, 638.1831 ], "text": "627,729", "html_text": "627,729", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 627.7447, 448.02, 638.1831 ], "text": "331,581", "html_text": "331,581", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 627.7447, 519.33, 638.1831 ], "text": "627,729", "html_text": "627,729", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 627.7447, 590.64, 638.1831 ], "text": "627,729", "html_text": "627,729", "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": [ 20.16, 617.3063, 590.64, 627.7447 ], "cells": [ { "location": [ 20.16, 617.3063, 91.47, 627.7447 ], "text": "313.1000", "html_text": "313.1000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 617.3063, 162.78, 627.7447 ], "text": "FRANCHISE TAX - ELECTRICITY", "html_text": "FRANCHISE TAX - ELECTRICITY", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 617.3063, 234.09, 627.7447 ], "text": "49,432", "html_text": "49,432", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 617.3063, 305.4, 627.7447 ], "text": "99,739", "html_text": "99,739", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 617.3063, 376.71, 627.7447 ], "text": "83,377", "html_text": "83,377", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 617.3063, 448.02, 627.7447 ], "text": "74,920", "html_text": "74,920", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 617.3063, 519.33, 627.7447 ], "text": "128,434", "html_text": "128,434", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 617.3063, 590.64, 627.7447 ], "text": "128,434", "html_text": "128,434", "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": [ 20.16, 606.8679, 590.64, 617.3063 ], "cells": [ { "location": [ 20.16, 606.8679, 91.47, 617.3063 ], "text": "314.1100", "html_text": "314.1100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 606.8679, 162.78, 617.3063 ], "text": "CITY UTILITIES - SERVICE TAX", "html_text": "CITY UTILITIES - SERVICE TAX", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 606.8679, 234.09, 617.3063 ], "text": "576,174", "html_text": "576,174", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 606.8679, 305.4, 617.3063 ], "text": "548,077", "html_text": "548,077", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 606.8679, 376.71, 617.3063 ], "text": "514,914", "html_text": "514,914", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 606.8679, 448.02, 617.3063 ], "text": "342,818", "html_text": "342,818", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 606.8679, 519.33, 617.3063 ], "text": "587,688", "html_text": "587,688", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 606.8679, 590.64, 617.3063 ], "text": "587,688", "html_text": "587,688", "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": [ 20.16, 596.4295, 590.64, 606.8679 ], "cells": [ { "location": [ 20.16, 596.4295, 91.47, 606.8679 ], "text": "314.2000", "html_text": "314.2000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 596.4295, 162.78, 606.8679 ], "text": "UTILITY SERVICE TAX - ELECTRICITY", "html_text": "UTILITY SERVICE TAX - ELECTRICITY", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 596.4295, 234.09, 606.8679 ], "text": "59,756", "html_text": "59,756", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 596.4295, 305.4, 606.8679 ], "text": "118,883", "html_text": "118,883", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 596.4295, 376.71, 606.8679 ], "text": "100,568", "html_text": "100,568", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 596.4295, 448.02, 606.8679 ], "text": "78,855", "html_text": "78,855", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 596.4295, 519.33, 606.8679 ], "text": "135,180", "html_text": "135,180", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 596.4295, 590.64, 606.8679 ], "text": "135,180", "html_text": "135,180", "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": [ 20.16, 585.9911, 590.64, 596.4295 ], "cells": [ { "location": [ 20.16, 585.9911, 91.47, 596.4295 ], "text": "314.3000", "html_text": "314.3000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 585.9911, 162.78, 596.4295 ], "text": "COMMUNICATION SERVICE TAX", "html_text": "COMMUNICATION SERVICE TAX", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 585.9911, 234.09, 596.4295 ], "text": "176,899", "html_text": "176,899", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 585.9911, 305.4, 596.4295 ], "text": "180,855", "html_text": "180,855", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 585.9911, 376.71, 596.4295 ], "text": "178,790", "html_text": "178,790", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 585.9911, 448.02, 596.4295 ], "text": "85,237", "html_text": "85,237", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 585.9911, 519.33, 596.4295 ], "text": "170,474", "html_text": "170,474", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 585.9911, 590.64, 596.4295 ], "text": "170,474", "html_text": "170,474", "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": [ 20.16, 575.5526, 590.64, 585.9911 ], "cells": [ { "location": [ 20.16, 575.5526, 91.47, 585.9911 ], "text": "314.4000", "html_text": "314.4000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 575.5526, 162.78, 585.9911 ], "text": "UTILITY SERVICE TAX - GAS", "html_text": "UTILITY SERVICE TAX - GAS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 575.5526, 234.09, 585.9911 ], "text": "53,504", "html_text": "53,504", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 575.5526, 305.4, 585.9911 ], "text": "68,787", "html_text": "68,787", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 575.5526, 376.71, 585.9911 ], "text": "65,483", "html_text": "65,483", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 575.5526, 448.02, 585.9911 ], "text": "25,115", "html_text": "25,115", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 575.5526, 519.33, 585.9911 ], "text": "43,054", "html_text": "43,054", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 575.5526, 590.64, 585.9911 ], "text": "43,054", "html_text": "43,054", "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": [ 20.16, 565.1142, 590.64, 575.5526 ], "cells": [ { "location": [ 20.16, 565.1142, 91.47, 575.5526 ], "text": "322.0000", "html_text": "322.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 565.1142, 162.78, 575.5526 ], "text": "LAND DEVELOPMENT FEES", "html_text": "LAND DEVELOPMENT FEES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 565.1142, 234.09, 575.5526 ], "text": "100,813", "html_text": "100,813", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 565.1142, 305.4, 575.5526 ], "text": "35,942", "html_text": "35,942", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 565.1142, 376.71, 575.5526 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 565.1142, 448.02, 575.5526 ], "text": "69,622", "html_text": "69,622", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 565.1142, 519.33, 575.5526 ], "text": "85,298", "html_text": "85,298", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 565.1142, 590.64, 575.5526 ], "text": "85,298", "html_text": "85,298", "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": [ 20.16, 554.6758, 590.64, 565.1142 ], "cells": [ { "location": [ 20.16, 554.6758, 91.47, 565.1142 ], "text": "322.0001", "html_text": "322.0001", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 554.6758, 162.78, 565.1142 ], "text": "LAND DEVELOPMENT FEES - BUILDING PERMITS", "html_text": "LAND DEVELOPMENT FEES - BUILDING PERMITS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 554.6758, 234.09, 565.1142 ], "text": "93,316", "html_text": "93,316", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 554.6758, 305.4, 565.1142 ], "text": "63,162", "html_text": "63,162", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 554.6758, 376.71, 565.1142 ], "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": [ 376.71, 554.6758, 448.02, 565.1142 ], "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": [ 448.02, 554.6758, 519.33, 565.1142 ], "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": [ 519.33, 554.6758, 590.64, 565.1142 ], "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": 11, "location": [ 20.16, 544.2374, 590.64, 554.6758 ], "cells": [ { "location": [ 20.16, 544.2374, 91.47, 554.6758 ], "text": "331.1101", "html_text": "331.1101", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 544.2374, 162.78, 554.6758 ], "text": "FEMA HURRICANE IDALIA", "html_text": "FEMA HURRICANE IDALIA", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 544.2374, 234.09, 554.6758 ], "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": [ 234.09, 544.2374, 305.4, 554.6758 ], "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": [ 305.4, 544.2374, 376.71, 554.6758 ], "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": [ 376.71, 544.2374, 448.02, 554.6758 ], "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": [ 448.02, 544.2374, 519.33, 554.6758 ], "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": [ 519.33, 544.2374, 590.64, 554.6758 ], "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": [ 20.16, 533.799, 590.64, 544.2374 ], "cells": [ { "location": [ 20.16, 533.799, 91.47, 544.2374 ], "text": "331.1102", "html_text": "331.1102", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 533.799, 162.78, 544.2374 ], "text": "FEMA HURRICANES HELENE & MILTON", "html_text": "FEMA HURRICANES HELENE & MILTON", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 533.799, 234.09, 544.2374 ], "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": [ 234.09, 533.799, 305.4, 544.2374 ], "text": "296,606", "html_text": "296,606", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 533.799, 376.71, 544.2374 ], "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": [ 376.71, 533.799, 448.02, 544.2374 ], "text": "69,703", "html_text": "69,703", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 533.799, 519.33, 544.2374 ], "text": "69,703", "html_text": "69,703", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 533.799, 590.64, 544.2374 ], "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": 13, "location": [ 20.16, 523.3606, 590.64, 533.799 ], "cells": [ { "location": [ 20.16, 523.3606, 91.47, 533.799 ], "text": "334.2000", "html_text": "334.2000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 523.3606, 162.78, 533.799 ], "text": "SAFETY GRANT PROCEEDS", "html_text": "SAFETY GRANT PROCEEDS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 523.3606, 234.09, 533.799 ], "text": "627", "html_text": "627", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 523.3606, 305.4, 533.799 ], "text": "1,116", "html_text": "1,116", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 523.3606, 376.71, 533.799 ], "text": "2,500", "html_text": "2,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 523.3606, 448.02, 533.799 ], "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": [ 448.02, 523.3606, 519.33, 533.799 ], "text": "650", "html_text": "650", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 523.3606, 590.64, 533.799 ], "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": 14, "location": [ 20.16, 512.9221, 590.64, 523.3606 ], "cells": [ { "location": [ 20.16, 512.9221, 91.47, 523.3606 ], "text": "334.3200", "html_text": "334.3200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 512.9221, 162.78, 523.3606 ], "text": "INSURANCE PROCEEDS", "html_text": "INSURANCE PROCEEDS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 512.9221, 234.09, 523.3606 ], "text": "440", "html_text": "440", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 512.9221, 305.4, 523.3606 ], "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": [ 305.4, 512.9221, 376.71, 523.3606 ], "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": [ 376.71, 512.9221, 448.02, 523.3606 ], "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": [ 448.02, 512.9221, 519.33, 523.3606 ], "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": [ 519.33, 512.9221, 590.64, 523.3606 ], "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": 15, "location": [ 20.16, 502.4837, 590.64, 512.9221 ], "cells": [ { "location": [ 20.16, 502.4837, 91.47, 512.9221 ], "text": "334.3600", "html_text": "334.3600", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 502.4837, 162.78, 512.9221 ], "text": "COMMUNITY PLANNING TECHNICAL ASSISTANCE GRANT - STORMWATE", "html_text": "COMMUNITY PLANNING TECHNICAL ASSISTANCE GRANT - STORMWATE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 502.4837, 234.09, 512.9221 ], "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": [ 234.09, 502.4837, 305.4, 512.9221 ], "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": [ 305.4, 502.4837, 376.71, 512.9221 ], "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": [ 376.71, 502.4837, 448.02, 512.9221 ], "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": [ 448.02, 502.4837, 519.33, 512.9221 ], "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": [ 519.33, 502.4837, 590.64, 512.9221 ], "text": "75,000", "html_text": "75,000", "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": 16, "location": [ 20.16, 492.0453, 590.64, 502.4837 ], "cells": [ { "location": [ 20.16, 492.0453, 91.47, 502.4837 ], "text": "334.6000", "html_text": "334.6000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 492.0453, 162.78, 502.4837 ], "text": "COMMUNITY REDEVELOPMENT GRANT PROCEEDS", "html_text": "COMMUNITY REDEVELOPMENT GRANT PROCEEDS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 492.0453, 234.09, 502.4837 ], "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": [ 234.09, 492.0453, 305.4, 502.4837 ], "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": [ 305.4, 492.0453, 376.71, 502.4837 ], "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": [ 376.71, 492.0453, 448.02, 502.4837 ], "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": [ 448.02, 492.0453, 519.33, 502.4837 ], "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": [ 519.33, 492.0453, 590.64, 502.4837 ], "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": 17, "location": [ 20.16, 481.6069, 590.64, 492.0453 ], "cells": [ { "location": [ 20.16, 481.6069, 91.47, 492.0453 ], "text": "334.6001", "html_text": "334.6001", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 481.6069, 162.78, 492.0453 ], "text": "COMMUNITY PLANNING TECHNICAL ASSISTANCE GRANT - DOWNTOWN", "html_text": "COMMUNITY PLANNING TECHNICAL ASSISTANCE GRANT - DOWNTOWN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 481.6069, 234.09, 492.0453 ], "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": [ 234.09, 481.6069, 305.4, 492.0453 ], "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": [ 305.4, 481.6069, 376.71, 492.0453 ], "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": [ 376.71, 481.6069, 448.02, 492.0453 ], "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": [ 448.02, 481.6069, 519.33, 492.0453 ], "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": [ 519.33, 481.6069, 590.64, 492.0453 ], "text": "75,000", "html_text": "75,000", "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": 18, "location": [ 20.16, 471.1685, 590.64, 481.6069 ], "cells": [ { "location": [ 20.16, 471.1685, 91.47, 481.6069 ], "text": "334.7000", "html_text": "334.7000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 471.1685, 162.78, 481.6069 ], "text": "FRDAP GRANT PROCEEDS", "html_text": "FRDAP GRANT PROCEEDS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 471.1685, 234.09, 481.6069 ], "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": [ 234.09, 471.1685, 305.4, 481.6069 ], "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": [ 305.4, 471.1685, 376.71, 481.6069 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 471.1685, 448.02, 481.6069 ], "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": [ 448.02, 471.1685, 519.33, 481.6069 ], "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" }, { "location": [ 519.33, 471.1685, 590.64, 481.6069 ], "text": "375,000", "html_text": "375,000", "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": 19, "location": [ 20.16, 460.7301, 590.64, 471.1685 ], "cells": [ { "location": [ 20.16, 460.7301, 91.47, 471.1685 ], "text": "334.7011", "html_text": "334.7011", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 460.7301, 162.78, 471.1685 ], "text": "CDBG GRANT PROCEEDS (FOR PAVING PORTION OF GRANT)", "html_text": "CDBG GRANT PROCEEDS (FOR PAVING PORTION OF GRANT)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 460.7301, 234.09, 471.1685 ], "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": [ 234.09, 460.7301, 305.4, 471.1685 ], "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": [ 305.4, 460.7301, 376.71, 471.1685 ], "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": [ 376.71, 460.7301, 448.02, 471.1685 ], "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": [ 448.02, 460.7301, 519.33, 471.1685 ], "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": [ 519.33, 460.7301, 590.64, 471.1685 ], "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": 20, "location": [ 20.16, 450.2917, 590.64, 460.7301 ], "cells": [ { "location": [ 20.16, 450.2917, 91.47, 460.7301 ], "text": "334.7012", "html_text": "334.7012", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 450.2917, 162.78, 460.7301 ], "text": "MPO GRANT PROCEEDS (FOR BELT AVE. PAVING & BATTLEFIELD)", "html_text": "MPO GRANT PROCEEDS (FOR BELT AVE. PAVING & BATTLEFIELD)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 450.2917, 234.09, 460.7301 ], "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": [ 234.09, 450.2917, 305.4, 460.7301 ], "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": [ 305.4, 450.2917, 376.71, 460.7301 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 450.2917, 448.02, 460.7301 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 450.2917, 519.33, 460.7301 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 450.2917, 590.64, 460.7301 ], "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": 21, "location": [ 20.16, 439.8532, 590.64, 450.2917 ], "cells": [ { "location": [ 20.16, 439.8532, 91.47, 450.2917 ], "text": "334.9000", "html_text": "334.9000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 439.8532, 162.78, 450.2917 ], "text": "DEP VULNERABILITY STUDY GRANT PROCEEDS", "html_text": "DEP VULNERABILITY STUDY GRANT PROCEEDS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 439.8532, 234.09, 450.2917 ], "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": [ 234.09, 439.8532, 305.4, 450.2917 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 439.8532, 376.71, 450.2917 ], "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": [ 376.71, 439.8532, 448.02, 450.2917 ], "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": [ 448.02, 439.8532, 519.33, 450.2917 ], "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": [ 519.33, 439.8532, 590.64, 450.2917 ], "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": 22, "location": [ 20.16, 429.4148, 590.64, 439.8532 ], "cells": [ { "location": [ 20.16, 429.4148, 91.47, 439.8532 ], "text": "335.1200", "html_text": "335.1200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 429.4148, 162.78, 439.8532 ], "text": "STATE REVENUE SHARING", "html_text": "STATE REVENUE SHARING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 429.4148, 234.09, 439.8532 ], "text": "159,207", "html_text": "159,207", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 429.4148, 305.4, 439.8532 ], "text": "176,591", "html_text": "176,591", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 429.4148, 376.71, 439.8532 ], "text": "180,407", "html_text": "180,407", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 429.4148, 448.02, 439.8532 ], "text": "81,419", "html_text": "81,419", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 429.4148, 519.33, 439.8532 ], "text": "180,407", "html_text": "180,407", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 429.4148, 590.64, 439.8532 ], "text": "180,407", "html_text": "180,407", "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": 23, "location": [ 20.16, 418.9764, 590.64, 429.4148 ], "cells": [ { "location": [ 20.16, 418.9764, 91.47, 429.4148 ], "text": "335.1400", "html_text": "335.1400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 418.9764, 162.78, 429.4148 ], "text": "MOBILE HOME LICENSES", "html_text": "MOBILE HOME LICENSES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 418.9764, 234.09, 429.4148 ], "text": "8,351", "html_text": "8,351", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 418.9764, 305.4, 429.4148 ], "text": "7,878", "html_text": "7,878", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 418.9764, 376.71, 429.4148 ], "text": "7,018", "html_text": "7,018", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 418.9764, 448.02, 429.4148 ], "text": "5,207", "html_text": "5,207", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 418.9764, 519.33, 429.4148 ], "text": "7,018", "html_text": "7,018", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 418.9764, 590.64, 429.4148 ], "text": "7,018", "html_text": "7,018", "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": 24, "location": [ 20.16, 408.538, 590.64, 418.9764 ], "cells": [ { "location": [ 20.16, 408.538, 91.47, 418.9764 ], "text": "335.1500", "html_text": "335.1500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 408.538, 162.78, 418.9764 ], "text": "ALCOHOLIC BEVERAGE LICENSE", "html_text": "ALCOHOLIC BEVERAGE LICENSE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 408.538, 234.09, 418.9764 ], "text": "3,790", "html_text": "3,790", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 408.538, 305.4, 418.9764 ], "text": "4,012", "html_text": "4,012", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 408.538, 376.71, 418.9764 ], "text": "3,645", "html_text": "3,645", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 408.538, 448.02, 418.9764 ], "text": "3,645", "html_text": "3,645", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 408.538, 519.33, 418.9764 ], "text": "3,791", "html_text": "3,791", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 408.538, 590.64, 418.9764 ], "text": "3,906", "html_text": "3,906", "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": 25, "location": [ 20.16, 398.0996, 590.64, 408.538 ], "cells": [ { "location": [ 20.16, 398.0996, 91.47, 408.538 ], "text": "335.1800", "html_text": "335.1800", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 398.0996, 162.78, 408.538 ], "text": "STATE OF FL/HALF CENT SALES TAX", "html_text": "STATE OF FL/HALF CENT SALES TAX", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 398.0996, 234.09, 408.538 ], "text": "277,822", "html_text": "277,822", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 398.0996, 305.4, 408.538 ], "text": "297,370", "html_text": "297,370", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 398.0996, 376.71, 408.538 ], "text": "298,607", "html_text": "298,607", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 398.0996, 448.02, 408.538 ], "text": "159,674", "html_text": "159,674", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 398.0996, 519.33, 408.538 ], "text": "298,607", "html_text": "298,607", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 398.0996, 590.64, 408.538 ], "text": "296,607", "html_text": "296,607", "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": 26, "location": [ 20.16, 387.6611, 590.64, 398.0996 ], "cells": [ { "location": [ 20.16, 387.6611, 91.47, 398.0996 ], "text": "335.1900", "html_text": "335.1900", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 387.6611, 162.78, 398.0996 ], "text": "STATE HIGHWAY SIGNAL & LIGHTING", "html_text": "STATE HIGHWAY SIGNAL & LIGHTING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 387.6611, 234.09, 398.0996 ], "text": "11,805", "html_text": "11,805", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 387.6611, 305.4, 398.0996 ], "text": "12,159", "html_text": "12,159", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 387.6611, 376.71, 398.0996 ], "text": "12,524", "html_text": "12,524", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 387.6611, 448.02, 398.0996 ], "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": [ 448.02, 387.6611, 519.33, 398.0996 ], "text": "12,524", "html_text": "12,524", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 387.6611, 590.64, 398.0996 ], "text": "28,702", "html_text": "28,702", "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": 27, "location": [ 20.16, 377.2227, 590.64, 387.6611 ], "cells": [ { "location": [ 20.16, 377.2227, 91.47, 387.6611 ], "text": "338.9200", "html_text": "338.9200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 377.2227, 162.78, 387.6611 ], "text": "SUMTER COUNTY LOCAL OPTION FUEL TAXES", "html_text": "SUMTER COUNTY LOCAL OPTION FUEL TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 377.2227, 234.09, 387.6611 ], "text": "128,593", "html_text": "128,593", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.09, 377.2227, 305.4, 387.6611 ], "text": "131,782", "html_text": "131,782", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 377.2227, 376.71, 387.6611 ], "text": "125,200", "html_text": "125,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.71, 377.2227, 448.02, 387.6611 ], "text": "72,331", "html_text": "72,331", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 377.2227, 519.33, 387.6611 ], "text": "125,200", "html_text": "125,200", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 377.2227, 590.64, 387.6611 ], "text": "125,200", "html_text": "125,200", "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": 28, "location": [ 20.16, 366.7843, 590.64, 377.2227 ], "cells": [ { "location": [ 20.16, 366.7843, 91.47, 377.2227 ], "text": "343.3300", "html_text": "343.3300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 366.7843, 162.78, 377.2227 ], "text": "PENALTIES AND RECONNECTS", "html_text": "PENALTIES AND RECONNECTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 366.7843, 234.09, 377.2227 ], "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": [ 234.09, 366.7843, 305.4, 377.2227 ], "text": "2,052", "html_text": "2,052", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.4, 366.7843, 376.71, 377.2227 ], "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": [ 376.71, 366.7843, 448.02, 377.2227 ], "text": "707", "html_text": "707", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.02, 366.7843, 519.33, 377.2227 ], "text": "1,212", "html_text": "1,212", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.33, 366.7843, 590.64, 377.2227 ], "text": "415", "html_text": "415", "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": 29, "location": [ 20.16, 356.3459, 590.64, 366.7843 ], "cells": [ { "location": [ 20.16, 356.3459, 91.47, 366.7843 ], "text": "343.9000", "html_text": "343.9000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.47, 356.3459, 162.78, 366.7843 ], "text": "MOWING FEES", "html_text": "MOWING FEES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.78, 356.3459, 234.09, 366.7843 ], "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": [ 234.09, 356.3459, 305.4, 366.7843 ], "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": [ 305.4, 356.3459, 376.71, 366.7843 ], "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": [ 376.71, 356.3459, 448.02, 366.7843 ], "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": [ 448.02, 356.3459, 519.33, 366.7843 ], "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": [ 519.33, 356.3459, 590.64, 366.7843 ], "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" } ], "n_rows": 30, "n_cols": 8, "ref": "#/tables/0", "reading_order": 1 } ] }, { "page": 12, "items": [ { "page": 12, "type": "TABLE", "location": { "l": 22.56, "t": 729.36, "r": 590.16, "b": 533.28 }, "text": "
GENERAL REVENUES - 001
Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
347.1101CONTRIBUTIONS FROM CITIZENS/ORGANIZATIONS000000
347.4300SPECIAL EVENTS (FALL FEST)32,42515,97033,76122,13833,76136,919
347.7000OTHER SPECIAL EVENTS12,77321,25021,2509,33015,99517,011
347.8000PARKS AND RECREATION LEAGUE FEES11,42817,31514,81511,68514,81515,000
347.9000OTHER RECREATIONAL REV (SUMMER YOUTH PROG)000000
351.1000FINES AND FORFEITURES8,41213,2578,9807,44612,76512,765
351.3000POLICE EDUCATION8051,1388836221,0661,066
360.0000MISCELLANEOUS REVENUE68413,7601,0294,4484,4484,448
361.0000INTEREST80,699113,255102,87248,84890,60790,607
361.1000INTEREST1,4538680000
362.0000RENT COMMUNITY BUILDING8,0507,7257,5755,5007,5757,575
363.0000RENTAL - TOWER SPACE40,69042,06941,20025,86040,86740,867
364.0000PROCEEDS FROM SALE OF ASSETS01,09301,1441,1440
366.0000COMMUNITY TRUST FUND FEES (ACMS)2,486,9183,100,2502,901,8321,605,2522,901,8323,015,003
382.3000TRANSFER FROM ELECTRIC FUND000000
382.5000TRANSFER FROM SANITATION FUND000000
", "rows": [ { "row_index": 0, "location": [ 22.56, 718.4667, 590.16, 729.36 ], "cells": [ { "location": [ 22.56, 718.4667, 590.16, 729.36 ], "text": "GENERAL REVENUES - 001", "html_text": "GENERAL REVENUES - 001", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 8, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 22.56, 707.5733, 590.16, 718.4667 ], "cells": [ { "location": [ 22.56, 707.5733, 93.51, 718.4667 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 707.5733, 164.46, 718.4667 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 707.5733, 235.41, 718.4667 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 707.5733, 306.36, 718.4667 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 707.5733, 377.31, 718.4667 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 707.5733, 448.26, 718.4667 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 707.5733, 590.16, 718.4667 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 22.56, 696.68, 590.16, 707.5733 ], "cells": [ { "location": [ 22.56, 696.68, 93.51, 707.5733 ], "text": "347.1101", "html_text": "347.1101", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 696.68, 164.46, 707.5733 ], "text": "CONTRIBUTIONS FROM CITIZENS/ORGANIZATIONS", "html_text": "CONTRIBUTIONS FROM CITIZENS/ORGANIZATIONS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 696.68, 235.41, 707.5733 ], "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": [ 235.41, 696.68, 306.36, 707.5733 ], "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": [ 306.36, 696.68, 377.31, 707.5733 ], "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": [ 377.31, 696.68, 448.26, 707.5733 ], "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": [ 448.26, 696.68, 519.21, 707.5733 ], "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": [ 519.21, 696.68, 590.16, 707.5733 ], "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": [ 22.56, 685.7867, 590.16, 696.68 ], "cells": [ { "location": [ 22.56, 685.7867, 93.51, 696.68 ], "text": "347.4300", "html_text": "347.4300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 685.7867, 164.46, 696.68 ], "text": "SPECIAL EVENTS (FALL FEST)", "html_text": "SPECIAL EVENTS (FALL FEST)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 685.7867, 235.41, 696.68 ], "text": "32,425", "html_text": "32,425", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 685.7867, 306.36, 696.68 ], "text": "15,970", "html_text": "15,970", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 685.7867, 377.31, 696.68 ], "text": "33,761", "html_text": "33,761", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 685.7867, 448.26, 696.68 ], "text": "22,138", "html_text": "22,138", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 685.7867, 519.21, 696.68 ], "text": "33,761", "html_text": "33,761", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 685.7867, 590.16, 696.68 ], "text": "36,919", "html_text": "36,919", "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": [ 22.56, 674.8933, 590.16, 685.7867 ], "cells": [ { "location": [ 22.56, 674.8933, 93.51, 685.7867 ], "text": "347.7000", "html_text": "347.7000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 674.8933, 164.46, 685.7867 ], "text": "OTHER SPECIAL EVENTS", "html_text": "OTHER SPECIAL EVENTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 674.8933, 235.41, 685.7867 ], "text": "12,773", "html_text": "12,773", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 674.8933, 306.36, 685.7867 ], "text": "21,250", "html_text": "21,250", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 674.8933, 377.31, 685.7867 ], "text": "21,250", "html_text": "21,250", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 674.8933, 448.26, 685.7867 ], "text": "9,330", "html_text": "9,330", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 674.8933, 519.21, 685.7867 ], "text": "15,995", "html_text": "15,995", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 674.8933, 590.16, 685.7867 ], "text": "17,011", "html_text": "17,011", "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": [ 22.56, 664, 590.16, 674.8933 ], "cells": [ { "location": [ 22.56, 664, 93.51, 674.8933 ], "text": "347.8000", "html_text": "347.8000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 664, 164.46, 674.8933 ], "text": "PARKS AND RECREATION LEAGUE FEES", "html_text": "PARKS AND RECREATION LEAGUE FEES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 664, 235.41, 674.8933 ], "text": "11,428", "html_text": "11,428", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 664, 306.36, 674.8933 ], "text": "17,315", "html_text": "17,315", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 664, 377.31, 674.8933 ], "text": "14,815", "html_text": "14,815", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 664, 448.26, 674.8933 ], "text": "11,685", "html_text": "11,685", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 664, 519.21, 674.8933 ], "text": "14,815", "html_text": "14,815", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 664, 590.16, 674.8933 ], "text": "15,000", "html_text": "15,000", "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": [ 22.56, 653.1067, 590.16, 664 ], "cells": [ { "location": [ 22.56, 653.1067, 93.51, 664 ], "text": "347.9000", "html_text": "347.9000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 653.1067, 164.46, 664 ], "text": "OTHER RECREATIONAL REV (SUMMER YOUTH PROG)", "html_text": "OTHER RECREATIONAL REV (SUMMER YOUTH PROG)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 653.1067, 235.41, 664 ], "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": [ 235.41, 653.1067, 306.36, 664 ], "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": [ 306.36, 653.1067, 377.31, 664 ], "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": [ 377.31, 653.1067, 448.26, 664 ], "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": [ 448.26, 653.1067, 519.21, 664 ], "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": [ 519.21, 653.1067, 590.16, 664 ], "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": [ 22.56, 642.2133, 590.16, 653.1067 ], "cells": [ { "location": [ 22.56, 642.2133, 93.51, 653.1067 ], "text": "351.1000", "html_text": "351.1000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 642.2133, 164.46, 653.1067 ], "text": "FINES AND FORFEITURES", "html_text": "FINES AND FORFEITURES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 642.2133, 235.41, 653.1067 ], "text": "8,412", "html_text": "8,412", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 642.2133, 306.36, 653.1067 ], "text": "13,257", "html_text": "13,257", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 642.2133, 377.31, 653.1067 ], "text": "8,980", "html_text": "8,980", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 642.2133, 448.26, 653.1067 ], "text": "7,446", "html_text": "7,446", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 642.2133, 519.21, 653.1067 ], "text": "12,765", "html_text": "12,765", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 642.2133, 590.16, 653.1067 ], "text": "12,765", "html_text": "12,765", "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": [ 22.56, 631.32, 590.16, 642.2133 ], "cells": [ { "location": [ 22.56, 631.32, 93.51, 642.2133 ], "text": "351.3000", "html_text": "351.3000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 631.32, 164.46, 642.2133 ], "text": "POLICE EDUCATION", "html_text": "POLICE EDUCATION", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 631.32, 235.41, 642.2133 ], "text": "805", "html_text": "805", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 631.32, 306.36, 642.2133 ], "text": "1,138", "html_text": "1,138", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 631.32, 377.31, 642.2133 ], "text": "883", "html_text": "883", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 631.32, 448.26, 642.2133 ], "text": "622", "html_text": "622", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 631.32, 519.21, 642.2133 ], "text": "1,066", "html_text": "1,066", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 631.32, 590.16, 642.2133 ], "text": "1,066", "html_text": "1,066", "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": [ 22.56, 620.4267, 590.16, 631.32 ], "cells": [ { "location": [ 22.56, 620.4267, 93.51, 631.32 ], "text": "360.0000", "html_text": "360.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 620.4267, 164.46, 631.32 ], "text": "MISCELLANEOUS REVENUE", "html_text": "MISCELLANEOUS REVENUE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 620.4267, 235.41, 631.32 ], "text": "684", "html_text": "684", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 620.4267, 306.36, 631.32 ], "text": "13,760", "html_text": "13,760", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 620.4267, 377.31, 631.32 ], "text": "1,029", "html_text": "1,029", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 620.4267, 448.26, 631.32 ], "text": "4,448", "html_text": "4,448", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 620.4267, 519.21, 631.32 ], "text": "4,448", "html_text": "4,448", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 620.4267, 590.16, 631.32 ], "text": "4,448", "html_text": "4,448", "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": [ 22.56, 609.5333, 590.16, 620.4267 ], "cells": [ { "location": [ 22.56, 609.5333, 93.51, 620.4267 ], "text": "361.0000", "html_text": "361.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 609.5333, 164.46, 620.4267 ], "text": "INTEREST", "html_text": "INTEREST", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 609.5333, 235.41, 620.4267 ], "text": "80,699", "html_text": "80,699", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 609.5333, 306.36, 620.4267 ], "text": "113,255", "html_text": "113,255", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 609.5333, 377.31, 620.4267 ], "text": "102,872", "html_text": "102,872", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 609.5333, 448.26, 620.4267 ], "text": "48,848", "html_text": "48,848", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 609.5333, 519.21, 620.4267 ], "text": "90,607", "html_text": "90,607", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 609.5333, 590.16, 620.4267 ], "text": "90,607", "html_text": "90,607", "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": [ 22.56, 598.64, 590.16, 609.5333 ], "cells": [ { "location": [ 22.56, 598.64, 93.51, 609.5333 ], "text": "361.1000", "html_text": "361.1000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 598.64, 164.46, 609.5333 ], "text": "INTEREST", "html_text": "INTEREST", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 598.64, 235.41, 609.5333 ], "text": "1,453", "html_text": "1,453", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 598.64, 306.36, 609.5333 ], "text": "868", "html_text": "868", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 598.64, 377.31, 609.5333 ], "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": [ 377.31, 598.64, 448.26, 609.5333 ], "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": [ 448.26, 598.64, 519.21, 609.5333 ], "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": [ 519.21, 598.64, 590.16, 609.5333 ], "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": [ 22.56, 587.7467, 590.16, 598.64 ], "cells": [ { "location": [ 22.56, 587.7467, 93.51, 598.64 ], "text": "362.0000", "html_text": "362.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 587.7467, 164.46, 598.64 ], "text": "RENT COMMUNITY BUILDING", "html_text": "RENT COMMUNITY BUILDING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 587.7467, 235.41, 598.64 ], "text": "8,050", "html_text": "8,050", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 587.7467, 306.36, 598.64 ], "text": "7,725", "html_text": "7,725", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 587.7467, 377.31, 598.64 ], "text": "7,575", "html_text": "7,575", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 587.7467, 448.26, 598.64 ], "text": "5,500", "html_text": "5,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 587.7467, 519.21, 598.64 ], "text": "7,575", "html_text": "7,575", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 587.7467, 590.16, 598.64 ], "text": "7,575", "html_text": "7,575", "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": 13, "location": [ 22.56, 576.8533, 590.16, 587.7467 ], "cells": [ { "location": [ 22.56, 576.8533, 93.51, 587.7467 ], "text": "363.0000", "html_text": "363.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 576.8533, 164.46, 587.7467 ], "text": "RENTAL - TOWER SPACE", "html_text": "RENTAL - TOWER SPACE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 576.8533, 235.41, 587.7467 ], "text": "40,690", "html_text": "40,690", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 576.8533, 306.36, 587.7467 ], "text": "42,069", "html_text": "42,069", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 576.8533, 377.31, 587.7467 ], "text": "41,200", "html_text": "41,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 576.8533, 448.26, 587.7467 ], "text": "25,860", "html_text": "25,860", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 576.8533, 519.21, 587.7467 ], "text": "40,867", "html_text": "40,867", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 576.8533, 590.16, 587.7467 ], "text": "40,867", "html_text": "40,867", "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": 14, "location": [ 22.56, 565.96, 590.16, 576.8533 ], "cells": [ { "location": [ 22.56, 565.96, 93.51, 576.8533 ], "text": "364.0000", "html_text": "364.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 565.96, 164.46, 576.8533 ], "text": "PROCEEDS FROM SALE OF ASSETS", "html_text": "PROCEEDS FROM SALE OF ASSETS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 565.96, 235.41, 576.8533 ], "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": [ 235.41, 565.96, 306.36, 576.8533 ], "text": "1,093", "html_text": "1,093", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 565.96, 377.31, 576.8533 ], "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": [ 377.31, 565.96, 448.26, 576.8533 ], "text": "1,144", "html_text": "1,144", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 565.96, 519.21, 576.8533 ], "text": "1,144", "html_text": "1,144", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 565.96, 590.16, 576.8533 ], "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": 15, "location": [ 22.56, 555.0667, 590.16, 565.96 ], "cells": [ { "location": [ 22.56, 555.0667, 93.51, 565.96 ], "text": "366.0000", "html_text": "366.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 555.0667, 164.46, 565.96 ], "text": "COMMUNITY TRUST FUND FEES (ACMS)", "html_text": "COMMUNITY TRUST FUND FEES (ACMS)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 555.0667, 235.41, 565.96 ], "text": "2,486,918", "html_text": "2,486,918", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 555.0667, 306.36, 565.96 ], "text": "3,100,250", "html_text": "3,100,250", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 555.0667, 377.31, 565.96 ], "text": "2,901,832", "html_text": "2,901,832", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 555.0667, 448.26, 565.96 ], "text": "1,605,252", "html_text": "1,605,252", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 555.0667, 519.21, 565.96 ], "text": "2,901,832", "html_text": "2,901,832", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 555.0667, 590.16, 565.96 ], "text": "3,015,003", "html_text": "3,015,003", "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": 16, "location": [ 22.56, 544.1733, 590.16, 555.0667 ], "cells": [ { "location": [ 22.56, 544.1733, 93.51, 555.0667 ], "text": "382.3000", "html_text": "382.3000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 544.1733, 164.46, 555.0667 ], "text": "TRANSFER FROM ELECTRIC FUND", "html_text": "TRANSFER FROM ELECTRIC FUND", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 544.1733, 235.41, 555.0667 ], "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": [ 235.41, 544.1733, 306.36, 555.0667 ], "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": [ 306.36, 544.1733, 377.31, 555.0667 ], "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": [ 377.31, 544.1733, 448.26, 555.0667 ], "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": [ 448.26, 544.1733, 519.21, 555.0667 ], "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": [ 519.21, 544.1733, 590.16, 555.0667 ], "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": 17, "location": [ 22.56, 533.28, 590.16, 544.1733 ], "cells": [ { "location": [ 22.56, 533.28, 93.51, 544.1733 ], "text": "382.5000", "html_text": "382.5000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 533.28, 164.46, 544.1733 ], "text": "TRANSFER FROM SANITATION FUND", "html_text": "TRANSFER FROM SANITATION FUND", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 533.28, 235.41, 544.1733 ], "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": [ 235.41, 533.28, 306.36, 544.1733 ], "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": [ 306.36, 533.28, 377.31, 544.1733 ], "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": [ 377.31, 533.28, 448.26, 544.1733 ], "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": [ 448.26, 533.28, 519.21, 544.1733 ], "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": [ 519.21, 533.28, 590.16, 544.1733 ], "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" } ], "n_rows": 18, "n_cols": 8, "ref": "#/tables/0", "reading_order": 0 }, { "page": 12, "type": "TABLE", "location": { "l": 59.28, "t": 525.6, "r": 588, "b": 515.28 }, "text": "
5,681,9226,949,2206,839,4984,212,6267,024,3837,507,644
", "rows": [ { "row_index": 0, "location": [ 59.28, 515.28, 588, 525.6 ], "cells": [ { "location": [ 59.28, 515.28, 134.8114, 525.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 134.8114, 515.28, 210.3429, 525.6 ], "text": "5,681,922", "html_text": "5,681,922", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 210.3429, 515.28, 285.8743, 525.6 ], "text": "6,949,220", "html_text": "6,949,220", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 285.8743, 515.28, 361.4057, 525.6 ], "text": "6,839,498", "html_text": "6,839,498", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 361.4057, 515.28, 436.9371, 525.6 ], "text": "4,212,626", "html_text": "4,212,626", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 436.9371, 515.28, 512.4686, 525.6 ], "text": "7,024,383", "html_text": "7,024,383", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 512.4686, 515.28, 588, 525.6 ], "text": "7,507,644", "html_text": "7,507,644", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 1, "n_cols": 7, "ref": "#/tables/1", "reading_order": 1 }, { "page": 12, "type": "TEXT", "location": { "l": 59.76, "t": 525.6, "r": 164.16, "b": 516 }, "text": "TOTAL REVENUES", "reading_order": 2 } ] }, { "page": 13, "items": [ { "page": 13, "type": "TEXT", "location": { "l": 59.52, "t": 728.64, "r": 323.28, "b": 717.12 }, "text": "GENERAL GOVERNMENT SERVICES", "reading_order": 0 }, { "page": 13, "type": "TABLE", "location": { "l": 22.56, "t": 712.08, "r": 590.16, "b": 522.72 }, "text": "
LEGISLATIVE-1100Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
511.1100EXECUTIVE SALARIES24,24226,22926,88517,25126,88527,638
511.2100FICA TAXES1,2311,5871,6671,1021,6671,714
511.2101MEDICARE TAXES288332390218390401
511.2400WORKMEN'S COMPENSATION7411,0309374909801,049
511.4000TRAVEL PER DIEM001,000001,000
511.4500GENERAL INSURANCE4,0795,5474,9902,4174,8334,761
511.4900OTHER CURRENT CHARGES000000
511.5200OPERATING SUPPLIES137390500106200500
511.5400BOOKS, PUBS & MEMBERSHIPS000000
511.5401TRAINING AND SCHOOLING0050000500
511.6400CAPITAL OUTLAY000000
511.8100AID TO GOVERNMENTAL AGENCIES000000
511.8200AID TO PRIVATE ORGANIZATIONS9004001,5007001,0001,500
***SUB-TOTAL***2010831,61835,51538,36922,28435,95539,063
", "rows": [ { "row_index": 0, "location": [ 22.56, 699.456, 590.16, 712.08 ], "cells": [ { "location": [ 22.56, 699.456, 93.51, 712.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 699.456, 164.46, 712.08 ], "text": "LEGISLATIVE-1100", "html_text": "LEGISLATIVE-1100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 699.456, 235.41, 712.08 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 699.456, 306.36, 712.08 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 699.456, 377.31, 712.08 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 699.456, 448.26, 712.08 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 699.456, 519.21, 712.08 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 699.456, 590.16, 712.08 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 22.56, 686.832, 590.16, 699.456 ], "cells": [ { "location": [ 22.56, 686.832, 93.51, 699.456 ], "text": "511.1100", "html_text": "511.1100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 686.832, 164.46, 699.456 ], "text": "EXECUTIVE SALARIES", "html_text": "EXECUTIVE SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 686.832, 235.41, 699.456 ], "text": "24,242", "html_text": "24,242", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 686.832, 306.36, 699.456 ], "text": "26,229", "html_text": "26,229", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 686.832, 377.31, 699.456 ], "text": "26,885", "html_text": "26,885", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 686.832, 448.26, 699.456 ], "text": "17,251", "html_text": "17,251", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 686.832, 519.21, 699.456 ], "text": "26,885", "html_text": "26,885", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 686.832, 590.16, 699.456 ], "text": "27,638", "html_text": "27,638", "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": [ 22.56, 674.208, 590.16, 686.832 ], "cells": [ { "location": [ 22.56, 674.208, 93.51, 686.832 ], "text": "511.2100", "html_text": "511.2100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 674.208, 164.46, 686.832 ], "text": "FICA TAXES", "html_text": "FICA TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 674.208, 235.41, 686.832 ], "text": "1,231", "html_text": "1,231", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 674.208, 306.36, 686.832 ], "text": "1,587", "html_text": "1,587", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 674.208, 377.31, 686.832 ], "text": "1,667", "html_text": "1,667", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 674.208, 448.26, 686.832 ], "text": "1,102", "html_text": "1,102", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 674.208, 519.21, 686.832 ], "text": "1,667", "html_text": "1,667", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 674.208, 590.16, 686.832 ], "text": "1,714", "html_text": "1,714", "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": [ 22.56, 661.584, 590.16, 674.208 ], "cells": [ { "location": [ 22.56, 661.584, 93.51, 674.208 ], "text": "511.2101", "html_text": "511.2101", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 661.584, 164.46, 674.208 ], "text": "MEDICARE TAXES", "html_text": "MEDICARE TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 661.584, 235.41, 674.208 ], "text": "288", "html_text": "288", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 661.584, 306.36, 674.208 ], "text": "332", "html_text": "332", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 661.584, 377.31, 674.208 ], "text": "390", "html_text": "390", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 661.584, 448.26, 674.208 ], "text": "218", "html_text": "218", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 661.584, 519.21, 674.208 ], "text": "390", "html_text": "390", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 661.584, 590.16, 674.208 ], "text": "401", "html_text": "401", "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": [ 22.56, 648.96, 590.16, 661.584 ], "cells": [ { "location": [ 22.56, 648.96, 93.51, 661.584 ], "text": "511.2400", "html_text": "511.2400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 648.96, 164.46, 661.584 ], "text": "WORKMEN'S COMPENSATION", "html_text": "WORKMEN'S COMPENSATION", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 648.96, 235.41, 661.584 ], "text": "741", "html_text": "741", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 648.96, 306.36, 661.584 ], "text": "1,030", "html_text": "1,030", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 648.96, 377.31, 661.584 ], "text": "937", "html_text": "937", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 648.96, 448.26, 661.584 ], "text": "490", "html_text": "490", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 648.96, 519.21, 661.584 ], "text": "980", "html_text": "980", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 648.96, 590.16, 661.584 ], "text": "1,049", "html_text": "1,049", "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": [ 22.56, 636.336, 590.16, 648.96 ], "cells": [ { "location": [ 22.56, 636.336, 93.51, 648.96 ], "text": "511.4000", "html_text": "511.4000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 636.336, 164.46, 648.96 ], "text": "TRAVEL PER DIEM", "html_text": "TRAVEL PER DIEM", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 636.336, 235.41, 648.96 ], "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": [ 235.41, 636.336, 306.36, 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" }, { "location": [ 306.36, 636.336, 377.31, 648.96 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 636.336, 448.26, 648.96 ], "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": [ 448.26, 636.336, 519.21, 648.96 ], "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": [ 519.21, 636.336, 590.16, 648.96 ], "text": "1,000", "html_text": "1,000", "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": [ 22.56, 623.712, 590.16, 636.336 ], "cells": [ { "location": [ 22.56, 623.712, 93.51, 636.336 ], "text": "511.4500", "html_text": "511.4500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 623.712, 164.46, 636.336 ], "text": "GENERAL INSURANCE", "html_text": "GENERAL INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 623.712, 235.41, 636.336 ], "text": "4,079", "html_text": "4,079", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 623.712, 306.36, 636.336 ], "text": "5,547", "html_text": "5,547", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 623.712, 377.31, 636.336 ], "text": "4,990", "html_text": "4,990", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 623.712, 448.26, 636.336 ], "text": "2,417", "html_text": "2,417", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 623.712, 519.21, 636.336 ], "text": "4,833", "html_text": "4,833", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 623.712, 590.16, 636.336 ], "text": "4,761", "html_text": "4,761", "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": [ 22.56, 611.088, 590.16, 623.712 ], "cells": [ { "location": [ 22.56, 611.088, 93.51, 623.712 ], "text": "511.4900", "html_text": "511.4900", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 611.088, 164.46, 623.712 ], "text": "OTHER CURRENT CHARGES", "html_text": "OTHER CURRENT CHARGES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 611.088, 235.41, 623.712 ], "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": [ 235.41, 611.088, 306.36, 623.712 ], "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": [ 306.36, 611.088, 377.31, 623.712 ], "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": [ 377.31, 611.088, 448.26, 623.712 ], "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": [ 448.26, 611.088, 519.21, 623.712 ], "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": [ 519.21, 611.088, 590.16, 623.712 ], "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": [ 22.56, 598.464, 590.16, 611.088 ], "cells": [ { "location": [ 22.56, 598.464, 93.51, 611.088 ], "text": "511.5200", "html_text": "511.5200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 598.464, 164.46, 611.088 ], "text": "OPERATING SUPPLIES", "html_text": "OPERATING SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 598.464, 235.41, 611.088 ], "text": "137", "html_text": "137", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 598.464, 306.36, 611.088 ], "text": "390", "html_text": "390", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 598.464, 377.31, 611.088 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 598.464, 448.26, 611.088 ], "text": "106", "html_text": "106", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 598.464, 519.21, 611.088 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 598.464, 590.16, 611.088 ], "text": "500", "html_text": "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": 9, "location": [ 22.56, 585.84, 590.16, 598.464 ], "cells": [ { "location": [ 22.56, 585.84, 93.51, 598.464 ], "text": "511.5400", "html_text": "511.5400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 585.84, 164.46, 598.464 ], "text": "BOOKS, PUBS & MEMBERSHIPS", "html_text": "BOOKS, PUBS & MEMBERSHIPS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 585.84, 235.41, 598.464 ], "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": [ 235.41, 585.84, 306.36, 598.464 ], "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": [ 306.36, 585.84, 377.31, 598.464 ], "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": [ 377.31, 585.84, 448.26, 598.464 ], "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": [ 448.26, 585.84, 519.21, 598.464 ], "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": [ 519.21, 585.84, 590.16, 598.464 ], "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": 10, "location": [ 22.56, 573.216, 590.16, 585.84 ], "cells": [ { "location": [ 22.56, 573.216, 93.51, 585.84 ], "text": "511.5401", "html_text": "511.5401", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 573.216, 164.46, 585.84 ], "text": "TRAINING AND SCHOOLING", "html_text": "TRAINING AND SCHOOLING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 573.216, 235.41, 585.84 ], "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": [ 235.41, 573.216, 306.36, 585.84 ], "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": [ 306.36, 573.216, 377.31, 585.84 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 573.216, 448.26, 585.84 ], "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": [ 448.26, 573.216, 519.21, 585.84 ], "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": [ 519.21, 573.216, 590.16, 585.84 ], "text": "500", "html_text": "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": 11, "location": [ 22.56, 560.592, 590.16, 573.216 ], "cells": [ { "location": [ 22.56, 560.592, 93.51, 573.216 ], "text": "511.6400", "html_text": "511.6400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 560.592, 164.46, 573.216 ], "text": "CAPITAL OUTLAY", "html_text": "CAPITAL OUTLAY", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 560.592, 235.41, 573.216 ], "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": [ 235.41, 560.592, 306.36, 573.216 ], "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": [ 306.36, 560.592, 377.31, 573.216 ], "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": [ 377.31, 560.592, 448.26, 573.216 ], "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": [ 448.26, 560.592, 519.21, 573.216 ], "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": [ 519.21, 560.592, 590.16, 573.216 ], "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": [ 22.56, 547.968, 590.16, 560.592 ], "cells": [ { "location": [ 22.56, 547.968, 93.51, 560.592 ], "text": "511.8100", "html_text": "511.8100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 547.968, 164.46, 560.592 ], "text": "AID TO GOVERNMENTAL AGENCIES", "html_text": "AID TO GOVERNMENTAL AGENCIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 547.968, 235.41, 560.592 ], "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": [ 235.41, 547.968, 306.36, 560.592 ], "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": [ 306.36, 547.968, 377.31, 560.592 ], "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": [ 377.31, 547.968, 448.26, 560.592 ], "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": [ 448.26, 547.968, 519.21, 560.592 ], "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": [ 519.21, 547.968, 590.16, 560.592 ], "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": 13, "location": [ 22.56, 535.344, 590.16, 547.968 ], "cells": [ { "location": [ 22.56, 535.344, 93.51, 547.968 ], "text": "511.8200", "html_text": "511.8200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 93.51, 535.344, 164.46, 547.968 ], "text": "AID TO PRIVATE ORGANIZATIONS", "html_text": "AID TO PRIVATE ORGANIZATIONS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 535.344, 235.41, 547.968 ], "text": "900", "html_text": "900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 535.344, 306.36, 547.968 ], "text": "400", "html_text": "400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 535.344, 377.31, 547.968 ], "text": "1,500", "html_text": "1,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 535.344, 448.26, 547.968 ], "text": "700", "html_text": "700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 535.344, 519.21, 547.968 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 535.344, 590.16, 547.968 ], "text": "1,500", "html_text": "1,500", "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": 14, "location": [ 22.56, 522.72, 590.16, 535.344 ], "cells": [ { "location": [ 22.56, 522.72, 164.46, 535.344 ], "text": "***SUB-TOTAL***20108", "html_text": "***SUB-TOTAL***20108", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 164.46, 522.72, 235.41, 535.344 ], "text": "31,618", "html_text": "31,618", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 235.41, 522.72, 306.36, 535.344 ], "text": "35,515", "html_text": "35,515", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.36, 522.72, 377.31, 535.344 ], "text": "38,369", "html_text": "38,369", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.31, 522.72, 448.26, 535.344 ], "text": "22,284", "html_text": "22,284", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.26, 522.72, 519.21, 535.344 ], "text": "35,955", "html_text": "35,955", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.21, 522.72, 590.16, 535.344 ], "text": "39,063", "html_text": "39,063", "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": 15, "n_cols": 8, "ref": "#/tables/0", "reading_order": 1 } ] }, { "page": 14, "items": [ { "page": 14, "type": "TABLE", "location": { "l": 21.5957, "t": 736.32, "r": 590.2838, "b": 314.64 }, "text": "
ADMINISTRATIVE-1300Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
513.1100EXECUTIVE SALARIES30,80533,47832,13019,52532,13033,030
513.1200REGULAR SALARIES352,615378,239558,146329,601565,032595,458
513.1400OTHER SALARIES/OT010102,6164,4884,675
513.1500SPECIFIED COMPENSATION (AND CM DISCRETIONARY MERIT)007,127000
513.2100FICA TAXES27,42129,60937,03922,01237,30239,256
513.2101MEDICARE TAXES6,4136,9258,6625,1488,7249,181
513.2200FRS RETIREMENT CONTRIBUTIONS9,09222,70333,42222,40939,86443,757
513.2201GENERAL EMPLOYEE PENSION PLAN11,31329,91069,11943,91976,31892,057
513.2202DEFERRED COMPENSATION (CITY )2,3135,2484101,4371,9251,968
513.2203REGULAR EMPLOYEE Defined Contribution PLAN17,33119,78232,79212,61821,63634,026
513.2300GROUP INSURANCE51,73155,66589,99244,69080,40592,922
513.2301GROUP INSURANCE (DEPENDENTS)10,1359,60520,07213,80212,19614,094
513.2302GROUP INSURANCE (RETIREE)3,9913,4283,5412,0243,4684,008
513.2304GROUP INSURANCE HRA10,09614,96015,00018,36020,36017,500
513.2400WORKMEN'S COMPENSATION INS3,5195,0406,9122,5714,4049,177
513.3100PROFESSIONAL SERVICES24,74829,09790,77057,38090,770231,500
513.3200ACCOUNTING AND AUDITING18,87019,89024,65020,43427,81227,812
513.3400CONTRACTUAL SERVICES33,87145,21473,06636,72562,95766,150
513.3401CONTRACTUAL SERVICES - TOWER INSPECTIONS1,55002,0002,5002,5002,500
513.3402CONTRACTUAL SERVICES - CDGB HOUSING000000
513.3403IT SUPPORT CONTRACTS19,02981,84389,35279,05889,35297,008
513.4000TRAVEL PER DIEM4,2822,7926,2001,0081,7286,200
513.4100COMMUNICATION SERVICES24,03219,55029,83911,46819,65920,642
513.4200POSTAGE AND FREIGHT1,5141,4321,6599151,5691,647
513.4300UTILITY SERVICES18,04919,36421,8528,55714,66915,402
513.4400RENTALS000000
513.4500GENERAL INSURANCE36,71229,12226,19512,68721,77425,006
513.4600REPAIR AND MAINTENANCE5,78713,5144,9574,7515,0005,250
513.4601REPAIR AND MAINTENANCE - TOWER25,450020,0006,42611,01620,000
513.4900OTHER CURRENT CHARGES53,28582,41682,27539,28667,34770,714
513.4906PENALTIES000000
513.5100OFFICE SUPPLIES6031,1191,1557581,2991,364
513.5200OPERATING SUPPLIES14,66418,27021,1038,55014,65720,390
513.5201IT OPERATING SUPPLIES1,2453,2595,3052,7165,3053,325
513.5208IT LICENSES13,00610,14514,5879,64614,58720,135
513.5400BOOKS, PUBS, SUBS & MEMBERSHIPS1,8962,1323,9501,6682,8595,600
513.5401TRAINING AND SCHOOLING4,6533,76426,0003,23613,00012,400
513.5902BAD DEBT EXPENSE000000
513.6400CAPITAL OUTLAY3,91896,188122,000103,208136,04416,000
513.9104TRANSFER TO WATER000000
513.9105TRANSFER TO WASTEWATER000000
513.9107TRANSFER TO CEMETERY000000
", "rows": [ { "row_index": 0, "location": [ 21.5957, 726.5135, 590.2838, 736.32 ], "cells": [ { "location": [ 21.5957, 726.5135, 92.6817, 736.32 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 726.5135, 163.7677, 736.32 ], "text": "ADMINISTRATIVE-1300", "html_text": "ADMINISTRATIVE-1300", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 726.5135, 234.8537, 736.32 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 726.5135, 305.9398, 736.32 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 726.5135, 377.0258, 736.32 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 726.5135, 448.1118, 736.32 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 726.5135, 519.1978, 736.32 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 726.5135, 590.2838, 736.32 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 21.5957, 716.707, 590.2838, 726.5135 ], "cells": [ { "location": [ 21.5957, 716.707, 92.6817, 726.5135 ], "text": "513.1100", "html_text": "513.1100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 716.707, 163.7677, 726.5135 ], "text": "EXECUTIVE SALARIES", "html_text": "EXECUTIVE SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 716.707, 234.8537, 726.5135 ], "text": "30,805", "html_text": "30,805", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 716.707, 305.9398, 726.5135 ], "text": "33,478", "html_text": "33,478", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 716.707, 377.0258, 726.5135 ], "text": "32,130", "html_text": "32,130", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 716.707, 448.1118, 726.5135 ], "text": "19,525", "html_text": "19,525", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 716.707, 519.1978, 726.5135 ], "text": "32,130", "html_text": "32,130", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 716.707, 590.2838, 726.5135 ], "text": "33,030", "html_text": "33,030", "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": [ 21.5957, 706.9005, 590.2838, 716.707 ], "cells": [ { "location": [ 21.5957, 706.9005, 92.6817, 716.707 ], "text": "513.1200", "html_text": "513.1200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 706.9005, 163.7677, 716.707 ], "text": "REGULAR SALARIES", "html_text": "REGULAR SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 706.9005, 234.8537, 716.707 ], "text": "352,615", "html_text": "352,615", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 706.9005, 305.9398, 716.707 ], "text": "378,239", "html_text": "378,239", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 706.9005, 377.0258, 716.707 ], "text": "558,146", "html_text": "558,146", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 706.9005, 448.1118, 716.707 ], "text": "329,601", "html_text": "329,601", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 706.9005, 519.1978, 716.707 ], "text": "565,032", "html_text": "565,032", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 706.9005, 590.2838, 716.707 ], "text": "595,458", "html_text": "595,458", "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": [ 21.5957, 697.094, 590.2838, 706.9005 ], "cells": [ { "location": [ 21.5957, 697.094, 92.6817, 706.9005 ], "text": "513.1400", "html_text": "513.1400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 697.094, 163.7677, 706.9005 ], "text": "OTHER SALARIES/OT", "html_text": "OTHER SALARIES/OT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 697.094, 234.8537, 706.9005 ], "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": [ 234.8537, 697.094, 305.9398, 706.9005 ], "text": "101", "html_text": "101", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 697.094, 377.0258, 706.9005 ], "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": [ 377.0258, 697.094, 448.1118, 706.9005 ], "text": "2,616", "html_text": "2,616", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 697.094, 519.1978, 706.9005 ], "text": "4,488", "html_text": "4,488", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 697.094, 590.2838, 706.9005 ], "text": "4,675", "html_text": "4,675", "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": [ 21.5957, 687.2874, 590.2838, 697.094 ], "cells": [ { "location": [ 21.5957, 687.2874, 92.6817, 697.094 ], "text": "513.1500", "html_text": "513.1500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 687.2874, 163.7677, 697.094 ], "text": "SPECIFIED COMPENSATION (AND CM DISCRETIONARY MERIT)", "html_text": "SPECIFIED COMPENSATION (AND CM DISCRETIONARY MERIT)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 687.2874, 234.8537, 697.094 ], "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": [ 234.8537, 687.2874, 305.9398, 697.094 ], "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": [ 305.9398, 687.2874, 377.0258, 697.094 ], "text": "7,127", "html_text": "7,127", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 687.2874, 448.1118, 697.094 ], "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": [ 448.1118, 687.2874, 519.1978, 697.094 ], "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": [ 519.1978, 687.2874, 590.2838, 697.094 ], "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": 5, "location": [ 21.5957, 677.4809, 590.2838, 687.2874 ], "cells": [ { "location": [ 21.5957, 677.4809, 92.6817, 687.2874 ], "text": "513.2100", "html_text": "513.2100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 677.4809, 163.7677, 687.2874 ], "text": "FICA TAXES", "html_text": "FICA TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 677.4809, 234.8537, 687.2874 ], "text": "27,421", "html_text": "27,421", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 677.4809, 305.9398, 687.2874 ], "text": "29,609", "html_text": "29,609", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 677.4809, 377.0258, 687.2874 ], "text": "37,039", "html_text": "37,039", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 677.4809, 448.1118, 687.2874 ], "text": "22,012", "html_text": "22,012", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 677.4809, 519.1978, 687.2874 ], "text": "37,302", "html_text": "37,302", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 677.4809, 590.2838, 687.2874 ], "text": "39,256", "html_text": "39,256", "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": [ 21.5957, 667.6744, 590.2838, 677.4809 ], "cells": [ { "location": [ 21.5957, 667.6744, 92.6817, 677.4809 ], "text": "513.2101", "html_text": "513.2101", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 667.6744, 163.7677, 677.4809 ], "text": "MEDICARE TAXES", "html_text": "MEDICARE TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 667.6744, 234.8537, 677.4809 ], "text": "6,413", "html_text": "6,413", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 667.6744, 305.9398, 677.4809 ], "text": "6,925", "html_text": "6,925", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 667.6744, 377.0258, 677.4809 ], "text": "8,662", "html_text": "8,662", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 667.6744, 448.1118, 677.4809 ], "text": "5,148", "html_text": "5,148", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 667.6744, 519.1978, 677.4809 ], "text": "8,724", "html_text": "8,724", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 667.6744, 590.2838, 677.4809 ], "text": "9,181", "html_text": "9,181", "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": [ 21.5957, 657.8679, 590.2838, 667.6744 ], "cells": [ { "location": [ 21.5957, 657.8679, 92.6817, 667.6744 ], "text": "513.2200", "html_text": "513.2200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 657.8679, 163.7677, 667.6744 ], "text": "FRS RETIREMENT CONTRIBUTIONS", "html_text": "FRS RETIREMENT CONTRIBUTIONS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 657.8679, 234.8537, 667.6744 ], "text": "9,092", "html_text": "9,092", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 657.8679, 305.9398, 667.6744 ], "text": "22,703", "html_text": "22,703", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 657.8679, 377.0258, 667.6744 ], "text": "33,422", "html_text": "33,422", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 657.8679, 448.1118, 667.6744 ], "text": "22,409", "html_text": "22,409", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 657.8679, 519.1978, 667.6744 ], "text": "39,864", "html_text": "39,864", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 657.8679, 590.2838, 667.6744 ], "text": "43,757", "html_text": "43,757", "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": [ 21.5957, 648.0614, 590.2838, 657.8679 ], "cells": [ { "location": [ 21.5957, 648.0614, 92.6817, 657.8679 ], "text": "513.2201", "html_text": "513.2201", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 648.0614, 163.7677, 657.8679 ], "text": "GENERAL EMPLOYEE PENSION PLAN", "html_text": "GENERAL EMPLOYEE PENSION PLAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 648.0614, 234.8537, 657.8679 ], "text": "11,313", "html_text": "11,313", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 648.0614, 305.9398, 657.8679 ], "text": "29,910", "html_text": "29,910", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 648.0614, 377.0258, 657.8679 ], "text": "69,119", "html_text": "69,119", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 648.0614, 448.1118, 657.8679 ], "text": "43,919", "html_text": "43,919", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 648.0614, 519.1978, 657.8679 ], "text": "76,318", "html_text": "76,318", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 648.0614, 590.2838, 657.8679 ], "text": "92,057", "html_text": "92,057", "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": [ 21.5957, 638.2549, 590.2838, 648.0614 ], "cells": [ { "location": [ 21.5957, 638.2549, 92.6817, 648.0614 ], "text": "513.2202", "html_text": "513.2202", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 638.2549, 163.7677, 648.0614 ], "text": "DEFERRED COMPENSATION (CITY )", "html_text": "DEFERRED COMPENSATION (CITY )", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 638.2549, 234.8537, 648.0614 ], "text": "2,313", "html_text": "2,313", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 638.2549, 305.9398, 648.0614 ], "text": "5,248", "html_text": "5,248", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 638.2549, 377.0258, 648.0614 ], "text": "410", "html_text": "410", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 638.2549, 448.1118, 648.0614 ], "text": "1,437", "html_text": "1,437", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 638.2549, 519.1978, 648.0614 ], "text": "1,925", "html_text": "1,925", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 638.2549, 590.2838, 648.0614 ], "text": "1,968", "html_text": "1,968", "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": [ 21.5957, 628.4484, 590.2838, 638.2549 ], "cells": [ { "location": [ 21.5957, 628.4484, 92.6817, 638.2549 ], "text": "513.2203", "html_text": "513.2203", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 628.4484, 163.7677, 638.2549 ], "text": "REGULAR EMPLOYEE Defined Contribution PLAN", "html_text": "REGULAR EMPLOYEE Defined Contribution PLAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 628.4484, 234.8537, 638.2549 ], "text": "17,331", "html_text": "17,331", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 628.4484, 305.9398, 638.2549 ], "text": "19,782", "html_text": "19,782", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 628.4484, 377.0258, 638.2549 ], "text": "32,792", "html_text": "32,792", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 628.4484, 448.1118, 638.2549 ], "text": "12,618", "html_text": "12,618", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 628.4484, 519.1978, 638.2549 ], "text": "21,636", "html_text": "21,636", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 628.4484, 590.2838, 638.2549 ], "text": "34,026", "html_text": "34,026", "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": [ 21.5957, 618.6419, 590.2838, 628.4484 ], "cells": [ { "location": [ 21.5957, 618.6419, 92.6817, 628.4484 ], "text": "513.2300", "html_text": "513.2300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 618.6419, 163.7677, 628.4484 ], "text": "GROUP INSURANCE", "html_text": "GROUP INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 618.6419, 234.8537, 628.4484 ], "text": "51,731", "html_text": "51,731", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 618.6419, 305.9398, 628.4484 ], "text": "55,665", "html_text": "55,665", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 618.6419, 377.0258, 628.4484 ], "text": "89,992", "html_text": "89,992", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 618.6419, 448.1118, 628.4484 ], "text": "44,690", "html_text": "44,690", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 618.6419, 519.1978, 628.4484 ], "text": "80,405", "html_text": "80,405", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 618.6419, 590.2838, 628.4484 ], "text": "92,922", "html_text": "92,922", "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": [ 21.5957, 608.8353, 590.2838, 618.6419 ], "cells": [ { "location": [ 21.5957, 608.8353, 92.6817, 618.6419 ], "text": "513.2301", "html_text": "513.2301", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 608.8353, 163.7677, 618.6419 ], "text": "GROUP INSURANCE (DEPENDENTS)", "html_text": "GROUP INSURANCE (DEPENDENTS)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 608.8353, 234.8537, 618.6419 ], "text": "10,135", "html_text": "10,135", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 608.8353, 305.9398, 618.6419 ], "text": "9,605", "html_text": "9,605", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 608.8353, 377.0258, 618.6419 ], "text": "20,072", "html_text": "20,072", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 608.8353, 448.1118, 618.6419 ], "text": "13,802", "html_text": "13,802", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 608.8353, 519.1978, 618.6419 ], "text": "12,196", "html_text": "12,196", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 608.8353, 590.2838, 618.6419 ], "text": "14,094", "html_text": "14,094", "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": 13, "location": [ 21.5957, 599.0288, 590.2838, 608.8353 ], "cells": [ { "location": [ 21.5957, 599.0288, 92.6817, 608.8353 ], "text": "513.2302", "html_text": "513.2302", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 599.0288, 163.7677, 608.8353 ], "text": "GROUP INSURANCE (RETIREE)", "html_text": "GROUP INSURANCE (RETIREE)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 599.0288, 234.8537, 608.8353 ], "text": "3,991", "html_text": "3,991", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 599.0288, 305.9398, 608.8353 ], "text": "3,428", "html_text": "3,428", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 599.0288, 377.0258, 608.8353 ], "text": "3,541", "html_text": "3,541", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 599.0288, 448.1118, 608.8353 ], "text": "2,024", "html_text": "2,024", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 599.0288, 519.1978, 608.8353 ], "text": "3,468", "html_text": "3,468", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 599.0288, 590.2838, 608.8353 ], "text": "4,008", "html_text": "4,008", "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": 14, "location": [ 21.5957, 589.2223, 590.2838, 599.0288 ], "cells": [ { "location": [ 21.5957, 589.2223, 92.6817, 599.0288 ], "text": "513.2304", "html_text": "513.2304", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 589.2223, 163.7677, 599.0288 ], "text": "GROUP INSURANCE HRA", "html_text": "GROUP INSURANCE HRA", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 589.2223, 234.8537, 599.0288 ], "text": "10,096", "html_text": "10,096", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 589.2223, 305.9398, 599.0288 ], "text": "14,960", "html_text": "14,960", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 589.2223, 377.0258, 599.0288 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 589.2223, 448.1118, 599.0288 ], "text": "18,360", "html_text": "18,360", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 589.2223, 519.1978, 599.0288 ], "text": "20,360", "html_text": "20,360", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 589.2223, 590.2838, 599.0288 ], "text": "17,500", "html_text": "17,500", "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": 15, "location": [ 21.5957, 579.4158, 590.2838, 589.2223 ], "cells": [ { "location": [ 21.5957, 579.4158, 92.6817, 589.2223 ], "text": "513.2400", "html_text": "513.2400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 579.4158, 163.7677, 589.2223 ], "text": "WORKMEN'S COMPENSATION INS", "html_text": "WORKMEN'S COMPENSATION INS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 579.4158, 234.8537, 589.2223 ], "text": "3,519", "html_text": "3,519", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 579.4158, 305.9398, 589.2223 ], "text": "5,040", "html_text": "5,040", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 579.4158, 377.0258, 589.2223 ], "text": "6,912", "html_text": "6,912", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 579.4158, 448.1118, 589.2223 ], "text": "2,571", "html_text": "2,571", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 579.4158, 519.1978, 589.2223 ], "text": "4,404", "html_text": "4,404", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 579.4158, 590.2838, 589.2223 ], "text": "9,177", "html_text": "9,177", "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": 16, "location": [ 21.5957, 569.6093, 590.2838, 579.4158 ], "cells": [ { "location": [ 21.5957, 569.6093, 92.6817, 579.4158 ], "text": "513.3100", "html_text": "513.3100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 569.6093, 163.7677, 579.4158 ], "text": "PROFESSIONAL SERVICES", "html_text": "PROFESSIONAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 569.6093, 234.8537, 579.4158 ], "text": "24,748", "html_text": "24,748", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 569.6093, 305.9398, 579.4158 ], "text": "29,097", "html_text": "29,097", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 569.6093, 377.0258, 579.4158 ], "text": "90,770", "html_text": "90,770", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 569.6093, 448.1118, 579.4158 ], "text": "57,380", "html_text": "57,380", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 569.6093, 519.1978, 579.4158 ], "text": "90,770", "html_text": "90,770", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 569.6093, 590.2838, 579.4158 ], "text": "231,500", "html_text": "231,500", "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": 17, "location": [ 21.5957, 559.8028, 590.2838, 569.6093 ], "cells": [ { "location": [ 21.5957, 559.8028, 92.6817, 569.6093 ], "text": "513.3200", "html_text": "513.3200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 559.8028, 163.7677, 569.6093 ], "text": "ACCOUNTING AND AUDITING", "html_text": "ACCOUNTING AND AUDITING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 559.8028, 234.8537, 569.6093 ], "text": "18,870", "html_text": "18,870", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 559.8028, 305.9398, 569.6093 ], "text": "19,890", "html_text": "19,890", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 559.8028, 377.0258, 569.6093 ], "text": "24,650", "html_text": "24,650", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 559.8028, 448.1118, 569.6093 ], "text": "20,434", "html_text": "20,434", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 559.8028, 519.1978, 569.6093 ], "text": "27,812", "html_text": "27,812", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 559.8028, 590.2838, 569.6093 ], "text": "27,812", "html_text": "27,812", "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": 18, "location": [ 21.5957, 549.9963, 590.2838, 559.8028 ], "cells": [ { "location": [ 21.5957, 549.9963, 92.6817, 559.8028 ], "text": "513.3400", "html_text": "513.3400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 549.9963, 163.7677, 559.8028 ], "text": "CONTRACTUAL SERVICES", "html_text": "CONTRACTUAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 549.9963, 234.8537, 559.8028 ], "text": "33,871", "html_text": "33,871", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 549.9963, 305.9398, 559.8028 ], "text": "45,214", "html_text": "45,214", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 549.9963, 377.0258, 559.8028 ], "text": "73,066", "html_text": "73,066", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 549.9963, 448.1118, 559.8028 ], "text": "36,725", "html_text": "36,725", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 549.9963, 519.1978, 559.8028 ], "text": "62,957", "html_text": "62,957", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 549.9963, 590.2838, 559.8028 ], "text": "66,150", "html_text": "66,150", "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": 19, "location": [ 21.5957, 540.1898, 590.2838, 549.9963 ], "cells": [ { "location": [ 21.5957, 540.1898, 92.6817, 549.9963 ], "text": "513.3401", "html_text": "513.3401", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 540.1898, 163.7677, 549.9963 ], "text": "CONTRACTUAL SERVICES - TOWER INSPECTIONS", "html_text": "CONTRACTUAL SERVICES - TOWER INSPECTIONS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 540.1898, 234.8537, 549.9963 ], "text": "1,550", "html_text": "1,550", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 540.1898, 305.9398, 549.9963 ], "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": [ 305.9398, 540.1898, 377.0258, 549.9963 ], "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": [ 377.0258, 540.1898, 448.1118, 549.9963 ], "text": "2,500", "html_text": "2,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 540.1898, 519.1978, 549.9963 ], "text": "2,500", "html_text": "2,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 540.1898, 590.2838, 549.9963 ], "text": "2,500", "html_text": "2,500", "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": 20, "location": [ 21.5957, 530.3833, 590.2838, 540.1898 ], "cells": [ { "location": [ 21.5957, 530.3833, 92.6817, 540.1898 ], "text": "513.3402", "html_text": "513.3402", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 530.3833, 163.7677, 540.1898 ], "text": "CONTRACTUAL SERVICES - CDGB HOUSING", "html_text": "CONTRACTUAL SERVICES - CDGB HOUSING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 530.3833, 234.8537, 540.1898 ], "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": [ 234.8537, 530.3833, 305.9398, 540.1898 ], "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": [ 305.9398, 530.3833, 377.0258, 540.1898 ], "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": [ 377.0258, 530.3833, 448.1118, 540.1898 ], "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": [ 448.1118, 530.3833, 519.1978, 540.1898 ], "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": [ 519.1978, 530.3833, 590.2838, 540.1898 ], "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": 21, "location": [ 21.5957, 520.5767, 590.2838, 530.3833 ], "cells": [ { "location": [ 21.5957, 520.5767, 92.6817, 530.3833 ], "text": "513.3403", "html_text": "513.3403", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 520.5767, 163.7677, 530.3833 ], "text": "IT SUPPORT CONTRACTS", "html_text": "IT SUPPORT CONTRACTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 520.5767, 234.8537, 530.3833 ], "text": "19,029", "html_text": "19,029", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 520.5767, 305.9398, 530.3833 ], "text": "81,843", "html_text": "81,843", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 520.5767, 377.0258, 530.3833 ], "text": "89,352", "html_text": "89,352", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 520.5767, 448.1118, 530.3833 ], "text": "79,058", "html_text": "79,058", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 520.5767, 519.1978, 530.3833 ], "text": "89,352", "html_text": "89,352", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 520.5767, 590.2838, 530.3833 ], "text": "97,008", "html_text": "97,008", "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": 22, "location": [ 21.5957, 510.7702, 590.2838, 520.5767 ], "cells": [ { "location": [ 21.5957, 510.7702, 92.6817, 520.5767 ], "text": "513.4000", "html_text": "513.4000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 510.7702, 163.7677, 520.5767 ], "text": "TRAVEL PER DIEM", "html_text": "TRAVEL PER DIEM", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 510.7702, 234.8537, 520.5767 ], "text": "4,282", "html_text": "4,282", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 510.7702, 305.9398, 520.5767 ], "text": "2,792", "html_text": "2,792", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 510.7702, 377.0258, 520.5767 ], "text": "6,200", "html_text": "6,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 510.7702, 448.1118, 520.5767 ], "text": "1,008", "html_text": "1,008", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 510.7702, 519.1978, 520.5767 ], "text": "1,728", "html_text": "1,728", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 510.7702, 590.2838, 520.5767 ], "text": "6,200", "html_text": "6,200", "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": 23, "location": [ 21.5957, 500.9637, 590.2838, 510.7702 ], "cells": [ { "location": [ 21.5957, 500.9637, 92.6817, 510.7702 ], "text": "513.4100", "html_text": "513.4100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 500.9637, 163.7677, 510.7702 ], "text": "COMMUNICATION SERVICES", "html_text": "COMMUNICATION SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 500.9637, 234.8537, 510.7702 ], "text": "24,032", "html_text": "24,032", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 500.9637, 305.9398, 510.7702 ], "text": "19,550", "html_text": "19,550", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 500.9637, 377.0258, 510.7702 ], "text": "29,839", "html_text": "29,839", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 500.9637, 448.1118, 510.7702 ], "text": "11,468", "html_text": "11,468", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 500.9637, 519.1978, 510.7702 ], "text": "19,659", "html_text": "19,659", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 500.9637, 590.2838, 510.7702 ], "text": "20,642", "html_text": "20,642", "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": 24, "location": [ 21.5957, 491.1572, 590.2838, 500.9637 ], "cells": [ { "location": [ 21.5957, 491.1572, 92.6817, 500.9637 ], "text": "513.4200", "html_text": "513.4200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 491.1572, 163.7677, 500.9637 ], "text": "POSTAGE AND FREIGHT", "html_text": "POSTAGE AND FREIGHT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 491.1572, 234.8537, 500.9637 ], "text": "1,514", "html_text": "1,514", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 491.1572, 305.9398, 500.9637 ], "text": "1,432", "html_text": "1,432", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 491.1572, 377.0258, 500.9637 ], "text": "1,659", "html_text": "1,659", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 491.1572, 448.1118, 500.9637 ], "text": "915", "html_text": "915", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 491.1572, 519.1978, 500.9637 ], "text": "1,569", "html_text": "1,569", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 491.1572, 590.2838, 500.9637 ], "text": "1,647", "html_text": "1,647", "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": 25, "location": [ 21.5957, 481.3507, 590.2838, 491.1572 ], "cells": [ { "location": [ 21.5957, 481.3507, 92.6817, 491.1572 ], "text": "513.4300", "html_text": "513.4300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 481.3507, 163.7677, 491.1572 ], "text": "UTILITY SERVICES", "html_text": "UTILITY SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 481.3507, 234.8537, 491.1572 ], "text": "18,049", "html_text": "18,049", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 481.3507, 305.9398, 491.1572 ], "text": "19,364", "html_text": "19,364", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 481.3507, 377.0258, 491.1572 ], "text": "21,852", "html_text": "21,852", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 481.3507, 448.1118, 491.1572 ], "text": "8,557", "html_text": "8,557", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 481.3507, 519.1978, 491.1572 ], "text": "14,669", "html_text": "14,669", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 481.3507, 590.2838, 491.1572 ], "text": "15,402", "html_text": "15,402", "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": 26, "location": [ 21.5957, 471.5442, 590.2838, 481.3507 ], "cells": [ { "location": [ 21.5957, 471.5442, 92.6817, 481.3507 ], "text": "513.4400", "html_text": "513.4400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 471.5442, 163.7677, 481.3507 ], "text": "RENTALS", "html_text": "RENTALS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 471.5442, 234.8537, 481.3507 ], "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": [ 234.8537, 471.5442, 305.9398, 481.3507 ], "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": [ 305.9398, 471.5442, 377.0258, 481.3507 ], "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": [ 377.0258, 471.5442, 448.1118, 481.3507 ], "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": [ 448.1118, 471.5442, 519.1978, 481.3507 ], "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": [ 519.1978, 471.5442, 590.2838, 481.3507 ], "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": 27, "location": [ 21.5957, 461.7377, 590.2838, 471.5442 ], "cells": [ { "location": [ 21.5957, 461.7377, 92.6817, 471.5442 ], "text": "513.4500", "html_text": "513.4500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 461.7377, 163.7677, 471.5442 ], "text": "GENERAL INSURANCE", "html_text": "GENERAL INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 461.7377, 234.8537, 471.5442 ], "text": "36,712", "html_text": "36,712", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 461.7377, 305.9398, 471.5442 ], "text": "29,122", "html_text": "29,122", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 461.7377, 377.0258, 471.5442 ], "text": "26,195", "html_text": "26,195", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 461.7377, 448.1118, 471.5442 ], "text": "12,687", "html_text": "12,687", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 461.7377, 519.1978, 471.5442 ], "text": "21,774", "html_text": "21,774", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 461.7377, 590.2838, 471.5442 ], "text": "25,006", "html_text": "25,006", "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": 28, "location": [ 21.5957, 451.9312, 590.2838, 461.7377 ], "cells": [ { "location": [ 21.5957, 451.9312, 92.6817, 461.7377 ], "text": "513.4600", "html_text": "513.4600", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 451.9312, 163.7677, 461.7377 ], "text": "REPAIR AND MAINTENANCE", "html_text": "REPAIR AND MAINTENANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 451.9312, 234.8537, 461.7377 ], "text": "5,787", "html_text": "5,787", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 451.9312, 305.9398, 461.7377 ], "text": "13,514", "html_text": "13,514", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 451.9312, 377.0258, 461.7377 ], "text": "4,957", "html_text": "4,957", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 451.9312, 448.1118, 461.7377 ], "text": "4,751", "html_text": "4,751", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 451.9312, 519.1978, 461.7377 ], "text": "5,000", "html_text": "5,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 451.9312, 590.2838, 461.7377 ], "text": "5,250", "html_text": "5,250", "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": 29, "location": [ 21.5957, 442.1247, 590.2838, 451.9312 ], "cells": [ { "location": [ 21.5957, 442.1247, 92.6817, 451.9312 ], "text": "513.4601", "html_text": "513.4601", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 442.1247, 163.7677, 451.9312 ], "text": "REPAIR AND MAINTENANCE - TOWER", "html_text": "REPAIR AND MAINTENANCE - TOWER", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 442.1247, 234.8537, 451.9312 ], "text": "25,450", "html_text": "25,450", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 442.1247, 305.9398, 451.9312 ], "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": [ 305.9398, 442.1247, 377.0258, 451.9312 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 442.1247, 448.1118, 451.9312 ], "text": "6,426", "html_text": "6,426", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 442.1247, 519.1978, 451.9312 ], "text": "11,016", "html_text": "11,016", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 442.1247, 590.2838, 451.9312 ], "text": "20,000", "html_text": "20,000", "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": 30, "location": [ 21.5957, 432.3181, 590.2838, 442.1247 ], "cells": [ { "location": [ 21.5957, 432.3181, 92.6817, 442.1247 ], "text": "513.4900", "html_text": "513.4900", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 432.3181, 163.7677, 442.1247 ], "text": "OTHER CURRENT CHARGES", "html_text": "OTHER CURRENT CHARGES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 432.3181, 234.8537, 442.1247 ], "text": "53,285", "html_text": "53,285", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 432.3181, 305.9398, 442.1247 ], "text": "82,416", "html_text": "82,416", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 432.3181, 377.0258, 442.1247 ], "text": "82,275", "html_text": "82,275", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 432.3181, 448.1118, 442.1247 ], "text": "39,286", "html_text": "39,286", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 432.3181, 519.1978, 442.1247 ], "text": "67,347", "html_text": "67,347", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 432.3181, 590.2838, 442.1247 ], "text": "70,714", "html_text": "70,714", "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": 31, "location": [ 21.5957, 422.5116, 590.2838, 432.3181 ], "cells": [ { "location": [ 21.5957, 422.5116, 92.6817, 432.3181 ], "text": "513.4906", "html_text": "513.4906", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 422.5116, 163.7677, 432.3181 ], "text": "PENALTIES", "html_text": "PENALTIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 422.5116, 234.8537, 432.3181 ], "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": [ 234.8537, 422.5116, 305.9398, 432.3181 ], "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": [ 305.9398, 422.5116, 377.0258, 432.3181 ], "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": [ 377.0258, 422.5116, 448.1118, 432.3181 ], "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": [ 448.1118, 422.5116, 519.1978, 432.3181 ], "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": [ 519.1978, 422.5116, 590.2838, 432.3181 ], "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": 32, "location": [ 21.5957, 412.7051, 590.2838, 422.5116 ], "cells": [ { "location": [ 21.5957, 412.7051, 92.6817, 422.5116 ], "text": "513.5100", "html_text": "513.5100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 412.7051, 163.7677, 422.5116 ], "text": "OFFICE SUPPLIES", "html_text": "OFFICE SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 412.7051, 234.8537, 422.5116 ], "text": "603", "html_text": "603", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 412.7051, 305.9398, 422.5116 ], "text": "1,119", "html_text": "1,119", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 412.7051, 377.0258, 422.5116 ], "text": "1,155", "html_text": "1,155", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 412.7051, 448.1118, 422.5116 ], "text": "758", "html_text": "758", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 412.7051, 519.1978, 422.5116 ], "text": "1,299", "html_text": "1,299", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 412.7051, 590.2838, 422.5116 ], "text": "1,364", "html_text": "1,364", "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": 33, "location": [ 21.5957, 402.8986, 590.2838, 412.7051 ], "cells": [ { "location": [ 21.5957, 402.8986, 92.6817, 412.7051 ], "text": "513.5200", "html_text": "513.5200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 402.8986, 163.7677, 412.7051 ], "text": "OPERATING SUPPLIES", "html_text": "OPERATING SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 402.8986, 234.8537, 412.7051 ], "text": "14,664", "html_text": "14,664", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 402.8986, 305.9398, 412.7051 ], "text": "18,270", "html_text": "18,270", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 402.8986, 377.0258, 412.7051 ], "text": "21,103", "html_text": "21,103", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 402.8986, 448.1118, 412.7051 ], "text": "8,550", "html_text": "8,550", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 402.8986, 519.1978, 412.7051 ], "text": "14,657", "html_text": "14,657", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 402.8986, 590.2838, 412.7051 ], "text": "20,390", "html_text": "20,390", "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": 34, "location": [ 21.5957, 393.0921, 590.2838, 402.8986 ], "cells": [ { "location": [ 21.5957, 393.0921, 92.6817, 402.8986 ], "text": "513.5201", "html_text": "513.5201", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 393.0921, 163.7677, 402.8986 ], "text": "IT OPERATING SUPPLIES", "html_text": "IT OPERATING SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 393.0921, 234.8537, 402.8986 ], "text": "1,245", "html_text": "1,245", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 393.0921, 305.9398, 402.8986 ], "text": "3,259", "html_text": "3,259", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 393.0921, 377.0258, 402.8986 ], "text": "5,305", "html_text": "5,305", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 393.0921, 448.1118, 402.8986 ], "text": "2,716", "html_text": "2,716", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 393.0921, 519.1978, 402.8986 ], "text": "5,305", "html_text": "5,305", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 393.0921, 590.2838, 402.8986 ], "text": "3,325", "html_text": "3,325", "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": 35, "location": [ 21.5957, 383.2856, 590.2838, 393.0921 ], "cells": [ { "location": [ 21.5957, 383.2856, 92.6817, 393.0921 ], "text": "513.5208", "html_text": "513.5208", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 383.2856, 163.7677, 393.0921 ], "text": "IT LICENSES", "html_text": "IT LICENSES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 383.2856, 234.8537, 393.0921 ], "text": "13,006", "html_text": "13,006", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 383.2856, 305.9398, 393.0921 ], "text": "10,145", "html_text": "10,145", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 383.2856, 377.0258, 393.0921 ], "text": "14,587", "html_text": "14,587", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 383.2856, 448.1118, 393.0921 ], "text": "9,646", "html_text": "9,646", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 383.2856, 519.1978, 393.0921 ], "text": "14,587", "html_text": "14,587", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 383.2856, 590.2838, 393.0921 ], "text": "20,135", "html_text": "20,135", "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": 36, "location": [ 21.5957, 373.4791, 590.2838, 383.2856 ], "cells": [ { "location": [ 21.5957, 373.4791, 92.6817, 383.2856 ], "text": "513.5400", "html_text": "513.5400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 373.4791, 163.7677, 383.2856 ], "text": "BOOKS, PUBS, SUBS & MEMBERSHIPS", "html_text": "BOOKS, PUBS, SUBS & MEMBERSHIPS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 373.4791, 234.8537, 383.2856 ], "text": "1,896", "html_text": "1,896", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 373.4791, 305.9398, 383.2856 ], "text": "2,132", "html_text": "2,132", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 373.4791, 377.0258, 383.2856 ], "text": "3,950", "html_text": "3,950", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 373.4791, 448.1118, 383.2856 ], "text": "1,668", "html_text": "1,668", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 373.4791, 519.1978, 383.2856 ], "text": "2,859", "html_text": "2,859", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 373.4791, 590.2838, 383.2856 ], "text": "5,600", "html_text": "5,600", "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": 37, "location": [ 21.5957, 363.6726, 590.2838, 373.4791 ], "cells": [ { "location": [ 21.5957, 363.6726, 92.6817, 373.4791 ], "text": "513.5401", "html_text": "513.5401", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 363.6726, 163.7677, 373.4791 ], "text": "TRAINING AND SCHOOLING", "html_text": "TRAINING AND SCHOOLING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 363.6726, 234.8537, 373.4791 ], "text": "4,653", "html_text": "4,653", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 363.6726, 305.9398, 373.4791 ], "text": "3,764", "html_text": "3,764", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 363.6726, 377.0258, 373.4791 ], "text": "26,000", "html_text": "26,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 363.6726, 448.1118, 373.4791 ], "text": "3,236", "html_text": "3,236", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 363.6726, 519.1978, 373.4791 ], "text": "13,000", "html_text": "13,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 363.6726, 590.2838, 373.4791 ], "text": "12,400", "html_text": "12,400", "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": 38, "location": [ 21.5957, 353.866, 590.2838, 363.6726 ], "cells": [ { "location": [ 21.5957, 353.866, 92.6817, 363.6726 ], "text": "513.5902", "html_text": "513.5902", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 353.866, 163.7677, 363.6726 ], "text": "BAD DEBT EXPENSE", "html_text": "BAD DEBT EXPENSE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 353.866, 234.8537, 363.6726 ], "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": [ 234.8537, 353.866, 305.9398, 363.6726 ], "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": [ 305.9398, 353.866, 377.0258, 363.6726 ], "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": [ 377.0258, 353.866, 448.1118, 363.6726 ], "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": [ 448.1118, 353.866, 519.1978, 363.6726 ], "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": [ 519.1978, 353.866, 590.2838, 363.6726 ], "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": 39, "location": [ 21.5957, 344.0595, 590.2838, 353.866 ], "cells": [ { "location": [ 21.5957, 344.0595, 92.6817, 353.866 ], "text": "513.6400", "html_text": "513.6400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 344.0595, 163.7677, 353.866 ], "text": "CAPITAL OUTLAY", "html_text": "CAPITAL OUTLAY", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 344.0595, 234.8537, 353.866 ], "text": "3,918", "html_text": "3,918", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.8537, 344.0595, 305.9398, 353.866 ], "text": "96,188", "html_text": "96,188", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.9398, 344.0595, 377.0258, 353.866 ], "text": "122,000", "html_text": "122,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 377.0258, 344.0595, 448.1118, 353.866 ], "text": "103,208", "html_text": "103,208", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.1118, 344.0595, 519.1978, 353.866 ], "text": "136,044", "html_text": "136,044", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.1978, 344.0595, 590.2838, 353.866 ], "text": "16,000", "html_text": "16,000", "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": 40, "location": [ 21.5957, 334.253, 590.2838, 344.0595 ], "cells": [ { "location": [ 21.5957, 334.253, 92.6817, 344.0595 ], "text": "513.9104", "html_text": "513.9104", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 334.253, 163.7677, 344.0595 ], "text": "TRANSFER TO WATER", "html_text": "TRANSFER TO WATER", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 334.253, 234.8537, 344.0595 ], "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": [ 234.8537, 334.253, 305.9398, 344.0595 ], "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": [ 305.9398, 334.253, 377.0258, 344.0595 ], "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": [ 377.0258, 334.253, 448.1118, 344.0595 ], "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": [ 448.1118, 334.253, 519.1978, 344.0595 ], "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": [ 519.1978, 334.253, 590.2838, 344.0595 ], "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": 41, "location": [ 21.5957, 324.4465, 590.2838, 334.253 ], "cells": [ { "location": [ 21.5957, 324.4465, 92.6817, 334.253 ], "text": "513.9105", "html_text": "513.9105", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 324.4465, 163.7677, 334.253 ], "text": "TRANSFER TO WASTEWATER", "html_text": "TRANSFER TO WASTEWATER", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 324.4465, 234.8537, 334.253 ], "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": [ 234.8537, 324.4465, 305.9398, 334.253 ], "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": [ 305.9398, 324.4465, 377.0258, 334.253 ], "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": [ 377.0258, 324.4465, 448.1118, 334.253 ], "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": [ 448.1118, 324.4465, 519.1978, 334.253 ], "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": [ 519.1978, 324.4465, 590.2838, 334.253 ], "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": 42, "location": [ 21.5957, 314.64, 590.2838, 324.4465 ], "cells": [ { "location": [ 21.5957, 314.64, 92.6817, 324.4465 ], "text": "513.9107", "html_text": "513.9107", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 92.6817, 314.64, 163.7677, 324.4465 ], "text": "TRANSFER TO CEMETERY", "html_text": "TRANSFER TO CEMETERY", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 163.7677, 314.64, 234.8537, 324.4465 ], "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": [ 234.8537, 314.64, 305.9398, 324.4465 ], "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": [ 305.9398, 314.64, 377.0258, 324.4465 ], "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": [ 377.0258, 314.64, 448.1118, 324.4465 ], "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": [ 448.1118, 314.64, 519.1978, 324.4465 ], "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": [ 519.1978, 314.64, 590.2838, 324.4465 ], "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" } ], "n_rows": 43, "n_cols": 8, "ref": "#/tables/0", "reading_order": 0 }, { "page": 14, "type": "TEXT", "location": { "l": 57.1088, "t": 310.08, "r": 587.1644, "b": 297.36 }, "text": "***SUB-TOTAL*** 843,939 1,093,804 1,581,279 951,709 1,512,156 1,660,154", "reading_order": 1 } ] }, { "page": 15, "items": [ { "page": 15, "type": "TABLE", "location": { "l": 19.92, "t": 729.2493, "r": 589.2, "b": 573.5129 }, "text": "
LEGAL COUNSEL - 1400Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
514.2300 GROUP INSURANCE000000
514.3100 PROFESSIONAL SERVICES25,55327,87027,03027,95047,914100,000
514.3102 LEGAL SERVICES (SECO)000000
514.3104 CO - COUNCIL (OTHER)000000
514.4000 TRAVEL PER DIEM000000
514.4900 OTHER CURRENT CHARGES000000
514.5400 BOOKS, PUBS, SUBS & MEMBERSHIPS000000
***SUB-TOTAL***25,55327,87027,03027,950100,000
GENERAL GOVERNMENTAL SERVICE TOTAL901,1101,157,1891,646,6781,001,9431,799,217
", "rows": [ { "row_index": 0, "location": [ 19.92, 713.6757, 589.2, 729.2493 ], "cells": [ { "location": [ 19.92, 713.6757, 91.08, 729.2493 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.08, 713.6757, 162.24, 729.2493 ], "text": "LEGAL COUNSEL - 1400", "html_text": "LEGAL COUNSEL - 1400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.24, 713.6757, 233.4, 729.2493 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4, 713.6757, 304.56, 729.2493 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 713.6757, 375.72, 729.2493 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.72, 713.6757, 446.88, 729.2493 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 713.6757, 518.04, 729.2493 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.04, 713.6757, 589.2, 729.2493 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 19.92, 698.102, 589.2, 713.6757 ], "cells": [ { "location": [ 19.92, 698.102, 91.08, 713.6757 ], "text": "514.2300 GROUP INSURANCE", "html_text": "514.2300 GROUP INSURANCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.08, 698.102, 162.24, 713.6757 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.24, 698.102, 233.4, 713.6757 ], "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": [ 233.4, 698.102, 304.56, 713.6757 ], "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": [ 304.56, 698.102, 375.72, 713.6757 ], "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": [ 375.72, 698.102, 446.88, 713.6757 ], "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": [ 446.88, 698.102, 518.04, 713.6757 ], "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": [ 518.04, 698.102, 589.2, 713.6757 ], "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": 2, "location": [ 19.92, 682.5284, 589.2, 698.102 ], "cells": [ { "location": [ 19.92, 682.5284, 91.08, 698.102 ], "text": "514.3100 PROFESSIONAL SERVICES", "html_text": "514.3100 PROFESSIONAL SERVICES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.08, 682.5284, 162.24, 698.102 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.24, 682.5284, 233.4, 698.102 ], "text": "25,553", "html_text": "25,553", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4, 682.5284, 304.56, 698.102 ], "text": "27,870", "html_text": "27,870", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 682.5284, 375.72, 698.102 ], "text": "27,030", "html_text": "27,030", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.72, 682.5284, 446.88, 698.102 ], "text": "27,950", "html_text": "27,950", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 682.5284, 518.04, 698.102 ], "text": "47,914", "html_text": "47,914", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.04, 682.5284, 589.2, 698.102 ], "text": "100,000", "html_text": "100,000", "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": [ 19.92, 666.9547, 589.2, 682.5284 ], "cells": [ { "location": [ 19.92, 666.9547, 91.08, 682.5284 ], "text": "514.3102 LEGAL SERVICES (SECO)", "html_text": "514.3102 LEGAL SERVICES (SECO)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.08, 666.9547, 162.24, 682.5284 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.24, 666.9547, 233.4, 682.5284 ], "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": [ 233.4, 666.9547, 304.56, 682.5284 ], "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": [ 304.56, 666.9547, 375.72, 682.5284 ], "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": [ 375.72, 666.9547, 446.88, 682.5284 ], "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": [ 446.88, 666.9547, 518.04, 682.5284 ], "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": [ 518.04, 666.9547, 589.2, 682.5284 ], "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": 4, "location": [ 19.92, 651.3811, 589.2, 666.9547 ], "cells": [ { "location": [ 19.92, 651.3811, 91.08, 666.9547 ], "text": "514.3104 CO - COUNCIL (OTHER)", "html_text": "514.3104 CO - COUNCIL (OTHER)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.08, 651.3811, 162.24, 666.9547 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.24, 651.3811, 233.4, 666.9547 ], "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": [ 233.4, 651.3811, 304.56, 666.9547 ], "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": [ 304.56, 651.3811, 375.72, 666.9547 ], "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": [ 375.72, 651.3811, 446.88, 666.9547 ], "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": [ 446.88, 651.3811, 518.04, 666.9547 ], "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": [ 518.04, 651.3811, 589.2, 666.9547 ], "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": 5, "location": [ 19.92, 635.8075, 589.2, 651.3811 ], "cells": [ { "location": [ 19.92, 635.8075, 91.08, 651.3811 ], "text": "514.4000 TRAVEL PER DIEM", "html_text": "514.4000 TRAVEL PER DIEM", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.08, 635.8075, 162.24, 651.3811 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.24, 635.8075, 233.4, 651.3811 ], "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": [ 233.4, 635.8075, 304.56, 651.3811 ], "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": [ 304.56, 635.8075, 375.72, 651.3811 ], "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": [ 375.72, 635.8075, 446.88, 651.3811 ], "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": [ 446.88, 635.8075, 518.04, 651.3811 ], "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": [ 518.04, 635.8075, 589.2, 651.3811 ], "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": [ 19.92, 620.2338, 589.2, 635.8075 ], "cells": [ { "location": [ 19.92, 620.2338, 91.08, 635.8075 ], "text": "514.4900 OTHER CURRENT CHARGES", "html_text": "514.4900 OTHER CURRENT CHARGES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.08, 620.2338, 162.24, 635.8075 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.24, 620.2338, 233.4, 635.8075 ], "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": [ 233.4, 620.2338, 304.56, 635.8075 ], "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": [ 304.56, 620.2338, 375.72, 635.8075 ], "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": [ 375.72, 620.2338, 446.88, 635.8075 ], "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": [ 446.88, 620.2338, 518.04, 635.8075 ], "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": [ 518.04, 620.2338, 589.2, 635.8075 ], "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": [ 19.92, 604.6602, 589.2, 620.2338 ], "cells": [ { "location": [ 19.92, 604.6602, 91.08, 620.2338 ], "text": "514.5400 BOOKS, PUBS, SUBS & MEMBERSHIPS", "html_text": "514.5400 BOOKS, PUBS, SUBS & MEMBERSHIPS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 91.08, 604.6602, 162.24, 620.2338 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.24, 604.6602, 233.4, 620.2338 ], "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": [ 233.4, 604.6602, 304.56, 620.2338 ], "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": [ 304.56, 604.6602, 375.72, 620.2338 ], "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": [ 375.72, 604.6602, 446.88, 620.2338 ], "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": [ 446.88, 604.6602, 518.04, 620.2338 ], "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": [ 518.04, 604.6602, 589.2, 620.2338 ], "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": [ 19.92, 589.0865, 589.2, 604.6602 ], "cells": [ { "location": [ 19.92, 589.0865, 233.4, 604.6602 ], "text": "***SUB-TOTAL***", "html_text": "***SUB-TOTAL***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4, 589.0865, 304.56, 604.6602 ], "text": "25,553", "html_text": "25,553", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 589.0865, 375.72, 604.6602 ], "text": "27,870", "html_text": "27,870", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.72, 589.0865, 446.88, 604.6602 ], "text": "27,030", "html_text": "27,030", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 589.0865, 518.04, 604.6602 ], "text": "27,950", "html_text": "27,950", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.04, 589.0865, 589.2, 604.6602 ], "text": "100,000", "html_text": "100,000", "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": [ 19.92, 573.5129, 589.2, 589.0865 ], "cells": [ { "location": [ 19.92, 573.5129, 233.4, 589.0865 ], "text": "GENERAL GOVERNMENTAL SERVICE TOTAL", "html_text": "GENERAL GOVERNMENTAL SERVICE TOTAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4, 573.5129, 304.56, 589.0865 ], "text": "901,110", "html_text": "901,110", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 573.5129, 375.72, 589.0865 ], "text": "1,157,189", "html_text": "1,157,189", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.72, 573.5129, 446.88, 589.0865 ], "text": "1,646,678", "html_text": "1,646,678", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 573.5129, 518.04, 589.0865 ], "text": "1,001,943", "html_text": "1,001,943", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.04, 573.5129, 589.2, 589.0865 ], "text": "1,799,217", "html_text": "1,799,217", "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": 10, "n_cols": 8, "ref": "#/tables/0", "reading_order": 0 } ] }, { "page": 16, "items": [ { "page": 16, "type": "TABLE", "location": { "l": 18.2364, "t": 729.4892, "r": 587.4042, "b": 637.5832 }, "text": "
POLICE DEPARTMENT - 2100Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
521-2302 GROUP INSURANCE (RETIREES)1,7891,7891,7892,2721,0441,7882,451
521.3400 CONTRACTUAL SERVICES650,000545,613545,613368,351559,440655,504
***SUB-TOTAL***651,789547,402547,885369,395561,228657,955
", "rows": [ { "row_index": 0, "location": [ 18.2364, 706.5127, 587.4042, 729.4892 ], "cells": [ { "location": [ 18.2364, 706.5127, 81.4773, 729.4892 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 81.4773, 706.5127, 207.959, 729.4892 ], "text": "POLICE DEPARTMENT - 2100", "html_text": "POLICE DEPARTMENT - 2100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 207.959, 706.5127, 271.1999, 729.4892 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 271.1999, 706.5127, 334.4407, 729.4892 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.4407, 706.5127, 397.6816, 729.4892 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 397.6816, 706.5127, 460.9225, 729.4892 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 460.9225, 706.5127, 524.1633, 729.4892 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 524.1633, 706.5127, 587.4042, 729.4892 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 18.2364, 683.5362, 587.4042, 706.5127 ], "cells": [ { "location": [ 18.2364, 683.5362, 81.4773, 706.5127 ], "text": "521-2302 GROUP INSURANCE (RETIREES)", "html_text": "521-2302 GROUP INSURANCE (RETIREES)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 81.4773, 683.5362, 144.7181, 706.5127 ], "text": "1,789", "html_text": "1,789", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 144.7181, 683.5362, 207.959, 706.5127 ], "text": "1,789", "html_text": "1,789", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 207.959, 683.5362, 271.1999, 706.5127 ], "text": "1,789", "html_text": "1,789", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 271.1999, 683.5362, 334.4407, 706.5127 ], "text": "2,272", "html_text": "2,272", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.4407, 683.5362, 397.6816, 706.5127 ], "text": "1,044", "html_text": "1,044", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 397.6816, 683.5362, 460.9225, 706.5127 ], "text": "1,788", "html_text": "1,788", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 460.9225, 683.5362, 524.1633, 706.5127 ], "text": "2,451", "html_text": "2,451", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 524.1633, 683.5362, 587.4042, 706.5127 ], "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": [ 18.2364, 660.5597, 587.4042, 683.5362 ], "cells": [ { "location": [ 18.2364, 660.5597, 81.4773, 683.5362 ], "text": "521.3400 CONTRACTUAL SERVICES", "html_text": "521.3400 CONTRACTUAL SERVICES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 81.4773, 660.5597, 144.7181, 683.5362 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 144.7181, 660.5597, 207.959, 683.5362 ], "text": "650,000", "html_text": "650,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 207.959, 660.5597, 271.1999, 683.5362 ], "text": "545,613", "html_text": "545,613", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 271.1999, 660.5597, 334.4407, 683.5362 ], "text": "545,613", "html_text": "545,613", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.4407, 660.5597, 397.6816, 683.5362 ], "text": "368,351", "html_text": "368,351", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 397.6816, 660.5597, 460.9225, 683.5362 ], "text": "559,440", "html_text": "559,440", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 460.9225, 660.5597, 524.1633, 683.5362 ], "text": "655,504", "html_text": "655,504", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 524.1633, 660.5597, 587.4042, 683.5362 ], "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": 3, "location": [ 18.2364, 637.5832, 587.4042, 660.5597 ], "cells": [ { "location": [ 18.2364, 637.5832, 144.7181, 660.5597 ], "text": "***SUB-TOTAL***", "html_text": "***SUB-TOTAL***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 144.7181, 637.5832, 207.959, 660.5597 ], "text": "651,789", "html_text": "651,789", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 207.959, 637.5832, 271.1999, 660.5597 ], "text": "547,402", "html_text": "547,402", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 271.1999, 637.5832, 334.4407, 660.5597 ], "text": "547,885", "html_text": "547,885", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 334.4407, 637.5832, 397.6816, 660.5597 ], "text": "369,395", "html_text": "369,395", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 397.6816, 637.5832, 460.9225, 660.5597 ], "text": "561,228", "html_text": "561,228", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 460.9225, 637.5832, 524.1633, 660.5597 ], "text": "657,955", "html_text": "657,955", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 524.1633, 637.5832, 587.4042, 660.5597 ], "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": 4, "n_cols": 9, "ref": "#/tables/0", "reading_order": 0 } ] }, { "page": 17, "items": [ { "page": 17, "type": "TABLE", "location": { "l": 19.4362, "t": 727.92, "r": 589.8039, "b": 389.52 }, "text": "
CODE COMPLIANCE - 2400Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
524.1100EXECUTIVE SALARIES80,49769,85179,78630,70054,83269,390
524.1200REGULAR SALARIES47,48331,12141,99035,97540,84843,166
524.1300OTHER SALARIES000000
524.1400HOLIDAY PAY000447768800
524.1500SPECIFIED COMPENSATION000000
524.1600ALLOWANCES9003201,2004801,2001,200
524.2100FICA TAXES6,6516,6667,5504,3085,9807,028
524.2101MEDICARE TAXES1,5551,5591,7661,0071,3981,644
524.2200FRS RETIREMENT CONTRIBUTIONS15,98511,22716,9165,99310,27215,341
524.2202DEFERRED COMP - CITY SHARE97209166111168173
524.2203REGULAR EMPLOYEE Defined Contribution PLAN1,35600000
524.2300GROUP INSURANCE19,46615,10616,46411,47720,76023,990
524.2301GROUP INSURANCE (DEPENDENT)8,3301,5552,727005,998
524.2302GROUP INSURANCE (RETIREES)4,7531,0631,864000
524.2304GROUP INSURANCE HRA3,3653,9764,0004,4835,9384,000
524.2400WORKMEN'S COMP INSURANCE7821,7201,6879801,9592,098
524.3100PROFESSIONAL SERVICES142,032109,032192,50038,83266,569180,000
524.3101PROFESSIONAL SERVICES (COMP PLAN)03,060051,12465,0000
524.3400CONTRACTUAL SERVICES - BUILDING INPECTOR SERVICES96,99166,2120000
524.4000TRAVEL PER DIEM002507207201,500
524.4100COMMUNICATION SERVICES368433475180309475
524.4200POSTAGE AND FREIGHT27179150257441400
524.4500GENERAL INSURANCE8,1589,4418,0794,83310,6459,522
524.4600REPAIR AND MAINTENANCE001000100100
524.4900OTHER CURRENT CHARGES16,6979,4995,90324,19941,48438,000
524.4901OTHER CURRENT CHARGES - REFUNDS04,0140000
524.4906PENALTIES000000
524.5100OFFICE SUPPLIES012210001001,200
524.5200OPERATING SUPPLIES2,311289500431500500
524.5400BOOKS, PUBS, SUBS & MEMBERSHIPS391455004200500
524.5403TRAINING AND SCHOOL1,6691,2151,2007291,4291,500
524.6400CAPITAL OUTLAY000000
", "rows": [ { "row_index": 0, "location": [ 19.4362, 717.6655, 589.8039, 727.92 ], "cells": [ { "location": [ 19.4362, 717.6655, 90.7322, 727.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 717.6655, 162.0281, 727.92 ], "text": "CODE COMPLIANCE - 2400", "html_text": "CODE COMPLIANCE - 2400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 717.6655, 233.3241, 727.92 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 717.6655, 304.62, 727.92 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 717.6655, 375.916, 727.92 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 717.6655, 447.212, 727.92 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 717.6655, 518.5079, 727.92 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 717.6655, 589.8039, 727.92 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 19.4362, 707.4109, 589.8039, 717.6655 ], "cells": [ { "location": [ 19.4362, 707.4109, 90.7322, 717.6655 ], "text": "524.1100", "html_text": "524.1100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 707.4109, 162.0281, 717.6655 ], "text": "EXECUTIVE SALARIES", "html_text": "EXECUTIVE SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 707.4109, 233.3241, 717.6655 ], "text": "80,497", "html_text": "80,497", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 707.4109, 304.62, 717.6655 ], "text": "69,851", "html_text": "69,851", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 707.4109, 375.916, 717.6655 ], "text": "79,786", "html_text": "79,786", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 707.4109, 447.212, 717.6655 ], "text": "30,700", "html_text": "30,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 707.4109, 518.5079, 717.6655 ], "text": "54,832", "html_text": "54,832", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 707.4109, 589.8039, 717.6655 ], "text": "69,390", "html_text": "69,390", "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": [ 19.4362, 697.1564, 589.8039, 707.4109 ], "cells": [ { "location": [ 19.4362, 697.1564, 90.7322, 707.4109 ], "text": "524.1200", "html_text": "524.1200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 697.1564, 162.0281, 707.4109 ], "text": "REGULAR SALARIES", "html_text": "REGULAR SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 697.1564, 233.3241, 707.4109 ], "text": "47,483", "html_text": "47,483", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 697.1564, 304.62, 707.4109 ], "text": "31,121", "html_text": "31,121", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 697.1564, 375.916, 707.4109 ], "text": "41,990", "html_text": "41,990", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 697.1564, 447.212, 707.4109 ], "text": "35,975", "html_text": "35,975", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 697.1564, 518.5079, 707.4109 ], "text": "40,848", "html_text": "40,848", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 697.1564, 589.8039, 707.4109 ], "text": "43,166", "html_text": "43,166", "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": [ 19.4362, 686.9018, 589.8039, 697.1564 ], "cells": [ { "location": [ 19.4362, 686.9018, 90.7322, 697.1564 ], "text": "524.1300", "html_text": "524.1300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 686.9018, 162.0281, 697.1564 ], "text": "OTHER SALARIES", "html_text": "OTHER SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 686.9018, 233.3241, 697.1564 ], "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": [ 233.3241, 686.9018, 304.62, 697.1564 ], "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": [ 304.62, 686.9018, 375.916, 697.1564 ], "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": [ 375.916, 686.9018, 447.212, 697.1564 ], "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": [ 447.212, 686.9018, 518.5079, 697.1564 ], "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": [ 518.5079, 686.9018, 589.8039, 697.1564 ], "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": 4, "location": [ 19.4362, 676.6473, 589.8039, 686.9018 ], "cells": [ { "location": [ 19.4362, 676.6473, 90.7322, 686.9018 ], "text": "524.1400", "html_text": "524.1400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 676.6473, 162.0281, 686.9018 ], "text": "HOLIDAY PAY", "html_text": "HOLIDAY PAY", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 676.6473, 233.3241, 686.9018 ], "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": [ 233.3241, 676.6473, 304.62, 686.9018 ], "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": [ 304.62, 676.6473, 375.916, 686.9018 ], "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": [ 375.916, 676.6473, 447.212, 686.9018 ], "text": "447", "html_text": "447", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 676.6473, 518.5079, 686.9018 ], "text": "768", "html_text": "768", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 676.6473, 589.8039, 686.9018 ], "text": "800", "html_text": "800", "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": [ 19.4362, 666.3927, 589.8039, 676.6473 ], "cells": [ { "location": [ 19.4362, 666.3927, 90.7322, 676.6473 ], "text": "524.1500", "html_text": "524.1500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 666.3927, 162.0281, 676.6473 ], "text": "SPECIFIED COMPENSATION", "html_text": "SPECIFIED COMPENSATION", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 666.3927, 233.3241, 676.6473 ], "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": [ 233.3241, 666.3927, 304.62, 676.6473 ], "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": [ 304.62, 666.3927, 375.916, 676.6473 ], "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": [ 375.916, 666.3927, 447.212, 676.6473 ], "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": [ 447.212, 666.3927, 518.5079, 676.6473 ], "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": [ 518.5079, 666.3927, 589.8039, 676.6473 ], "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": [ 19.4362, 656.1382, 589.8039, 666.3927 ], "cells": [ { "location": [ 19.4362, 656.1382, 90.7322, 666.3927 ], "text": "524.1600", "html_text": "524.1600", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 656.1382, 162.0281, 666.3927 ], "text": "ALLOWANCES", "html_text": "ALLOWANCES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 656.1382, 233.3241, 666.3927 ], "text": "900", "html_text": "900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 656.1382, 304.62, 666.3927 ], "text": "320", "html_text": "320", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 656.1382, 375.916, 666.3927 ], "text": "1,200", "html_text": "1,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 656.1382, 447.212, 666.3927 ], "text": "480", "html_text": "480", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 656.1382, 518.5079, 666.3927 ], "text": "1,200", "html_text": "1,200", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 656.1382, 589.8039, 666.3927 ], "text": "1,200", "html_text": "1,200", "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": [ 19.4362, 645.8836, 589.8039, 656.1382 ], "cells": [ { "location": [ 19.4362, 645.8836, 90.7322, 656.1382 ], "text": "524.2100", "html_text": "524.2100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 645.8836, 162.0281, 656.1382 ], "text": "FICA TAXES", "html_text": "FICA TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 645.8836, 233.3241, 656.1382 ], "text": "6,651", "html_text": "6,651", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 645.8836, 304.62, 656.1382 ], "text": "6,666", "html_text": "6,666", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 645.8836, 375.916, 656.1382 ], "text": "7,550", "html_text": "7,550", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 645.8836, 447.212, 656.1382 ], "text": "4,308", "html_text": "4,308", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 645.8836, 518.5079, 656.1382 ], "text": "5,980", "html_text": "5,980", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 645.8836, 589.8039, 656.1382 ], "text": "7,028", "html_text": "7,028", "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": [ 19.4362, 635.6291, 589.8039, 645.8836 ], "cells": [ { "location": [ 19.4362, 635.6291, 90.7322, 645.8836 ], "text": "524.2101", "html_text": "524.2101", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 635.6291, 162.0281, 645.8836 ], "text": "MEDICARE TAXES", "html_text": "MEDICARE TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 635.6291, 233.3241, 645.8836 ], "text": "1,555", "html_text": "1,555", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 635.6291, 304.62, 645.8836 ], "text": "1,559", "html_text": "1,559", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 635.6291, 375.916, 645.8836 ], "text": "1,766", "html_text": "1,766", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 635.6291, 447.212, 645.8836 ], "text": "1,007", "html_text": "1,007", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 635.6291, 518.5079, 645.8836 ], "text": "1,398", "html_text": "1,398", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 635.6291, 589.8039, 645.8836 ], "text": "1,644", "html_text": "1,644", "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": [ 19.4362, 625.3745, 589.8039, 635.6291 ], "cells": [ { "location": [ 19.4362, 625.3745, 90.7322, 635.6291 ], "text": "524.2200", "html_text": "524.2200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 625.3745, 162.0281, 635.6291 ], "text": "FRS RETIREMENT CONTRIBUTIONS", "html_text": "FRS RETIREMENT CONTRIBUTIONS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 625.3745, 233.3241, 635.6291 ], "text": "15,985", "html_text": "15,985", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 625.3745, 304.62, 635.6291 ], "text": "11,227", "html_text": "11,227", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 625.3745, 375.916, 635.6291 ], "text": "16,916", "html_text": "16,916", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 625.3745, 447.212, 635.6291 ], "text": "5,993", "html_text": "5,993", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 625.3745, 518.5079, 635.6291 ], "text": "10,272", "html_text": "10,272", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 625.3745, 589.8039, 635.6291 ], "text": "15,341", "html_text": "15,341", "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": [ 19.4362, 615.12, 589.8039, 625.3745 ], "cells": [ { "location": [ 19.4362, 615.12, 90.7322, 625.3745 ], "text": "524.2202", "html_text": "524.2202", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 615.12, 162.0281, 625.3745 ], "text": "DEFERRED COMP - CITY SHARE", "html_text": "DEFERRED COMP - CITY SHARE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 615.12, 233.3241, 625.3745 ], "text": "97", "html_text": "97", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 615.12, 304.62, 625.3745 ], "text": "209", "html_text": "209", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 615.12, 375.916, 625.3745 ], "text": "166", "html_text": "166", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 615.12, 447.212, 625.3745 ], "text": "111", "html_text": "111", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 615.12, 518.5079, 625.3745 ], "text": "168", "html_text": "168", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 615.12, 589.8039, 625.3745 ], "text": "173", "html_text": "173", "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": [ 19.4362, 604.8655, 589.8039, 615.12 ], "cells": [ { "location": [ 19.4362, 604.8655, 90.7322, 615.12 ], "text": "524.2203", "html_text": "524.2203", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 604.8655, 162.0281, 615.12 ], "text": "REGULAR EMPLOYEE Defined Contribution PLAN", "html_text": "REGULAR EMPLOYEE Defined Contribution PLAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 604.8655, 233.3241, 615.12 ], "text": "1,356", "html_text": "1,356", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 604.8655, 304.62, 615.12 ], "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": [ 304.62, 604.8655, 375.916, 615.12 ], "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": [ 375.916, 604.8655, 447.212, 615.12 ], "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": [ 447.212, 604.8655, 518.5079, 615.12 ], "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": [ 518.5079, 604.8655, 589.8039, 615.12 ], "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": [ 19.4362, 594.6109, 589.8039, 604.8655 ], "cells": [ { "location": [ 19.4362, 594.6109, 90.7322, 604.8655 ], "text": "524.2300", "html_text": "524.2300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 594.6109, 162.0281, 604.8655 ], "text": "GROUP INSURANCE", "html_text": "GROUP INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 594.6109, 233.3241, 604.8655 ], "text": "19,466", "html_text": "19,466", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 594.6109, 304.62, 604.8655 ], "text": "15,106", "html_text": "15,106", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 594.6109, 375.916, 604.8655 ], "text": "16,464", "html_text": "16,464", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 594.6109, 447.212, 604.8655 ], "text": "11,477", "html_text": "11,477", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 594.6109, 518.5079, 604.8655 ], "text": "20,760", "html_text": "20,760", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 594.6109, 589.8039, 604.8655 ], "text": "23,990", "html_text": "23,990", "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": 13, "location": [ 19.4362, 584.3564, 589.8039, 594.6109 ], "cells": [ { "location": [ 19.4362, 584.3564, 90.7322, 594.6109 ], "text": "524.2301", "html_text": "524.2301", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 584.3564, 162.0281, 594.6109 ], "text": "GROUP INSURANCE (DEPENDENT)", "html_text": "GROUP INSURANCE (DEPENDENT)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 584.3564, 233.3241, 594.6109 ], "text": "8,330", "html_text": "8,330", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 584.3564, 304.62, 594.6109 ], "text": "1,555", "html_text": "1,555", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 584.3564, 375.916, 594.6109 ], "text": "2,727", "html_text": "2,727", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 584.3564, 447.212, 594.6109 ], "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": [ 447.212, 584.3564, 518.5079, 594.6109 ], "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": [ 518.5079, 584.3564, 589.8039, 594.6109 ], "text": "5,998", "html_text": "5,998", "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": 14, "location": [ 19.4362, 574.1018, 589.8039, 584.3564 ], "cells": [ { "location": [ 19.4362, 574.1018, 90.7322, 584.3564 ], "text": "524.2302", "html_text": "524.2302", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 574.1018, 162.0281, 584.3564 ], "text": "GROUP INSURANCE (RETIREES)", "html_text": "GROUP INSURANCE (RETIREES)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 574.1018, 233.3241, 584.3564 ], "text": "4,753", "html_text": "4,753", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 574.1018, 304.62, 584.3564 ], "text": "1,063", "html_text": "1,063", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 574.1018, 375.916, 584.3564 ], "text": "1,864", "html_text": "1,864", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 574.1018, 447.212, 584.3564 ], "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": [ 447.212, 574.1018, 518.5079, 584.3564 ], "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": [ 518.5079, 574.1018, 589.8039, 584.3564 ], "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": 15, "location": [ 19.4362, 563.8473, 589.8039, 574.1018 ], "cells": [ { "location": [ 19.4362, 563.8473, 90.7322, 574.1018 ], "text": "524.2304", "html_text": "524.2304", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 563.8473, 162.0281, 574.1018 ], "text": "GROUP INSURANCE HRA", "html_text": "GROUP INSURANCE HRA", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 563.8473, 233.3241, 574.1018 ], "text": "3,365", "html_text": "3,365", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 563.8473, 304.62, 574.1018 ], "text": "3,976", "html_text": "3,976", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 563.8473, 375.916, 574.1018 ], "text": "4,000", "html_text": "4,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 563.8473, 447.212, 574.1018 ], "text": "4,483", "html_text": "4,483", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 563.8473, 518.5079, 574.1018 ], "text": "5,938", "html_text": "5,938", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 563.8473, 589.8039, 574.1018 ], "text": "4,000", "html_text": "4,000", "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": 16, "location": [ 19.4362, 553.5927, 589.8039, 563.8473 ], "cells": [ { "location": [ 19.4362, 553.5927, 90.7322, 563.8473 ], "text": "524.2400", "html_text": "524.2400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 553.5927, 162.0281, 563.8473 ], "text": "WORKMEN'S COMP INSURANCE", "html_text": "WORKMEN'S COMP INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 553.5927, 233.3241, 563.8473 ], "text": "782", "html_text": "782", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 553.5927, 304.62, 563.8473 ], "text": "1,720", "html_text": "1,720", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 553.5927, 375.916, 563.8473 ], "text": "1,687", "html_text": "1,687", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 553.5927, 447.212, 563.8473 ], "text": "980", "html_text": "980", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 553.5927, 518.5079, 563.8473 ], "text": "1,959", "html_text": "1,959", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 553.5927, 589.8039, 563.8473 ], "text": "2,098", "html_text": "2,098", "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": 17, "location": [ 19.4362, 543.3382, 589.8039, 553.5927 ], "cells": [ { "location": [ 19.4362, 543.3382, 90.7322, 553.5927 ], "text": "524.3100", "html_text": "524.3100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 543.3382, 162.0281, 553.5927 ], "text": "PROFESSIONAL SERVICES", "html_text": "PROFESSIONAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 543.3382, 233.3241, 553.5927 ], "text": "142,032", "html_text": "142,032", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 543.3382, 304.62, 553.5927 ], "text": "109,032", "html_text": "109,032", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 543.3382, 375.916, 553.5927 ], "text": "192,500", "html_text": "192,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 543.3382, 447.212, 553.5927 ], "text": "38,832", "html_text": "38,832", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 543.3382, 518.5079, 553.5927 ], "text": "66,569", "html_text": "66,569", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 543.3382, 589.8039, 553.5927 ], "text": "180,000", "html_text": "180,000", "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": 18, "location": [ 19.4362, 533.0836, 589.8039, 543.3382 ], "cells": [ { "location": [ 19.4362, 533.0836, 90.7322, 543.3382 ], "text": "524.3101", "html_text": "524.3101", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 533.0836, 162.0281, 543.3382 ], "text": "PROFESSIONAL SERVICES (COMP PLAN)", "html_text": "PROFESSIONAL SERVICES (COMP PLAN)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 533.0836, 233.3241, 543.3382 ], "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": [ 233.3241, 533.0836, 304.62, 543.3382 ], "text": "3,060", "html_text": "3,060", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 533.0836, 375.916, 543.3382 ], "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": [ 375.916, 533.0836, 447.212, 543.3382 ], "text": "51,124", "html_text": "51,124", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 533.0836, 518.5079, 543.3382 ], "text": "65,000", "html_text": "65,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 533.0836, 589.8039, 543.3382 ], "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": 19, "location": [ 19.4362, 522.8291, 589.8039, 533.0836 ], "cells": [ { "location": [ 19.4362, 522.8291, 90.7322, 533.0836 ], "text": "524.3400", "html_text": "524.3400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 522.8291, 162.0281, 533.0836 ], "text": "CONTRACTUAL SERVICES - BUILDING INPECTOR SERVICES", "html_text": "CONTRACTUAL SERVICES - BUILDING INPECTOR SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 522.8291, 233.3241, 533.0836 ], "text": "96,991", "html_text": "96,991", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 522.8291, 304.62, 533.0836 ], "text": "66,212", "html_text": "66,212", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 522.8291, 375.916, 533.0836 ], "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": [ 375.916, 522.8291, 447.212, 533.0836 ], "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": [ 447.212, 522.8291, 518.5079, 533.0836 ], "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": [ 518.5079, 522.8291, 589.8039, 533.0836 ], "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": 20, "location": [ 19.4362, 512.5745, 589.8039, 522.8291 ], "cells": [ { "location": [ 19.4362, 512.5745, 90.7322, 522.8291 ], "text": "524.4000", "html_text": "524.4000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 512.5745, 162.0281, 522.8291 ], "text": "TRAVEL PER DIEM", "html_text": "TRAVEL PER DIEM", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 512.5745, 233.3241, 522.8291 ], "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": [ 233.3241, 512.5745, 304.62, 522.8291 ], "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": [ 304.62, 512.5745, 375.916, 522.8291 ], "text": "250", "html_text": "250", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 512.5745, 447.212, 522.8291 ], "text": "720", "html_text": "720", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 512.5745, 518.5079, 522.8291 ], "text": "720", "html_text": "720", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 512.5745, 589.8039, 522.8291 ], "text": "1,500", "html_text": "1,500", "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": 21, "location": [ 19.4362, 502.32, 589.8039, 512.5745 ], "cells": [ { "location": [ 19.4362, 502.32, 90.7322, 512.5745 ], "text": "524.4100", "html_text": "524.4100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 502.32, 162.0281, 512.5745 ], "text": "COMMUNICATION SERVICES", "html_text": "COMMUNICATION SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 502.32, 233.3241, 512.5745 ], "text": "368", "html_text": "368", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 502.32, 304.62, 512.5745 ], "text": "433", "html_text": "433", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 502.32, 375.916, 512.5745 ], "text": "475", "html_text": "475", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 502.32, 447.212, 512.5745 ], "text": "180", "html_text": "180", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 502.32, 518.5079, 512.5745 ], "text": "309", "html_text": "309", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 502.32, 589.8039, 512.5745 ], "text": "475", "html_text": "475", "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": 22, "location": [ 19.4362, 492.0655, 589.8039, 502.32 ], "cells": [ { "location": [ 19.4362, 492.0655, 90.7322, 502.32 ], "text": "524.4200", "html_text": "524.4200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 492.0655, 162.0281, 502.32 ], "text": "POSTAGE AND FREIGHT", "html_text": "POSTAGE AND FREIGHT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 492.0655, 233.3241, 502.32 ], "text": "27", "html_text": "27", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 492.0655, 304.62, 502.32 ], "text": "179", "html_text": "179", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 492.0655, 375.916, 502.32 ], "text": "150", "html_text": "150", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 492.0655, 447.212, 502.32 ], "text": "257", "html_text": "257", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 492.0655, 518.5079, 502.32 ], "text": "441", "html_text": "441", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 492.0655, 589.8039, 502.32 ], "text": "400", "html_text": "400", "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": 23, "location": [ 19.4362, 481.8109, 589.8039, 492.0655 ], "cells": [ { "location": [ 19.4362, 481.8109, 90.7322, 492.0655 ], "text": "524.4500", "html_text": "524.4500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 481.8109, 162.0281, 492.0655 ], "text": "GENERAL INSURANCE", "html_text": "GENERAL INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 481.8109, 233.3241, 492.0655 ], "text": "8,158", "html_text": "8,158", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 481.8109, 304.62, 492.0655 ], "text": "9,441", "html_text": "9,441", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 481.8109, 375.916, 492.0655 ], "text": "8,079", "html_text": "8,079", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 481.8109, 447.212, 492.0655 ], "text": "4,833", "html_text": "4,833", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 481.8109, 518.5079, 492.0655 ], "text": "10,645", "html_text": "10,645", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 481.8109, 589.8039, 492.0655 ], "text": "9,522", "html_text": "9,522", "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": 24, "location": [ 19.4362, 471.5564, 589.8039, 481.8109 ], "cells": [ { "location": [ 19.4362, 471.5564, 90.7322, 481.8109 ], "text": "524.4600", "html_text": "524.4600", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 471.5564, 162.0281, 481.8109 ], "text": "REPAIR AND MAINTENANCE", "html_text": "REPAIR AND MAINTENANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 471.5564, 233.3241, 481.8109 ], "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": [ 233.3241, 471.5564, 304.62, 481.8109 ], "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": [ 304.62, 471.5564, 375.916, 481.8109 ], "text": "100", "html_text": "100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 471.5564, 447.212, 481.8109 ], "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": [ 447.212, 471.5564, 518.5079, 481.8109 ], "text": "100", "html_text": "100", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 471.5564, 589.8039, 481.8109 ], "text": "100", "html_text": "100", "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": 25, "location": [ 19.4362, 461.3018, 589.8039, 471.5564 ], "cells": [ { "location": [ 19.4362, 461.3018, 90.7322, 471.5564 ], "text": "524.4900", "html_text": "524.4900", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 461.3018, 162.0281, 471.5564 ], "text": "OTHER CURRENT CHARGES", "html_text": "OTHER CURRENT CHARGES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 461.3018, 233.3241, 471.5564 ], "text": "16,697", "html_text": "16,697", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 461.3018, 304.62, 471.5564 ], "text": "9,499", "html_text": "9,499", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 461.3018, 375.916, 471.5564 ], "text": "5,903", "html_text": "5,903", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 461.3018, 447.212, 471.5564 ], "text": "24,199", "html_text": "24,199", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 461.3018, 518.5079, 471.5564 ], "text": "41,484", "html_text": "41,484", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 461.3018, 589.8039, 471.5564 ], "text": "38,000", "html_text": "38,000", "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": 26, "location": [ 19.4362, 451.0473, 589.8039, 461.3018 ], "cells": [ { "location": [ 19.4362, 451.0473, 90.7322, 461.3018 ], "text": "524.4901", "html_text": "524.4901", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 451.0473, 162.0281, 461.3018 ], "text": "OTHER CURRENT CHARGES - REFUNDS", "html_text": "OTHER CURRENT CHARGES - REFUNDS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 451.0473, 233.3241, 461.3018 ], "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": [ 233.3241, 451.0473, 304.62, 461.3018 ], "text": "4,014", "html_text": "4,014", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 451.0473, 375.916, 461.3018 ], "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": [ 375.916, 451.0473, 447.212, 461.3018 ], "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": [ 447.212, 451.0473, 518.5079, 461.3018 ], "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": [ 518.5079, 451.0473, 589.8039, 461.3018 ], "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": 27, "location": [ 19.4362, 440.7927, 589.8039, 451.0473 ], "cells": [ { "location": [ 19.4362, 440.7927, 90.7322, 451.0473 ], "text": "524.4906", "html_text": "524.4906", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 440.7927, 162.0281, 451.0473 ], "text": "PENALTIES", "html_text": "PENALTIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 440.7927, 233.3241, 451.0473 ], "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": [ 233.3241, 440.7927, 304.62, 451.0473 ], "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": [ 304.62, 440.7927, 375.916, 451.0473 ], "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": [ 375.916, 440.7927, 447.212, 451.0473 ], "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": [ 447.212, 440.7927, 518.5079, 451.0473 ], "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": [ 518.5079, 440.7927, 589.8039, 451.0473 ], "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": 28, "location": [ 19.4362, 430.5382, 589.8039, 440.7927 ], "cells": [ { "location": [ 19.4362, 430.5382, 90.7322, 440.7927 ], "text": "524.5100", "html_text": "524.5100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 430.5382, 162.0281, 440.7927 ], "text": "OFFICE SUPPLIES", "html_text": "OFFICE SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 430.5382, 233.3241, 440.7927 ], "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": [ 233.3241, 430.5382, 304.62, 440.7927 ], "text": "122", "html_text": "122", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 430.5382, 375.916, 440.7927 ], "text": "100", "html_text": "100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 430.5382, 447.212, 440.7927 ], "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": [ 447.212, 430.5382, 518.5079, 440.7927 ], "text": "100", "html_text": "100", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 430.5382, 589.8039, 440.7927 ], "text": "1,200", "html_text": "1,200", "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": 29, "location": [ 19.4362, 420.2836, 589.8039, 430.5382 ], "cells": [ { "location": [ 19.4362, 420.2836, 90.7322, 430.5382 ], "text": "524.5200", "html_text": "524.5200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 420.2836, 162.0281, 430.5382 ], "text": "OPERATING SUPPLIES", "html_text": "OPERATING SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 420.2836, 233.3241, 430.5382 ], "text": "2,311", "html_text": "2,311", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 420.2836, 304.62, 430.5382 ], "text": "289", "html_text": "289", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 420.2836, 375.916, 430.5382 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 420.2836, 447.212, 430.5382 ], "text": "431", "html_text": "431", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 420.2836, 518.5079, 430.5382 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 420.2836, 589.8039, 430.5382 ], "text": "500", "html_text": "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": 30, "location": [ 19.4362, 410.0291, 589.8039, 420.2836 ], "cells": [ { "location": [ 19.4362, 410.0291, 90.7322, 420.2836 ], "text": "524.5400", "html_text": "524.5400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 410.0291, 162.0281, 420.2836 ], "text": "BOOKS, PUBS, SUBS & MEMBERSHIPS", "html_text": "BOOKS, PUBS, SUBS & MEMBERSHIPS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 410.0291, 233.3241, 420.2836 ], "text": "39", "html_text": "39", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 410.0291, 304.62, 420.2836 ], "text": "145", "html_text": "145", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 410.0291, 375.916, 420.2836 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 410.0291, 447.212, 420.2836 ], "text": "4", "html_text": "4", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 410.0291, 518.5079, 420.2836 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 410.0291, 589.8039, 420.2836 ], "text": "500", "html_text": "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": 31, "location": [ 19.4362, 399.7745, 589.8039, 410.0291 ], "cells": [ { "location": [ 19.4362, 399.7745, 90.7322, 410.0291 ], "text": "524.5403", "html_text": "524.5403", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 399.7745, 162.0281, 410.0291 ], "text": "TRAINING AND SCHOOL", "html_text": "TRAINING AND SCHOOL", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 399.7745, 233.3241, 410.0291 ], "text": "1,669", "html_text": "1,669", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.3241, 399.7745, 304.62, 410.0291 ], "text": "1,215", "html_text": "1,215", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 399.7745, 375.916, 410.0291 ], "text": "1,200", "html_text": "1,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.916, 399.7745, 447.212, 410.0291 ], "text": "729", "html_text": "729", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.212, 399.7745, 518.5079, 410.0291 ], "text": "1,429", "html_text": "1,429", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.5079, 399.7745, 589.8039, 410.0291 ], "text": "1,500", "html_text": "1,500", "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": 32, "location": [ 19.4362, 389.52, 589.8039, 399.7745 ], "cells": [ { "location": [ 19.4362, 389.52, 90.7322, 399.7745 ], "text": "524.6400", "html_text": "524.6400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.7322, 389.52, 162.0281, 399.7745 ], "text": "CAPITAL OUTLAY", "html_text": "CAPITAL OUTLAY", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.0281, 389.52, 233.3241, 399.7745 ], "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": [ 233.3241, 389.52, 304.62, 399.7745 ], "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": [ 304.62, 389.52, 375.916, 399.7745 ], "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": [ 375.916, 389.52, 447.212, 399.7745 ], "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": [ 447.212, 389.52, 518.5079, 399.7745 ], "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": [ 518.5079, 389.52, 589.8039, 399.7745 ], "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" } ], "n_rows": 33, "n_cols": 8, "ref": "#/tables/0", "reading_order": 0 }, { "page": 17, "type": "TABLE", "location": { "l": 57.8286, "t": 381.6, "r": 588.3642, "b": 350.4 }, "text": "
***SUB-TOTAL***459,512348,014385,873217,270276,788408,525
PUBLIC SAFETY TOTAL1,111,301895,416933,758586,665838,0161,066,480
", "rows": [ { "row_index": 0, "location": [ 57.8286, 371.2, 588.3642, 381.6 ], "cells": [ { "location": [ 57.8286, 371.2, 133.6194, 381.6 ], "text": "***SUB-TOTAL***", "html_text": "***SUB-TOTAL***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 133.6194, 371.2, 209.4102, 381.6 ], "text": "459,512", "html_text": "459,512", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 209.4102, 371.2, 285.201, 381.6 ], "text": "348,014", "html_text": "348,014", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 285.201, 371.2, 360.9918, 381.6 ], "text": "385,873", "html_text": "385,873", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 360.9918, 371.2, 436.7826, 381.6 ], "text": "217,270", "html_text": "217,270", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 436.7826, 371.2, 512.5734, 381.6 ], "text": "276,788", "html_text": "276,788", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 512.5734, 371.2, 588.3642, 381.6 ], "text": "408,525", "html_text": "408,525", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 57.8286, 360.8, 588.3642, 371.2 ], "cells": [ { "location": [ 57.8286, 360.8, 588.3642, 371.2 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 7, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 57.8286, 350.4, 588.3642, 360.8 ], "cells": [ { "location": [ 57.8286, 350.4, 133.6194, 360.8 ], "text": "PUBLIC SAFETY TOTAL", "html_text": "PUBLIC SAFETY TOTAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 133.6194, 350.4, 209.4102, 360.8 ], "text": "1,111,301", "html_text": "1,111,301", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 209.4102, 350.4, 285.201, 360.8 ], "text": "895,416", "html_text": "895,416", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 285.201, 350.4, 360.9918, 360.8 ], "text": "933,758", "html_text": "933,758", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 360.9918, 350.4, 436.7826, 360.8 ], "text": "586,665", "html_text": "586,665", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 436.7826, 350.4, 512.5734, 360.8 ], "text": "838,016", "html_text": "838,016", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 512.5734, 350.4, 588.3642, 360.8 ], "text": "1,066,480", "html_text": "1,066,480", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 3, "n_cols": 7, "ref": "#/tables/1", "reading_order": 1 } ] }, { "page": 18, "items": [ { "page": 18, "type": "TABLE", "location": { "l": 19.1962, "t": 728.4, "r": 590.0438, "b": 299.52 }, "text": "
STREET DEPARTMENT - 4100Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
541.1100EXECUTIVE SALARIES31,35133,47832,13019,52532,13033,030
541.1200REGULAR SALARIES67,44758,078127,82069,082101,964102,435
541.1300ON CALL SALARIES2,2585,1914,0003,9626,7927,075
541.1400OTHER SALARIES, OT AND HOLIDAY3,4113,8585,0008,64314,82015,438
541.1500SPECIFIED SALARY (AND CM DISCRETIONARY MERIT)006,063000
541.2100FICA TAXES4,3604,32610,8516,4059,6549,795
541.2101MEDICARE TAXES1,0201,0122,5381,4982,2582,291
541.2200FRS RETIREMENT CONTRIBUTIONS02,74110,3174,4927,7045,633
541.2201GENERAL EMPLOYEE PENSION3,0236,1097,68011,32119,67323,890
541.2202DEFERRED COMP (CITY SHARE)33223061010
541.2203REGULAR EMPLOYEE Defined Contribution PLAN1,778315600000
541.2300GROUP INSURANCE12,33215,65413,92015,19816,40018,952
541.2301GROUP INSURANCE (DEPENDENT)1,2697241,4342,1133,6220
541.2302GROUP INSURANCE (RETIREES)0890000
541.2304GROUP INSURANCE HRA3,3655,0084,0005,6456,0003,160
541.2400WORKMEN'S COMP INSURANCE7822,2171,8981,1022,2042,706
541.3100PROFESSIONAL SERVICES2507,09452,550012,55043,000
541.3101PROFESSIONAL SERVICES - CDBG000000
541.3104PROFESSIONAL SERVICES (TREE TRIMMING)8,70016,60020,5004,15015,50020,000
541.3107PROFESSIONAL SERVICES (SWFWMD)013,9252,50005002,500
541.3400CONTRACTUAL SERVICES28,46312,03320,0609,62916,51217,000
541.4000TRAVEL003005150300
541.4100COMMUNICATION SERVICES2,0102,1172,5002,0183,5003,700
541.4300UTILITY SERVICES11,3978,83810,0005,0698,70010,000
541.4301STREET LIGHTS41,31232,59244,00017,55430,10040,000
541.4302TRAFFIC LIGHTS2,3592,4482,7001,4062,4502,700
541.4303STREET LIGHTS (SECO)2,1212,3022,2501,4622,5002,500
541.4400RENTALS12503,00001,5003,000
541.4500GENERAL INSURANCE8,15811,88210,5375,43711,97510,723
541.4600REPAIR AND MAINTENANCE17,81159,66718,50030,84642,43235,000
541.4603REPAIR AND MAINTENANCE - DEBRIS REMOVAL07,6008,50008,0008,500
541.4604HURRICANE MILTON EXPENSES027,4800000
541.4900OTHER CURRENT CHARGES9113240025175400
541.5100OFFICE SUPPLIES064000250250
541.5200OPERATING SUPPLIES7,5928,6708,0003,8056,5288,000
541.5202OPERATING SUPPLIES - FUEL14,43212,63015,0008,42814,90016,500
541.5203SMALL TOOLS & EQUIPMENT2,4863,3333,5003003,5003,500
541.5402TRAINING1452,2541,0001042501,000
541.6100LAND ACQUISITIONS000280,366280,3660
541.6300ROAD IMPROVEMENTS/SIDEWALKS6,7856,82520,00017,89320,00020,000
541.6302MISC ROAD IMPROVEMENTS155,63170,253285,0000254,604282,750
541.6400CAPITAL OUTLAY101,87517,76058,00015,12134,555297,500
541.6401CAPITAL OUTLAY - STORM WATER MASTER PLAN0000075,000
", "rows": [ { "row_index": 0, "location": [ 19.1962, 718.6527, 590.0438, 728.4 ], "cells": [ { "location": [ 19.1962, 718.6527, 90.5522, 728.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 718.6527, 161.9081, 728.4 ], "text": "STREET DEPARTMENT - 4100", "html_text": "STREET DEPARTMENT - 4100", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 718.6527, 233.2641, 728.4 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 718.6527, 304.62, 728.4 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 718.6527, 375.976, 728.4 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 718.6527, 447.3319, 728.4 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 718.6527, 518.6879, 728.4 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 718.6527, 590.0438, 728.4 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 19.1962, 708.9055, 590.0438, 718.6527 ], "cells": [ { "location": [ 19.1962, 708.9055, 90.5522, 718.6527 ], "text": "541.1100", "html_text": "541.1100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 708.9055, 161.9081, 718.6527 ], "text": "EXECUTIVE SALARIES", "html_text": "EXECUTIVE SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 708.9055, 233.2641, 718.6527 ], "text": "31,351", "html_text": "31,351", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 708.9055, 304.62, 718.6527 ], "text": "33,478", "html_text": "33,478", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 708.9055, 375.976, 718.6527 ], "text": "32,130", "html_text": "32,130", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 708.9055, 447.3319, 718.6527 ], "text": "19,525", "html_text": "19,525", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 708.9055, 518.6879, 718.6527 ], "text": "32,130", "html_text": "32,130", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 708.9055, 590.0438, 718.6527 ], "text": "33,030", "html_text": "33,030", "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": [ 19.1962, 699.1582, 590.0438, 708.9055 ], "cells": [ { "location": [ 19.1962, 699.1582, 90.5522, 708.9055 ], "text": "541.1200", "html_text": "541.1200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 699.1582, 161.9081, 708.9055 ], "text": "REGULAR SALARIES", "html_text": "REGULAR SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 699.1582, 233.2641, 708.9055 ], "text": "67,447", "html_text": "67,447", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 699.1582, 304.62, 708.9055 ], "text": "58,078", "html_text": "58,078", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 699.1582, 375.976, 708.9055 ], "text": "127,820", "html_text": "127,820", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 699.1582, 447.3319, 708.9055 ], "text": "69,082", "html_text": "69,082", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 699.1582, 518.6879, 708.9055 ], "text": "101,964", "html_text": "101,964", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 699.1582, 590.0438, 708.9055 ], "text": "102,435", "html_text": "102,435", "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": [ 19.1962, 689.4109, 590.0438, 699.1582 ], "cells": [ { "location": [ 19.1962, 689.4109, 90.5522, 699.1582 ], "text": "541.1300", "html_text": "541.1300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 689.4109, 161.9081, 699.1582 ], "text": "ON CALL SALARIES", "html_text": "ON CALL SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 689.4109, 233.2641, 699.1582 ], "text": "2,258", "html_text": "2,258", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 689.4109, 304.62, 699.1582 ], "text": "5,191", "html_text": "5,191", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 689.4109, 375.976, 699.1582 ], "text": "4,000", "html_text": "4,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 689.4109, 447.3319, 699.1582 ], "text": "3,962", "html_text": "3,962", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 689.4109, 518.6879, 699.1582 ], "text": "6,792", "html_text": "6,792", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 689.4109, 590.0438, 699.1582 ], "text": "7,075", "html_text": "7,075", "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": [ 19.1962, 679.6636, 590.0438, 689.4109 ], "cells": [ { "location": [ 19.1962, 679.6636, 90.5522, 689.4109 ], "text": "541.1400", "html_text": "541.1400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 679.6636, 161.9081, 689.4109 ], "text": "OTHER SALARIES, OT AND HOLIDAY", "html_text": "OTHER SALARIES, OT AND HOLIDAY", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 679.6636, 233.2641, 689.4109 ], "text": "3,411", "html_text": "3,411", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 679.6636, 304.62, 689.4109 ], "text": "3,858", "html_text": "3,858", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 679.6636, 375.976, 689.4109 ], "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" }, { "location": [ 375.976, 679.6636, 447.3319, 689.4109 ], "text": "8,643", "html_text": "8,643", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 679.6636, 518.6879, 689.4109 ], "text": "14,820", "html_text": "14,820", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 679.6636, 590.0438, 689.4109 ], "text": "15,438", "html_text": "15,438", "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": [ 19.1962, 669.9164, 590.0438, 679.6636 ], "cells": [ { "location": [ 19.1962, 669.9164, 90.5522, 679.6636 ], "text": "541.1500", "html_text": "541.1500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 669.9164, 161.9081, 679.6636 ], "text": "SPECIFIED SALARY (AND CM DISCRETIONARY MERIT)", "html_text": "SPECIFIED SALARY (AND CM DISCRETIONARY MERIT)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 669.9164, 233.2641, 679.6636 ], "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": [ 233.2641, 669.9164, 304.62, 679.6636 ], "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": [ 304.62, 669.9164, 375.976, 679.6636 ], "text": "6,063", "html_text": "6,063", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 669.9164, 447.3319, 679.6636 ], "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": [ 447.3319, 669.9164, 518.6879, 679.6636 ], "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": [ 518.6879, 669.9164, 590.0438, 679.6636 ], "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": [ 19.1962, 660.1691, 590.0438, 669.9164 ], "cells": [ { "location": [ 19.1962, 660.1691, 90.5522, 669.9164 ], "text": "541.2100", "html_text": "541.2100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 660.1691, 161.9081, 669.9164 ], "text": "FICA TAXES", "html_text": "FICA TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 660.1691, 233.2641, 669.9164 ], "text": "4,360", "html_text": "4,360", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 660.1691, 304.62, 669.9164 ], "text": "4,326", "html_text": "4,326", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 660.1691, 375.976, 669.9164 ], "text": "10,851", "html_text": "10,851", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 660.1691, 447.3319, 669.9164 ], "text": "6,405", "html_text": "6,405", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 660.1691, 518.6879, 669.9164 ], "text": "9,654", "html_text": "9,654", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 660.1691, 590.0438, 669.9164 ], "text": "9,795", "html_text": "9,795", "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": [ 19.1962, 650.4218, 590.0438, 660.1691 ], "cells": [ { "location": [ 19.1962, 650.4218, 90.5522, 660.1691 ], "text": "541.2101", "html_text": "541.2101", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 650.4218, 161.9081, 660.1691 ], "text": "MEDICARE TAXES", "html_text": "MEDICARE TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 650.4218, 233.2641, 660.1691 ], "text": "1,020", "html_text": "1,020", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 650.4218, 304.62, 660.1691 ], "text": "1,012", "html_text": "1,012", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 650.4218, 375.976, 660.1691 ], "text": "2,538", "html_text": "2,538", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 650.4218, 447.3319, 660.1691 ], "text": "1,498", "html_text": "1,498", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 650.4218, 518.6879, 660.1691 ], "text": "2,258", "html_text": "2,258", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 650.4218, 590.0438, 660.1691 ], "text": "2,291", "html_text": "2,291", "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": [ 19.1962, 640.6745, 590.0438, 650.4218 ], "cells": [ { "location": [ 19.1962, 640.6745, 90.5522, 650.4218 ], "text": "541.2200", "html_text": "541.2200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 640.6745, 161.9081, 650.4218 ], "text": "FRS RETIREMENT CONTRIBUTIONS", "html_text": "FRS RETIREMENT CONTRIBUTIONS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 640.6745, 233.2641, 650.4218 ], "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": [ 233.2641, 640.6745, 304.62, 650.4218 ], "text": "2,741", "html_text": "2,741", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 640.6745, 375.976, 650.4218 ], "text": "10,317", "html_text": "10,317", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 640.6745, 447.3319, 650.4218 ], "text": "4,492", "html_text": "4,492", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 640.6745, 518.6879, 650.4218 ], "text": "7,704", "html_text": "7,704", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 640.6745, 590.0438, 650.4218 ], "text": "5,633", "html_text": "5,633", "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": [ 19.1962, 630.9273, 590.0438, 640.6745 ], "cells": [ { "location": [ 19.1962, 630.9273, 90.5522, 640.6745 ], "text": "541.2201", "html_text": "541.2201", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 630.9273, 161.9081, 640.6745 ], "text": "GENERAL EMPLOYEE PENSION", "html_text": "GENERAL EMPLOYEE PENSION", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 630.9273, 233.2641, 640.6745 ], "text": "3,023", "html_text": "3,023", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 630.9273, 304.62, 640.6745 ], "text": "6,109", "html_text": "6,109", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 630.9273, 375.976, 640.6745 ], "text": "7,680", "html_text": "7,680", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 630.9273, 447.3319, 640.6745 ], "text": "11,321", "html_text": "11,321", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 630.9273, 518.6879, 640.6745 ], "text": "19,673", "html_text": "19,673", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 630.9273, 590.0438, 640.6745 ], "text": "23,890", "html_text": "23,890", "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": [ 19.1962, 621.18, 590.0438, 630.9273 ], "cells": [ { "location": [ 19.1962, 621.18, 90.5522, 630.9273 ], "text": "541.2202", "html_text": "541.2202", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 621.18, 161.9081, 630.9273 ], "text": "DEFERRED COMP (CITY SHARE)", "html_text": "DEFERRED COMP (CITY SHARE)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 621.18, 233.2641, 630.9273 ], "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": [ 233.2641, 621.18, 304.62, 630.9273 ], "text": "223", "html_text": "223", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 621.18, 375.976, 630.9273 ], "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": [ 375.976, 621.18, 447.3319, 630.9273 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 621.18, 518.6879, 630.9273 ], "text": "10", "html_text": "10", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 621.18, 590.0438, 630.9273 ], "text": "10", "html_text": "10", "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": [ 19.1962, 611.4327, 590.0438, 621.18 ], "cells": [ { "location": [ 19.1962, 611.4327, 90.5522, 621.18 ], "text": "541.2203", "html_text": "541.2203", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 611.4327, 161.9081, 621.18 ], "text": "REGULAR EMPLOYEE Defined Contribution PLAN", "html_text": "REGULAR EMPLOYEE Defined Contribution PLAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 611.4327, 233.2641, 621.18 ], "text": "1,778", "html_text": "1,778", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 611.4327, 304.62, 621.18 ], "text": "315", "html_text": "315", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 611.4327, 375.976, 621.18 ], "text": "600", "html_text": "600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 611.4327, 447.3319, 621.18 ], "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": [ 447.3319, 611.4327, 518.6879, 621.18 ], "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": [ 518.6879, 611.4327, 590.0438, 621.18 ], "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": [ 19.1962, 601.6855, 590.0438, 611.4327 ], "cells": [ { "location": [ 19.1962, 601.6855, 90.5522, 611.4327 ], "text": "541.2300", "html_text": "541.2300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 601.6855, 161.9081, 611.4327 ], "text": "GROUP INSURANCE", "html_text": "GROUP INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 601.6855, 233.2641, 611.4327 ], "text": "12,332", "html_text": "12,332", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 601.6855, 304.62, 611.4327 ], "text": "15,654", "html_text": "15,654", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 601.6855, 375.976, 611.4327 ], "text": "13,920", "html_text": "13,920", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 601.6855, 447.3319, 611.4327 ], "text": "15,198", "html_text": "15,198", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 601.6855, 518.6879, 611.4327 ], "text": "16,400", "html_text": "16,400", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 601.6855, 590.0438, 611.4327 ], "text": "18,952", "html_text": "18,952", "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": 13, "location": [ 19.1962, 591.9382, 590.0438, 601.6855 ], "cells": [ { "location": [ 19.1962, 591.9382, 90.5522, 601.6855 ], "text": "541.2301", "html_text": "541.2301", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 591.9382, 161.9081, 601.6855 ], "text": "GROUP INSURANCE (DEPENDENT)", "html_text": "GROUP INSURANCE (DEPENDENT)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 591.9382, 233.2641, 601.6855 ], "text": "1,269", "html_text": "1,269", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 591.9382, 304.62, 601.6855 ], "text": "724", "html_text": "724", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 591.9382, 375.976, 601.6855 ], "text": "1,434", "html_text": "1,434", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 591.9382, 447.3319, 601.6855 ], "text": "2,113", "html_text": "2,113", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 591.9382, 518.6879, 601.6855 ], "text": "3,622", "html_text": "3,622", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 591.9382, 590.0438, 601.6855 ], "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": 14, "location": [ 19.1962, 582.1909, 590.0438, 591.9382 ], "cells": [ { "location": [ 19.1962, 582.1909, 90.5522, 591.9382 ], "text": "541.2302", "html_text": "541.2302", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 582.1909, 161.9081, 591.9382 ], "text": "GROUP INSURANCE (RETIREES)", "html_text": "GROUP INSURANCE (RETIREES)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 582.1909, 233.2641, 591.9382 ], "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": [ 233.2641, 582.1909, 304.62, 591.9382 ], "text": "89", "html_text": "89", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 582.1909, 375.976, 591.9382 ], "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": [ 375.976, 582.1909, 447.3319, 591.9382 ], "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": [ 447.3319, 582.1909, 518.6879, 591.9382 ], "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": [ 518.6879, 582.1909, 590.0438, 591.9382 ], "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": 15, "location": [ 19.1962, 572.4436, 590.0438, 582.1909 ], "cells": [ { "location": [ 19.1962, 572.4436, 90.5522, 582.1909 ], "text": "541.2304", "html_text": "541.2304", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 572.4436, 161.9081, 582.1909 ], "text": "GROUP INSURANCE HRA", "html_text": "GROUP INSURANCE HRA", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 572.4436, 233.2641, 582.1909 ], "text": "3,365", "html_text": "3,365", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 572.4436, 304.62, 582.1909 ], "text": "5,008", "html_text": "5,008", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 572.4436, 375.976, 582.1909 ], "text": "4,000", "html_text": "4,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 572.4436, 447.3319, 582.1909 ], "text": "5,645", "html_text": "5,645", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 572.4436, 518.6879, 582.1909 ], "text": "6,000", "html_text": "6,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 572.4436, 590.0438, 582.1909 ], "text": "3,160", "html_text": "3,160", "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": 16, "location": [ 19.1962, 562.6964, 590.0438, 572.4436 ], "cells": [ { "location": [ 19.1962, 562.6964, 90.5522, 572.4436 ], "text": "541.2400", "html_text": "541.2400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 562.6964, 161.9081, 572.4436 ], "text": "WORKMEN'S COMP INSURANCE", "html_text": "WORKMEN'S COMP INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 562.6964, 233.2641, 572.4436 ], "text": "782", "html_text": "782", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 562.6964, 304.62, 572.4436 ], "text": "2,217", "html_text": "2,217", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 562.6964, 375.976, 572.4436 ], "text": "1,898", "html_text": "1,898", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 562.6964, 447.3319, 572.4436 ], "text": "1,102", "html_text": "1,102", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 562.6964, 518.6879, 572.4436 ], "text": "2,204", "html_text": "2,204", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 562.6964, 590.0438, 572.4436 ], "text": "2,706", "html_text": "2,706", "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": 17, "location": [ 19.1962, 552.9491, 590.0438, 562.6964 ], "cells": [ { "location": [ 19.1962, 552.9491, 90.5522, 562.6964 ], "text": "541.3100", "html_text": "541.3100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 552.9491, 161.9081, 562.6964 ], "text": "PROFESSIONAL SERVICES", "html_text": "PROFESSIONAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 552.9491, 233.2641, 562.6964 ], "text": "250", "html_text": "250", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 552.9491, 304.62, 562.6964 ], "text": "7,094", "html_text": "7,094", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 552.9491, 375.976, 562.6964 ], "text": "52,550", "html_text": "52,550", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 552.9491, 447.3319, 562.6964 ], "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": [ 447.3319, 552.9491, 518.6879, 562.6964 ], "text": "12,550", "html_text": "12,550", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 552.9491, 590.0438, 562.6964 ], "text": "43,000", "html_text": "43,000", "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": 18, "location": [ 19.1962, 543.2018, 590.0438, 552.9491 ], "cells": [ { "location": [ 19.1962, 543.2018, 90.5522, 552.9491 ], "text": "541.3101", "html_text": "541.3101", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 543.2018, 161.9081, 552.9491 ], "text": "PROFESSIONAL SERVICES - CDBG", "html_text": "PROFESSIONAL SERVICES - CDBG", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 543.2018, 233.2641, 552.9491 ], "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": [ 233.2641, 543.2018, 304.62, 552.9491 ], "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": [ 304.62, 543.2018, 375.976, 552.9491 ], "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": [ 375.976, 543.2018, 447.3319, 552.9491 ], "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": [ 447.3319, 543.2018, 518.6879, 552.9491 ], "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": [ 518.6879, 543.2018, 590.0438, 552.9491 ], "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": 19, "location": [ 19.1962, 533.4545, 590.0438, 543.2018 ], "cells": [ { "location": [ 19.1962, 533.4545, 90.5522, 543.2018 ], "text": "541.3104", "html_text": "541.3104", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 533.4545, 161.9081, 543.2018 ], "text": "PROFESSIONAL SERVICES (TREE TRIMMING)", "html_text": "PROFESSIONAL SERVICES (TREE TRIMMING)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 533.4545, 233.2641, 543.2018 ], "text": "8,700", "html_text": "8,700", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 533.4545, 304.62, 543.2018 ], "text": "16,600", "html_text": "16,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 533.4545, 375.976, 543.2018 ], "text": "20,500", "html_text": "20,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 533.4545, 447.3319, 543.2018 ], "text": "4,150", "html_text": "4,150", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 533.4545, 518.6879, 543.2018 ], "text": "15,500", "html_text": "15,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 533.4545, 590.0438, 543.2018 ], "text": "20,000", "html_text": "20,000", "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": 20, "location": [ 19.1962, 523.7073, 590.0438, 533.4545 ], "cells": [ { "location": [ 19.1962, 523.7073, 90.5522, 533.4545 ], "text": "541.3107", "html_text": "541.3107", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 523.7073, 161.9081, 533.4545 ], "text": "PROFESSIONAL SERVICES (SWFWMD)", "html_text": "PROFESSIONAL SERVICES (SWFWMD)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 523.7073, 233.2641, 533.4545 ], "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": [ 233.2641, 523.7073, 304.62, 533.4545 ], "text": "13,925", "html_text": "13,925", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 523.7073, 375.976, 533.4545 ], "text": "2,500", "html_text": "2,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 523.7073, 447.3319, 533.4545 ], "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": [ 447.3319, 523.7073, 518.6879, 533.4545 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 523.7073, 590.0438, 533.4545 ], "text": "2,500", "html_text": "2,500", "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": 21, "location": [ 19.1962, 513.96, 590.0438, 523.7073 ], "cells": [ { "location": [ 19.1962, 513.96, 90.5522, 523.7073 ], "text": "541.3400", "html_text": "541.3400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 513.96, 161.9081, 523.7073 ], "text": "CONTRACTUAL SERVICES", "html_text": "CONTRACTUAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 513.96, 233.2641, 523.7073 ], "text": "28,463", "html_text": "28,463", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 513.96, 304.62, 523.7073 ], "text": "12,033", "html_text": "12,033", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 513.96, 375.976, 523.7073 ], "text": "20,060", "html_text": "20,060", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 513.96, 447.3319, 523.7073 ], "text": "9,629", "html_text": "9,629", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 513.96, 518.6879, 523.7073 ], "text": "16,512", "html_text": "16,512", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 513.96, 590.0438, 523.7073 ], "text": "17,000", "html_text": "17,000", "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": 22, "location": [ 19.1962, 504.2127, 590.0438, 513.96 ], "cells": [ { "location": [ 19.1962, 504.2127, 90.5522, 513.96 ], "text": "541.4000", "html_text": "541.4000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 504.2127, 161.9081, 513.96 ], "text": "TRAVEL", "html_text": "TRAVEL", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 504.2127, 233.2641, 513.96 ], "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": [ 233.2641, 504.2127, 304.62, 513.96 ], "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" }, { "location": [ 304.62, 504.2127, 375.976, 513.96 ], "text": "300", "html_text": "300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 504.2127, 447.3319, 513.96 ], "text": "5", "html_text": "5", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 504.2127, 518.6879, 513.96 ], "text": "150", "html_text": "150", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 504.2127, 590.0438, 513.96 ], "text": "300", "html_text": "300", "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": 23, "location": [ 19.1962, 494.4655, 590.0438, 504.2127 ], "cells": [ { "location": [ 19.1962, 494.4655, 90.5522, 504.2127 ], "text": "541.4100", "html_text": "541.4100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 494.4655, 161.9081, 504.2127 ], "text": "COMMUNICATION SERVICES", "html_text": "COMMUNICATION SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 494.4655, 233.2641, 504.2127 ], "text": "2,010", "html_text": "2,010", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 494.4655, 304.62, 504.2127 ], "text": "2,117", "html_text": "2,117", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 494.4655, 375.976, 504.2127 ], "text": "2,500", "html_text": "2,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 494.4655, 447.3319, 504.2127 ], "text": "2,018", "html_text": "2,018", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 494.4655, 518.6879, 504.2127 ], "text": "3,500", "html_text": "3,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 494.4655, 590.0438, 504.2127 ], "text": "3,700", "html_text": "3,700", "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": 24, "location": [ 19.1962, 484.7182, 590.0438, 494.4655 ], "cells": [ { "location": [ 19.1962, 484.7182, 90.5522, 494.4655 ], "text": "541.4300", "html_text": "541.4300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 484.7182, 161.9081, 494.4655 ], "text": "UTILITY SERVICES", "html_text": "UTILITY SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 484.7182, 233.2641, 494.4655 ], "text": "11,397", "html_text": "11,397", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 484.7182, 304.62, 494.4655 ], "text": "8,838", "html_text": "8,838", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 484.7182, 375.976, 494.4655 ], "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" }, { "location": [ 375.976, 484.7182, 447.3319, 494.4655 ], "text": "5,069", "html_text": "5,069", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 484.7182, 518.6879, 494.4655 ], "text": "8,700", "html_text": "8,700", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 484.7182, 590.0438, 494.4655 ], "text": "10,000", "html_text": "10,000", "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": 25, "location": [ 19.1962, 474.9709, 590.0438, 484.7182 ], "cells": [ { "location": [ 19.1962, 474.9709, 90.5522, 484.7182 ], "text": "541.4301", "html_text": "541.4301", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 474.9709, 161.9081, 484.7182 ], "text": "STREET LIGHTS", "html_text": "STREET LIGHTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 474.9709, 233.2641, 484.7182 ], "text": "41,312", "html_text": "41,312", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 474.9709, 304.62, 484.7182 ], "text": "32,592", "html_text": "32,592", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 474.9709, 375.976, 484.7182 ], "text": "44,000", "html_text": "44,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 474.9709, 447.3319, 484.7182 ], "text": "17,554", "html_text": "17,554", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 474.9709, 518.6879, 484.7182 ], "text": "30,100", "html_text": "30,100", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 474.9709, 590.0438, 484.7182 ], "text": "40,000", "html_text": "40,000", "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": 26, "location": [ 19.1962, 465.2236, 590.0438, 474.9709 ], "cells": [ { "location": [ 19.1962, 465.2236, 90.5522, 474.9709 ], "text": "541.4302", "html_text": "541.4302", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 465.2236, 161.9081, 474.9709 ], "text": "TRAFFIC LIGHTS", "html_text": "TRAFFIC LIGHTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 465.2236, 233.2641, 474.9709 ], "text": "2,359", "html_text": "2,359", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 465.2236, 304.62, 474.9709 ], "text": "2,448", "html_text": "2,448", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 465.2236, 375.976, 474.9709 ], "text": "2,700", "html_text": "2,700", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 465.2236, 447.3319, 474.9709 ], "text": "1,406", "html_text": "1,406", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 465.2236, 518.6879, 474.9709 ], "text": "2,450", "html_text": "2,450", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 465.2236, 590.0438, 474.9709 ], "text": "2,700", "html_text": "2,700", "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": 27, "location": [ 19.1962, 455.4764, 590.0438, 465.2236 ], "cells": [ { "location": [ 19.1962, 455.4764, 90.5522, 465.2236 ], "text": "541.4303", "html_text": "541.4303", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 455.4764, 161.9081, 465.2236 ], "text": "STREET LIGHTS (SECO)", "html_text": "STREET LIGHTS (SECO)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 455.4764, 233.2641, 465.2236 ], "text": "2,121", "html_text": "2,121", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 455.4764, 304.62, 465.2236 ], "text": "2,302", "html_text": "2,302", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 455.4764, 375.976, 465.2236 ], "text": "2,250", "html_text": "2,250", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 455.4764, 447.3319, 465.2236 ], "text": "1,462", "html_text": "1,462", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 455.4764, 518.6879, 465.2236 ], "text": "2,500", "html_text": "2,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 455.4764, 590.0438, 465.2236 ], "text": "2,500", "html_text": "2,500", "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": 28, "location": [ 19.1962, 445.7291, 590.0438, 455.4764 ], "cells": [ { "location": [ 19.1962, 445.7291, 90.5522, 455.4764 ], "text": "541.4400", "html_text": "541.4400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 445.7291, 161.9081, 455.4764 ], "text": "RENTALS", "html_text": "RENTALS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 445.7291, 233.2641, 455.4764 ], "text": "125", "html_text": "125", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 445.7291, 304.62, 455.4764 ], "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": [ 304.62, 445.7291, 375.976, 455.4764 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 445.7291, 447.3319, 455.4764 ], "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": [ 447.3319, 445.7291, 518.6879, 455.4764 ], "text": "1,500", "html_text": "1,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 445.7291, 590.0438, 455.4764 ], "text": "3,000", "html_text": "3,000", "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": 29, "location": [ 19.1962, 435.9818, 590.0438, 445.7291 ], "cells": [ { "location": [ 19.1962, 435.9818, 90.5522, 445.7291 ], "text": "541.4500", "html_text": "541.4500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 435.9818, 161.9081, 445.7291 ], "text": "GENERAL INSURANCE", "html_text": "GENERAL INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 435.9818, 233.2641, 445.7291 ], "text": "8,158", "html_text": "8,158", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 435.9818, 304.62, 445.7291 ], "text": "11,882", "html_text": "11,882", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 435.9818, 375.976, 445.7291 ], "text": "10,537", "html_text": "10,537", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 435.9818, 447.3319, 445.7291 ], "text": "5,437", "html_text": "5,437", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 435.9818, 518.6879, 445.7291 ], "text": "11,975", "html_text": "11,975", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 435.9818, 590.0438, 445.7291 ], "text": "10,723", "html_text": "10,723", "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": 30, "location": [ 19.1962, 426.2345, 590.0438, 435.9818 ], "cells": [ { "location": [ 19.1962, 426.2345, 90.5522, 435.9818 ], "text": "541.4600", "html_text": "541.4600", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 426.2345, 161.9081, 435.9818 ], "text": "REPAIR AND MAINTENANCE", "html_text": "REPAIR AND MAINTENANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 426.2345, 233.2641, 435.9818 ], "text": "17,811", "html_text": "17,811", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 426.2345, 304.62, 435.9818 ], "text": "59,667", "html_text": "59,667", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 426.2345, 375.976, 435.9818 ], "text": "18,500", "html_text": "18,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 426.2345, 447.3319, 435.9818 ], "text": "30,846", "html_text": "30,846", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 426.2345, 518.6879, 435.9818 ], "text": "42,432", "html_text": "42,432", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 426.2345, 590.0438, 435.9818 ], "text": "35,000", "html_text": "35,000", "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": 31, "location": [ 19.1962, 416.4873, 590.0438, 426.2345 ], "cells": [ { "location": [ 19.1962, 416.4873, 90.5522, 426.2345 ], "text": "541.4603", "html_text": "541.4603", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 416.4873, 161.9081, 426.2345 ], "text": "REPAIR AND MAINTENANCE - DEBRIS REMOVAL", "html_text": "REPAIR AND MAINTENANCE - DEBRIS REMOVAL", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 416.4873, 233.2641, 426.2345 ], "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": [ 233.2641, 416.4873, 304.62, 426.2345 ], "text": "7,600", "html_text": "7,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 416.4873, 375.976, 426.2345 ], "text": "8,500", "html_text": "8,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 416.4873, 447.3319, 426.2345 ], "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": [ 447.3319, 416.4873, 518.6879, 426.2345 ], "text": "8,000", "html_text": "8,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 416.4873, 590.0438, 426.2345 ], "text": "8,500", "html_text": "8,500", "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": 32, "location": [ 19.1962, 406.74, 590.0438, 416.4873 ], "cells": [ { "location": [ 19.1962, 406.74, 90.5522, 416.4873 ], "text": "541.4604", "html_text": "541.4604", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 406.74, 161.9081, 416.4873 ], "text": "HURRICANE MILTON EXPENSES", "html_text": "HURRICANE MILTON EXPENSES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 406.74, 233.2641, 416.4873 ], "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": [ 233.2641, 406.74, 304.62, 416.4873 ], "text": "27,480", "html_text": "27,480", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 406.74, 375.976, 416.4873 ], "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": [ 375.976, 406.74, 447.3319, 416.4873 ], "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": [ 447.3319, 406.74, 518.6879, 416.4873 ], "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": [ 518.6879, 406.74, 590.0438, 416.4873 ], "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": 33, "location": [ 19.1962, 396.9927, 590.0438, 406.74 ], "cells": [ { "location": [ 19.1962, 396.9927, 90.5522, 406.74 ], "text": "541.4900", "html_text": "541.4900", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 396.9927, 161.9081, 406.74 ], "text": "OTHER CURRENT CHARGES", "html_text": "OTHER CURRENT CHARGES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 396.9927, 233.2641, 406.74 ], "text": "91", "html_text": "91", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 396.9927, 304.62, 406.74 ], "text": "132", "html_text": "132", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 396.9927, 375.976, 406.74 ], "text": "400", "html_text": "400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 396.9927, 447.3319, 406.74 ], "text": "25", "html_text": "25", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 396.9927, 518.6879, 406.74 ], "text": "175", "html_text": "175", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 396.9927, 590.0438, 406.74 ], "text": "400", "html_text": "400", "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": 34, "location": [ 19.1962, 387.2455, 590.0438, 396.9927 ], "cells": [ { "location": [ 19.1962, 387.2455, 90.5522, 396.9927 ], "text": "541.5100", "html_text": "541.5100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 387.2455, 161.9081, 396.9927 ], "text": "OFFICE SUPPLIES", "html_text": "OFFICE SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 387.2455, 233.2641, 396.9927 ], "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": [ 233.2641, 387.2455, 304.62, 396.9927 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 387.2455, 375.976, 396.9927 ], "text": "400", "html_text": "400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 387.2455, 447.3319, 396.9927 ], "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": [ 447.3319, 387.2455, 518.6879, 396.9927 ], "text": "250", "html_text": "250", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 387.2455, 590.0438, 396.9927 ], "text": "250", "html_text": "250", "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": 35, "location": [ 19.1962, 377.4982, 590.0438, 387.2455 ], "cells": [ { "location": [ 19.1962, 377.4982, 90.5522, 387.2455 ], "text": "541.5200", "html_text": "541.5200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 377.4982, 161.9081, 387.2455 ], "text": "OPERATING SUPPLIES", "html_text": "OPERATING SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 377.4982, 233.2641, 387.2455 ], "text": "7,592", "html_text": "7,592", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 377.4982, 304.62, 387.2455 ], "text": "8,670", "html_text": "8,670", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 377.4982, 375.976, 387.2455 ], "text": "8,000", "html_text": "8,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 377.4982, 447.3319, 387.2455 ], "text": "3,805", "html_text": "3,805", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 377.4982, 518.6879, 387.2455 ], "text": "6,528", "html_text": "6,528", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 377.4982, 590.0438, 387.2455 ], "text": "8,000", "html_text": "8,000", "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": 36, "location": [ 19.1962, 367.7509, 590.0438, 377.4982 ], "cells": [ { "location": [ 19.1962, 367.7509, 90.5522, 377.4982 ], "text": "541.5202", "html_text": "541.5202", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 367.7509, 161.9081, 377.4982 ], "text": "OPERATING SUPPLIES - FUEL", "html_text": "OPERATING SUPPLIES - FUEL", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 367.7509, 233.2641, 377.4982 ], "text": "14,432", "html_text": "14,432", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 367.7509, 304.62, 377.4982 ], "text": "12,630", "html_text": "12,630", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 367.7509, 375.976, 377.4982 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 367.7509, 447.3319, 377.4982 ], "text": "8,428", "html_text": "8,428", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 367.7509, 518.6879, 377.4982 ], "text": "14,900", "html_text": "14,900", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 367.7509, 590.0438, 377.4982 ], "text": "16,500", "html_text": "16,500", "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": 37, "location": [ 19.1962, 358.0036, 590.0438, 367.7509 ], "cells": [ { "location": [ 19.1962, 358.0036, 90.5522, 367.7509 ], "text": "541.5203", "html_text": "541.5203", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 358.0036, 161.9081, 367.7509 ], "text": "SMALL TOOLS & EQUIPMENT", "html_text": "SMALL TOOLS & EQUIPMENT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 358.0036, 233.2641, 367.7509 ], "text": "2,486", "html_text": "2,486", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 358.0036, 304.62, 367.7509 ], "text": "3,333", "html_text": "3,333", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 358.0036, 375.976, 367.7509 ], "text": "3,500", "html_text": "3,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 358.0036, 447.3319, 367.7509 ], "text": "300", "html_text": "300", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 358.0036, 518.6879, 367.7509 ], "text": "3,500", "html_text": "3,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 358.0036, 590.0438, 367.7509 ], "text": "3,500", "html_text": "3,500", "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": 38, "location": [ 19.1962, 348.2564, 590.0438, 358.0036 ], "cells": [ { "location": [ 19.1962, 348.2564, 90.5522, 358.0036 ], "text": "541.5402", "html_text": "541.5402", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 348.2564, 161.9081, 358.0036 ], "text": "TRAINING", "html_text": "TRAINING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 348.2564, 233.2641, 358.0036 ], "text": "145", "html_text": "145", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 348.2564, 304.62, 358.0036 ], "text": "2,254", "html_text": "2,254", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 348.2564, 375.976, 358.0036 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 348.2564, 447.3319, 358.0036 ], "text": "104", "html_text": "104", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 348.2564, 518.6879, 358.0036 ], "text": "250", "html_text": "250", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 348.2564, 590.0438, 358.0036 ], "text": "1,000", "html_text": "1,000", "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": 39, "location": [ 19.1962, 338.5091, 590.0438, 348.2564 ], "cells": [ { "location": [ 19.1962, 338.5091, 90.5522, 348.2564 ], "text": "541.6100", "html_text": "541.6100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 338.5091, 161.9081, 348.2564 ], "text": "LAND ACQUISITIONS", "html_text": "LAND ACQUISITIONS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 338.5091, 233.2641, 348.2564 ], "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": [ 233.2641, 338.5091, 304.62, 348.2564 ], "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": [ 304.62, 338.5091, 375.976, 348.2564 ], "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": [ 375.976, 338.5091, 447.3319, 348.2564 ], "text": "280,366", "html_text": "280,366", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 338.5091, 518.6879, 348.2564 ], "text": "280,366", "html_text": "280,366", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 338.5091, 590.0438, 348.2564 ], "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": 40, "location": [ 19.1962, 328.7618, 590.0438, 338.5091 ], "cells": [ { "location": [ 19.1962, 328.7618, 90.5522, 338.5091 ], "text": "541.6300", "html_text": "541.6300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 328.7618, 161.9081, 338.5091 ], "text": "ROAD IMPROVEMENTS/SIDEWALKS", "html_text": "ROAD IMPROVEMENTS/SIDEWALKS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 328.7618, 233.2641, 338.5091 ], "text": "6,785", "html_text": "6,785", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 328.7618, 304.62, 338.5091 ], "text": "6,825", "html_text": "6,825", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 328.7618, 375.976, 338.5091 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 328.7618, 447.3319, 338.5091 ], "text": "17,893", "html_text": "17,893", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 328.7618, 518.6879, 338.5091 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 328.7618, 590.0438, 338.5091 ], "text": "20,000", "html_text": "20,000", "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": 41, "location": [ 19.1962, 319.0145, 590.0438, 328.7618 ], "cells": [ { "location": [ 19.1962, 319.0145, 90.5522, 328.7618 ], "text": "541.6302", "html_text": "541.6302", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 319.0145, 161.9081, 328.7618 ], "text": "MISC ROAD IMPROVEMENTS", "html_text": "MISC ROAD IMPROVEMENTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 319.0145, 233.2641, 328.7618 ], "text": "155,631", "html_text": "155,631", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 319.0145, 304.62, 328.7618 ], "text": "70,253", "html_text": "70,253", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 319.0145, 375.976, 328.7618 ], "text": "285,000", "html_text": "285,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 319.0145, 447.3319, 328.7618 ], "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": [ 447.3319, 319.0145, 518.6879, 328.7618 ], "text": "254,604", "html_text": "254,604", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 319.0145, 590.0438, 328.7618 ], "text": "282,750", "html_text": "282,750", "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": 42, "location": [ 19.1962, 309.2673, 590.0438, 319.0145 ], "cells": [ { "location": [ 19.1962, 309.2673, 90.5522, 319.0145 ], "text": "541.6400", "html_text": "541.6400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 309.2673, 161.9081, 319.0145 ], "text": "CAPITAL OUTLAY", "html_text": "CAPITAL OUTLAY", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 309.2673, 233.2641, 319.0145 ], "text": "101,875", "html_text": "101,875", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.2641, 309.2673, 304.62, 319.0145 ], "text": "17,760", "html_text": "17,760", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.62, 309.2673, 375.976, 319.0145 ], "text": "58,000", "html_text": "58,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.976, 309.2673, 447.3319, 319.0145 ], "text": "15,121", "html_text": "15,121", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.3319, 309.2673, 518.6879, 319.0145 ], "text": "34,555", "html_text": "34,555", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6879, 309.2673, 590.0438, 319.0145 ], "text": "297,500", "html_text": "297,500", "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": 43, "location": [ 19.1962, 299.52, 590.0438, 309.2673 ], "cells": [ { "location": [ 19.1962, 299.52, 90.5522, 309.2673 ], "text": "541.6401", "html_text": "541.6401", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.5522, 299.52, 161.9081, 309.2673 ], "text": "CAPITAL OUTLAY - STORM WATER MASTER PLAN", "html_text": "CAPITAL OUTLAY - STORM WATER MASTER PLAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9081, 299.52, 233.2641, 309.2673 ], "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": [ 233.2641, 299.52, 304.62, 309.2673 ], "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": [ 304.62, 299.52, 375.976, 309.2673 ], "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": [ 375.976, 299.52, 447.3319, 309.2673 ], "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": [ 447.3319, 299.52, 518.6879, 309.2673 ], "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": [ 518.6879, 299.52, 590.0438, 309.2673 ], "text": "75,000", "html_text": "75,000", "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": 44, "n_cols": 8, "ref": "#/tables/0", "reading_order": 0 }, { "page": 18, "type": "TABLE", "location": { "l": 57.5887, "t": 294.72, "r": 590.5237, "b": 265.2 }, "text": "
***SUB-TOTAL***544,172465,474817,448552,610994,7281,128,238
HUMAN SERVICES TOTAL544,172465,474817,448552,610994,7281,128,238
", "rows": [ { "row_index": 0, "location": [ 57.5887, 284.88, 590.5237, 294.72 ], "cells": [ { "location": [ 57.5887, 284.88, 133.7223, 294.72 ], "text": "***SUB-TOTAL***", "html_text": "***SUB-TOTAL***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 133.7223, 284.88, 209.8558, 294.72 ], "text": "544,172", "html_text": "544,172", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 209.8558, 284.88, 285.9894, 294.72 ], "text": "465,474", "html_text": "465,474", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 285.9894, 284.88, 362.123, 294.72 ], "text": "817,448", "html_text": "817,448", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 362.123, 284.88, 438.2566, 294.72 ], "text": "552,610", "html_text": "552,610", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 438.2566, 284.88, 514.3901, 294.72 ], "text": "994,728", "html_text": "994,728", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 514.3901, 284.88, 590.5237, 294.72 ], "text": "1,128,238", "html_text": "1,128,238", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 57.5887, 275.04, 590.5237, 284.88 ], "cells": [ { "location": [ 57.5887, 275.04, 590.5237, 284.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 7, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 57.5887, 265.2, 590.5237, 275.04 ], "cells": [ { "location": [ 57.5887, 265.2, 133.7223, 275.04 ], "text": "HUMAN SERVICES TOTAL", "html_text": "HUMAN SERVICES TOTAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 133.7223, 265.2, 209.8558, 275.04 ], "text": "544,172", "html_text": "544,172", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 209.8558, 265.2, 285.9894, 275.04 ], "text": "465,474", "html_text": "465,474", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 285.9894, 265.2, 362.123, 275.04 ], "text": "817,448", "html_text": "817,448", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 362.123, 265.2, 438.2566, 275.04 ], "text": "552,610", "html_text": "552,610", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 438.2566, 265.2, 514.3901, 275.04 ], "text": "994,728", "html_text": "994,728", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 514.3901, 265.2, 590.5237, 275.04 ], "text": "1,128,238", "html_text": "1,128,238", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 3, "n_cols": 7, "ref": "#/tables/1", "reading_order": 1 } ] }, { "page": 19, "items": [ { "page": 19, "type": "TEXT", "location": { "l": 58.32, "t": 728.2894, "r": 323.76, "b": 715.0914 }, "text": "CULTURAL, REC, & DEBT SERVICES", "reading_order": 0 }, { "page": 19, "type": "TABLE", "location": { "l": 44.16, "t": 710.0522, "r": 589.92, "b": 618.3861 }, "text": "
LIBRARY - 7100Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
300 UTILITY SERVICES2,1482,9682,9332,8674,9154,915
600 REPAIR AND MAINTENANCE004,00002,0004,000
***SUB-TOTAL***2,1482,9686,9332,8676,9158,915
", "rows": [ { "row_index": 0, "location": [ 44.16, 687.1357, 589.92, 710.0522 ], "cells": [ { "location": [ 44.16, 687.1357, 122.1257, 710.0522 ], "text": "LIBRARY - 7100", "html_text": "LIBRARY - 7100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.1257, 687.1357, 200.0914, 710.0522 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 200.0914, 687.1357, 278.0571, 710.0522 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 278.0571, 687.1357, 356.0229, 710.0522 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 356.0229, 687.1357, 433.9886, 710.0522 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 433.9886, 687.1357, 511.9543, 710.0522 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.9543, 687.1357, 589.92, 710.0522 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": [ 44.16, 664.2192, 589.92, 687.1357 ], "cells": [ { "location": [ 44.16, 664.2192, 122.1257, 687.1357 ], "text": "300 UTILITY SERVICES", "html_text": "300 UTILITY SERVICES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.1257, 664.2192, 200.0914, 687.1357 ], "text": "2,148", "html_text": "2,148", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 200.0914, 664.2192, 278.0571, 687.1357 ], "text": "2,968", "html_text": "2,968", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 278.0571, 664.2192, 356.0229, 687.1357 ], "text": "2,933", "html_text": "2,933", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 356.0229, 664.2192, 433.9886, 687.1357 ], "text": "2,867", "html_text": "2,867", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 433.9886, 664.2192, 511.9543, 687.1357 ], "text": "4,915", "html_text": "4,915", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.9543, 664.2192, 589.92, 687.1357 ], "text": "4,915", "html_text": "4,915", "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": [ 44.16, 641.3026, 589.92, 664.2192 ], "cells": [ { "location": [ 44.16, 641.3026, 122.1257, 664.2192 ], "text": "600 REPAIR AND MAINTENANCE", "html_text": "600 REPAIR AND MAINTENANCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.1257, 641.3026, 200.0914, 664.2192 ], "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": [ 200.0914, 641.3026, 278.0571, 664.2192 ], "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": [ 278.0571, 641.3026, 356.0229, 664.2192 ], "text": "4,000", "html_text": "4,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 356.0229, 641.3026, 433.9886, 664.2192 ], "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": [ 433.9886, 641.3026, 511.9543, 664.2192 ], "text": "2,000", "html_text": "2,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.9543, 641.3026, 589.92, 664.2192 ], "text": "4,000", "html_text": "4,000", "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": 3, "location": [ 44.16, 618.3861, 589.92, 641.3026 ], "cells": [ { "location": [ 44.16, 618.3861, 122.1257, 641.3026 ], "text": "***SUB-TOTAL***", "html_text": "***SUB-TOTAL***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.1257, 618.3861, 200.0914, 641.3026 ], "text": "2,148", "html_text": "2,148", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 200.0914, 618.3861, 278.0571, 641.3026 ], "text": "2,968", "html_text": "2,968", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 278.0571, 618.3861, 356.0229, 641.3026 ], "text": "6,933", "html_text": "6,933", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 356.0229, 618.3861, 433.9886, 641.3026 ], "text": "2,867", "html_text": "2,867", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 433.9886, 618.3861, 511.9543, 641.3026 ], "text": "6,915", "html_text": "6,915", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 511.9543, 618.3861, 589.92, 641.3026 ], "text": "8,915", "html_text": "8,915", "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": 4, "n_cols": 7, "ref": "#/tables/0", "reading_order": 1 } ] }, { "page": 20, "items": [ { "page": 20, "type": "TABLE", "location": { "l": 19.2, "t": 727.92, "r": 589.44, "b": 323.28 }, "text": "
PARKS & RECREATION DEPT - 7200Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
572.1100EXECUTIVE SALARIES30,80533,47832,13019,52532,13033,030
572.1200REGULAR SALARIES165,956179,613155,72391,417156,720160,540
572.1300ON CALL SALARIES2161,3552,5008631,4761,538
572.1400OTHER SALARIES/OT6,0819,6147,06712,80421,87622,863
572.1500SPECIFIED COMPENSATION (AND CM DISCRETIONARY MERIT)000000
572.2100FICA TAXES10,17410,44712,2407,49413,15713,514
572.2101MEDICARE TAXES2,3792,4432,3971,7533,0773,161
572.2200FRS RETIREMENT CONTRIBUTIONS8,87210,70610,1566,63711,37610,545
572.2201REGULAR EMPLOYEE PENSION PLAN8,29129,40638,39930,84152,87249,875
572.2202DEFERRED COMP (CITY SHARE)2415326233638
572.2203REGULAR EMPLOYEE Defined Contribution PLAN3,8072,0850(1,444)(1,444)0
572.2300GROUP INSURANCE49,56550,92054,74523,18337,16042,942
572.2301GROUP INSURANCE (DEPENDENT)1,269800000
572.2304GROUP INSURANCE HRA6,7319,4966,0008,0829,5827,160
572.2400WORKMEN'S COMP INSURANCE1,1734,5004,5672,0824,1633,755
572.3100PROFESSIONAL SERVICES5254,56153,0000043,000
572.3107PROFESSIONAL SERVICES (FRDAP)03001,500001,500
572.3400CONTRACTUAL SERVICES7354,1277,26012,56021,53111,260
572.4000TRAVEL002500100250
572.4100COMMUNICATION SERVICES2,5363,0542,8002,0753,5523,550
572.4300UTILITY SERVICES50,96147,14355,00035,22560,40062,000
572.4400RENTALS (EQUIPMENT & OTHERS)003,0004,9834,9833,000
572.4500GENERAL INSURANCE12,23723,64221,28310,27022,62020,245
572.4501GENERAL INSURANCE (SPECIAL EVENTS)000000
572.4600REPAIR AND MAINTENANCE23,66427,30624,0009,95019,00024,000
572.4602BALLFIELDS/CONCESSIONS REPAIR/MAINTENANCE9,4975,0987,0002,6896,5007,000
572.4603REPAIR AND MAINTENANCE - DEBRIS REMOVAL05,8003,0005,9008,4005,000
572.4604HURRICANE MILTON EXPENSES01,0300000
572.4900OTHER CURRENT CHARGES01,224300587650300
572.5200OPERATING SUPPLIES11,53413,52312,5008,54614,65213,500
572.5202OPERATING SUPPLIES-FUEL6,7387,1768,0004,6148,5009,000
572.5204SMALL TOOLS & EQUIPMENT1,2812,3223,5004363,5003,500
572.5402TRAINING686541,200896001,200
572.6100LAND ACQUISITION00015,00015,0000
572.6400CAPITAL OUTLAY31,41711,463640,50041,927854,900408,500
572.6421CAPITAL OUTLAY FRDAP (MLK)0050,000050,000250,000
572.6422CAPITAL OUTLAY FRDAP (KDSC SPLASH PAD & IMPROVEMENTS)766688,789074,09274,092125,000
572.6423CAPITAL OUTLAY FRDAP (COMMUNITY CENTER)0050,000000
572.6424CAPITAL OUTLAY - DOWNTOWN MASTER PLAN0000075,000
", "rows": [ { "row_index": 0, "location": [ 19.2, 717.804, 589.44, 727.92 ], "cells": [ { "location": [ 19.2, 717.804, 90.48, 727.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 717.804, 161.76, 727.92 ], "text": "PARKS & RECREATION DEPT - 7200", "html_text": "PARKS & RECREATION DEPT - 7200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 717.804, 233.04, 727.92 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 717.804, 304.32, 727.92 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 717.804, 375.6, 727.92 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 717.804, 446.88, 727.92 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 717.804, 518.16, 727.92 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 717.804, 589.44, 727.92 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 19.2, 707.688, 589.44, 717.804 ], "cells": [ { "location": [ 19.2, 707.688, 90.48, 717.804 ], "text": "572.1100", "html_text": "572.1100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 707.688, 161.76, 717.804 ], "text": "EXECUTIVE SALARIES", "html_text": "EXECUTIVE SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 707.688, 233.04, 717.804 ], "text": "30,805", "html_text": "30,805", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 707.688, 304.32, 717.804 ], "text": "33,478", "html_text": "33,478", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 707.688, 375.6, 717.804 ], "text": "32,130", "html_text": "32,130", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 707.688, 446.88, 717.804 ], "text": "19,525", "html_text": "19,525", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 707.688, 518.16, 717.804 ], "text": "32,130", "html_text": "32,130", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 707.688, 589.44, 717.804 ], "text": "33,030", "html_text": "33,030", "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": [ 19.2, 697.572, 589.44, 707.688 ], "cells": [ { "location": [ 19.2, 697.572, 90.48, 707.688 ], "text": "572.1200", "html_text": "572.1200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 697.572, 161.76, 707.688 ], "text": "REGULAR SALARIES", "html_text": "REGULAR SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 697.572, 233.04, 707.688 ], "text": "165,956", "html_text": "165,956", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 697.572, 304.32, 707.688 ], "text": "179,613", "html_text": "179,613", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 697.572, 375.6, 707.688 ], "text": "155,723", "html_text": "155,723", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 697.572, 446.88, 707.688 ], "text": "91,417", "html_text": "91,417", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 697.572, 518.16, 707.688 ], "text": "156,720", "html_text": "156,720", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 697.572, 589.44, 707.688 ], "text": "160,540", "html_text": "160,540", "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": [ 19.2, 687.456, 589.44, 697.572 ], "cells": [ { "location": [ 19.2, 687.456, 90.48, 697.572 ], "text": "572.1300", "html_text": "572.1300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 687.456, 161.76, 697.572 ], "text": "ON CALL SALARIES", "html_text": "ON CALL SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 687.456, 233.04, 697.572 ], "text": "216", "html_text": "216", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 687.456, 304.32, 697.572 ], "text": "1,355", "html_text": "1,355", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 687.456, 375.6, 697.572 ], "text": "2,500", "html_text": "2,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 687.456, 446.88, 697.572 ], "text": "863", "html_text": "863", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 687.456, 518.16, 697.572 ], "text": "1,476", "html_text": "1,476", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 687.456, 589.44, 697.572 ], "text": "1,538", "html_text": "1,538", "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": [ 19.2, 677.34, 589.44, 687.456 ], "cells": [ { "location": [ 19.2, 677.34, 90.48, 687.456 ], "text": "572.1400", "html_text": "572.1400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 677.34, 161.76, 687.456 ], "text": "OTHER SALARIES/OT", "html_text": "OTHER SALARIES/OT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 677.34, 233.04, 687.456 ], "text": "6,081", "html_text": "6,081", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 677.34, 304.32, 687.456 ], "text": "9,614", "html_text": "9,614", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 677.34, 375.6, 687.456 ], "text": "7,067", "html_text": "7,067", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 677.34, 446.88, 687.456 ], "text": "12,804", "html_text": "12,804", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 677.34, 518.16, 687.456 ], "text": "21,876", "html_text": "21,876", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 677.34, 589.44, 687.456 ], "text": "22,863", "html_text": "22,863", "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": [ 19.2, 667.224, 589.44, 677.34 ], "cells": [ { "location": [ 19.2, 667.224, 90.48, 677.34 ], "text": "572.1500", "html_text": "572.1500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 667.224, 161.76, 677.34 ], "text": "SPECIFIED COMPENSATION (AND CM DISCRETIONARY MERIT)", "html_text": "SPECIFIED COMPENSATION (AND CM DISCRETIONARY MERIT)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 667.224, 233.04, 677.34 ], "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": [ 233.04, 667.224, 304.32, 677.34 ], "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": [ 304.32, 667.224, 375.6, 677.34 ], "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": [ 375.6, 667.224, 446.88, 677.34 ], "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": [ 446.88, 667.224, 518.16, 677.34 ], "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": [ 518.16, 667.224, 589.44, 677.34 ], "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": [ 19.2, 657.108, 589.44, 667.224 ], "cells": [ { "location": [ 19.2, 657.108, 90.48, 667.224 ], "text": "572.2100", "html_text": "572.2100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 657.108, 161.76, 667.224 ], "text": "FICA TAXES", "html_text": "FICA TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 657.108, 233.04, 667.224 ], "text": "10,174", "html_text": "10,174", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 657.108, 304.32, 667.224 ], "text": "10,447", "html_text": "10,447", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 657.108, 375.6, 667.224 ], "text": "12,240", "html_text": "12,240", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 657.108, 446.88, 667.224 ], "text": "7,494", "html_text": "7,494", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 657.108, 518.16, 667.224 ], "text": "13,157", "html_text": "13,157", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 657.108, 589.44, 667.224 ], "text": "13,514", "html_text": "13,514", "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": [ 19.2, 646.992, 589.44, 657.108 ], "cells": [ { "location": [ 19.2, 646.992, 90.48, 657.108 ], "text": "572.2101", "html_text": "572.2101", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 646.992, 161.76, 657.108 ], "text": "MEDICARE TAXES", "html_text": "MEDICARE TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 646.992, 233.04, 657.108 ], "text": "2,379", "html_text": "2,379", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 646.992, 304.32, 657.108 ], "text": "2,443", "html_text": "2,443", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 646.992, 375.6, 657.108 ], "text": "2,397", "html_text": "2,397", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 646.992, 446.88, 657.108 ], "text": "1,753", "html_text": "1,753", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 646.992, 518.16, 657.108 ], "text": "3,077", "html_text": "3,077", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 646.992, 589.44, 657.108 ], "text": "3,161", "html_text": "3,161", "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": [ 19.2, 636.876, 589.44, 646.992 ], "cells": [ { "location": [ 19.2, 636.876, 90.48, 646.992 ], "text": "572.2200", "html_text": "572.2200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 636.876, 161.76, 646.992 ], "text": "FRS RETIREMENT CONTRIBUTIONS", "html_text": "FRS RETIREMENT CONTRIBUTIONS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 636.876, 233.04, 646.992 ], "text": "8,872", "html_text": "8,872", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 636.876, 304.32, 646.992 ], "text": "10,706", "html_text": "10,706", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 636.876, 375.6, 646.992 ], "text": "10,156", "html_text": "10,156", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 636.876, 446.88, 646.992 ], "text": "6,637", "html_text": "6,637", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 636.876, 518.16, 646.992 ], "text": "11,376", "html_text": "11,376", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 636.876, 589.44, 646.992 ], "text": "10,545", "html_text": "10,545", "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": [ 19.2, 626.76, 589.44, 636.876 ], "cells": [ { "location": [ 19.2, 626.76, 90.48, 636.876 ], "text": "572.2201", "html_text": "572.2201", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 626.76, 161.76, 636.876 ], "text": "REGULAR EMPLOYEE PENSION PLAN", "html_text": "REGULAR EMPLOYEE PENSION PLAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 626.76, 233.04, 636.876 ], "text": "8,291", "html_text": "8,291", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 626.76, 304.32, 636.876 ], "text": "29,406", "html_text": "29,406", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 626.76, 375.6, 636.876 ], "text": "38,399", "html_text": "38,399", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 626.76, 446.88, 636.876 ], "text": "30,841", "html_text": "30,841", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 626.76, 518.16, 636.876 ], "text": "52,872", "html_text": "52,872", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 626.76, 589.44, 636.876 ], "text": "49,875", "html_text": "49,875", "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": [ 19.2, 616.644, 589.44, 626.76 ], "cells": [ { "location": [ 19.2, 616.644, 90.48, 626.76 ], "text": "572.2202", "html_text": "572.2202", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 616.644, 161.76, 626.76 ], "text": "DEFERRED COMP (CITY SHARE)", "html_text": "DEFERRED COMP (CITY SHARE)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 616.644, 233.04, 626.76 ], "text": "24", "html_text": "24", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 616.644, 304.32, 626.76 ], "text": "153", "html_text": "153", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 616.644, 375.6, 626.76 ], "text": "26", "html_text": "26", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 616.644, 446.88, 626.76 ], "text": "23", "html_text": "23", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 616.644, 518.16, 626.76 ], "text": "36", "html_text": "36", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 616.644, 589.44, 626.76 ], "text": "38", "html_text": "38", "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": [ 19.2, 606.528, 589.44, 616.644 ], "cells": [ { "location": [ 19.2, 606.528, 90.48, 616.644 ], "text": "572.2203", "html_text": "572.2203", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 606.528, 161.76, 616.644 ], "text": "REGULAR EMPLOYEE Defined Contribution PLAN", "html_text": "REGULAR EMPLOYEE Defined Contribution PLAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 606.528, 233.04, 616.644 ], "text": "3,807", "html_text": "3,807", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 606.528, 304.32, 616.644 ], "text": "2,085", "html_text": "2,085", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 606.528, 375.6, 616.644 ], "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": [ 375.6, 606.528, 446.88, 616.644 ], "text": "(1,444)", "html_text": "(1,444)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 606.528, 518.16, 616.644 ], "text": "(1,444)", "html_text": "(1,444)", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 606.528, 589.44, 616.644 ], "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": [ 19.2, 596.412, 589.44, 606.528 ], "cells": [ { "location": [ 19.2, 596.412, 90.48, 606.528 ], "text": "572.2300", "html_text": "572.2300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 596.412, 161.76, 606.528 ], "text": "GROUP INSURANCE", "html_text": "GROUP INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 596.412, 233.04, 606.528 ], "text": "49,565", "html_text": "49,565", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 596.412, 304.32, 606.528 ], "text": "50,920", "html_text": "50,920", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 596.412, 375.6, 606.528 ], "text": "54,745", "html_text": "54,745", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 596.412, 446.88, 606.528 ], "text": "23,183", "html_text": "23,183", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 596.412, 518.16, 606.528 ], "text": "37,160", "html_text": "37,160", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 596.412, 589.44, 606.528 ], "text": "42,942", "html_text": "42,942", "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": 13, "location": [ 19.2, 586.296, 589.44, 596.412 ], "cells": [ { "location": [ 19.2, 586.296, 90.48, 596.412 ], "text": "572.2301", "html_text": "572.2301", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 586.296, 161.76, 596.412 ], "text": "GROUP INSURANCE (DEPENDENT)", "html_text": "GROUP INSURANCE (DEPENDENT)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 586.296, 233.04, 596.412 ], "text": "1,269", "html_text": "1,269", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 586.296, 304.32, 596.412 ], "text": "80", "html_text": "80", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 586.296, 375.6, 596.412 ], "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": [ 375.6, 586.296, 446.88, 596.412 ], "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": [ 446.88, 586.296, 518.16, 596.412 ], "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": [ 518.16, 586.296, 589.44, 596.412 ], "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": 14, "location": [ 19.2, 576.18, 589.44, 586.296 ], "cells": [ { "location": [ 19.2, 576.18, 90.48, 586.296 ], "text": "572.2304", "html_text": "572.2304", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 576.18, 161.76, 586.296 ], "text": "GROUP INSURANCE HRA", "html_text": "GROUP INSURANCE HRA", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 576.18, 233.04, 586.296 ], "text": "6,731", "html_text": "6,731", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 576.18, 304.32, 586.296 ], "text": "9,496", "html_text": "9,496", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 576.18, 375.6, 586.296 ], "text": "6,000", "html_text": "6,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 576.18, 446.88, 586.296 ], "text": "8,082", "html_text": "8,082", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 576.18, 518.16, 586.296 ], "text": "9,582", "html_text": "9,582", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 576.18, 589.44, 586.296 ], "text": "7,160", "html_text": "7,160", "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": 15, "location": [ 19.2, 566.064, 589.44, 576.18 ], "cells": [ { "location": [ 19.2, 566.064, 90.48, 576.18 ], "text": "572.2400", "html_text": "572.2400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 566.064, 161.76, 576.18 ], "text": "WORKMEN'S COMP INSURANCE", "html_text": "WORKMEN'S COMP INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 566.064, 233.04, 576.18 ], "text": "1,173", "html_text": "1,173", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 566.064, 304.32, 576.18 ], "text": "4,500", "html_text": "4,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 566.064, 375.6, 576.18 ], "text": "4,567", "html_text": "4,567", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 566.064, 446.88, 576.18 ], "text": "2,082", "html_text": "2,082", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 566.064, 518.16, 576.18 ], "text": "4,163", "html_text": "4,163", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 566.064, 589.44, 576.18 ], "text": "3,755", "html_text": "3,755", "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": 16, "location": [ 19.2, 555.948, 589.44, 566.064 ], "cells": [ { "location": [ 19.2, 555.948, 90.48, 566.064 ], "text": "572.3100", "html_text": "572.3100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 555.948, 161.76, 566.064 ], "text": "PROFESSIONAL SERVICES", "html_text": "PROFESSIONAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 555.948, 233.04, 566.064 ], "text": "525", "html_text": "525", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 555.948, 304.32, 566.064 ], "text": "4,561", "html_text": "4,561", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 555.948, 375.6, 566.064 ], "text": "53,000", "html_text": "53,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 555.948, 446.88, 566.064 ], "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": [ 446.88, 555.948, 518.16, 566.064 ], "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": [ 518.16, 555.948, 589.44, 566.064 ], "text": "43,000", "html_text": "43,000", "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": 17, "location": [ 19.2, 545.832, 589.44, 555.948 ], "cells": [ { "location": [ 19.2, 545.832, 90.48, 555.948 ], "text": "572.3107", "html_text": "572.3107", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 545.832, 161.76, 555.948 ], "text": "PROFESSIONAL SERVICES (FRDAP)", "html_text": "PROFESSIONAL SERVICES (FRDAP)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 545.832, 233.04, 555.948 ], "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": [ 233.04, 545.832, 304.32, 555.948 ], "text": "300", "html_text": "300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 545.832, 375.6, 555.948 ], "text": "1,500", "html_text": "1,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 545.832, 446.88, 555.948 ], "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": [ 446.88, 545.832, 518.16, 555.948 ], "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": [ 518.16, 545.832, 589.44, 555.948 ], "text": "1,500", "html_text": "1,500", "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": 18, "location": [ 19.2, 535.716, 589.44, 545.832 ], "cells": [ { "location": [ 19.2, 535.716, 90.48, 545.832 ], "text": "572.3400", "html_text": "572.3400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 535.716, 161.76, 545.832 ], "text": "CONTRACTUAL SERVICES", "html_text": "CONTRACTUAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 535.716, 233.04, 545.832 ], "text": "735", "html_text": "735", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 535.716, 304.32, 545.832 ], "text": "4,127", "html_text": "4,127", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 535.716, 375.6, 545.832 ], "text": "7,260", "html_text": "7,260", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 535.716, 446.88, 545.832 ], "text": "12,560", "html_text": "12,560", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 535.716, 518.16, 545.832 ], "text": "21,531", "html_text": "21,531", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 535.716, 589.44, 545.832 ], "text": "11,260", "html_text": "11,260", "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": 19, "location": [ 19.2, 525.6, 589.44, 535.716 ], "cells": [ { "location": [ 19.2, 525.6, 90.48, 535.716 ], "text": "572.4000", "html_text": "572.4000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 525.6, 161.76, 535.716 ], "text": "TRAVEL", "html_text": "TRAVEL", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 525.6, 233.04, 535.716 ], "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": [ 233.04, 525.6, 304.32, 535.716 ], "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": [ 304.32, 525.6, 375.6, 535.716 ], "text": "250", "html_text": "250", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 525.6, 446.88, 535.716 ], "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": [ 446.88, 525.6, 518.16, 535.716 ], "text": "100", "html_text": "100", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 525.6, 589.44, 535.716 ], "text": "250", "html_text": "250", "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": 20, "location": [ 19.2, 515.484, 589.44, 525.6 ], "cells": [ { "location": [ 19.2, 515.484, 90.48, 525.6 ], "text": "572.4100", "html_text": "572.4100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 515.484, 161.76, 525.6 ], "text": "COMMUNICATION SERVICES", "html_text": "COMMUNICATION SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 515.484, 233.04, 525.6 ], "text": "2,536", "html_text": "2,536", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 515.484, 304.32, 525.6 ], "text": "3,054", "html_text": "3,054", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 515.484, 375.6, 525.6 ], "text": "2,800", "html_text": "2,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 515.484, 446.88, 525.6 ], "text": "2,075", "html_text": "2,075", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 515.484, 518.16, 525.6 ], "text": "3,552", "html_text": "3,552", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 515.484, 589.44, 525.6 ], "text": "3,550", "html_text": "3,550", "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": 21, "location": [ 19.2, 505.368, 589.44, 515.484 ], "cells": [ { "location": [ 19.2, 505.368, 90.48, 515.484 ], "text": "572.4300", "html_text": "572.4300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 505.368, 161.76, 515.484 ], "text": "UTILITY SERVICES", "html_text": "UTILITY SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 505.368, 233.04, 515.484 ], "text": "50,961", "html_text": "50,961", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 505.368, 304.32, 515.484 ], "text": "47,143", "html_text": "47,143", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 505.368, 375.6, 515.484 ], "text": "55,000", "html_text": "55,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 505.368, 446.88, 515.484 ], "text": "35,225", "html_text": "35,225", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 505.368, 518.16, 515.484 ], "text": "60,400", "html_text": "60,400", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 505.368, 589.44, 515.484 ], "text": "62,000", "html_text": "62,000", "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": 22, "location": [ 19.2, 495.252, 589.44, 505.368 ], "cells": [ { "location": [ 19.2, 495.252, 90.48, 505.368 ], "text": "572.4400", "html_text": "572.4400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 495.252, 161.76, 505.368 ], "text": "RENTALS (EQUIPMENT & OTHERS)", "html_text": "RENTALS (EQUIPMENT & OTHERS)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 495.252, 233.04, 505.368 ], "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": [ 233.04, 495.252, 304.32, 505.368 ], "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": [ 304.32, 495.252, 375.6, 505.368 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 495.252, 446.88, 505.368 ], "text": "4,983", "html_text": "4,983", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 495.252, 518.16, 505.368 ], "text": "4,983", "html_text": "4,983", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 495.252, 589.44, 505.368 ], "text": "3,000", "html_text": "3,000", "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": 23, "location": [ 19.2, 485.136, 589.44, 495.252 ], "cells": [ { "location": [ 19.2, 485.136, 90.48, 495.252 ], "text": "572.4500", "html_text": "572.4500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 485.136, 161.76, 495.252 ], "text": "GENERAL INSURANCE", "html_text": "GENERAL INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 485.136, 233.04, 495.252 ], "text": "12,237", "html_text": "12,237", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 485.136, 304.32, 495.252 ], "text": "23,642", "html_text": "23,642", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 485.136, 375.6, 495.252 ], "text": "21,283", "html_text": "21,283", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 485.136, 446.88, 495.252 ], "text": "10,270", "html_text": "10,270", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 485.136, 518.16, 495.252 ], "text": "22,620", "html_text": "22,620", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 485.136, 589.44, 495.252 ], "text": "20,245", "html_text": "20,245", "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": 24, "location": [ 19.2, 475.02, 589.44, 485.136 ], "cells": [ { "location": [ 19.2, 475.02, 90.48, 485.136 ], "text": "572.4501", "html_text": "572.4501", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 475.02, 161.76, 485.136 ], "text": "GENERAL INSURANCE (SPECIAL EVENTS)", "html_text": "GENERAL INSURANCE (SPECIAL EVENTS)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 475.02, 233.04, 485.136 ], "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": [ 233.04, 475.02, 304.32, 485.136 ], "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": [ 304.32, 475.02, 375.6, 485.136 ], "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": [ 375.6, 475.02, 446.88, 485.136 ], "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": [ 446.88, 475.02, 518.16, 485.136 ], "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": [ 518.16, 475.02, 589.44, 485.136 ], "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": 25, "location": [ 19.2, 464.904, 589.44, 475.02 ], "cells": [ { "location": [ 19.2, 464.904, 90.48, 475.02 ], "text": "572.4600", "html_text": "572.4600", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 464.904, 161.76, 475.02 ], "text": "REPAIR AND MAINTENANCE", "html_text": "REPAIR AND MAINTENANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 464.904, 233.04, 475.02 ], "text": "23,664", "html_text": "23,664", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 464.904, 304.32, 475.02 ], "text": "27,306", "html_text": "27,306", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 464.904, 375.6, 475.02 ], "text": "24,000", "html_text": "24,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 464.904, 446.88, 475.02 ], "text": "9,950", "html_text": "9,950", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 464.904, 518.16, 475.02 ], "text": "19,000", "html_text": "19,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 464.904, 589.44, 475.02 ], "text": "24,000", "html_text": "24,000", "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": 26, "location": [ 19.2, 454.788, 589.44, 464.904 ], "cells": [ { "location": [ 19.2, 454.788, 90.48, 464.904 ], "text": "572.4602", "html_text": "572.4602", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 454.788, 161.76, 464.904 ], "text": "BALLFIELDS/CONCESSIONS REPAIR/MAINTENANCE", "html_text": "BALLFIELDS/CONCESSIONS REPAIR/MAINTENANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 454.788, 233.04, 464.904 ], "text": "9,497", "html_text": "9,497", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 454.788, 304.32, 464.904 ], "text": "5,098", "html_text": "5,098", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 454.788, 375.6, 464.904 ], "text": "7,000", "html_text": "7,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 454.788, 446.88, 464.904 ], "text": "2,689", "html_text": "2,689", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 454.788, 518.16, 464.904 ], "text": "6,500", "html_text": "6,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 454.788, 589.44, 464.904 ], "text": "7,000", "html_text": "7,000", "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": 27, "location": [ 19.2, 444.672, 589.44, 454.788 ], "cells": [ { "location": [ 19.2, 444.672, 90.48, 454.788 ], "text": "572.4603", "html_text": "572.4603", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 444.672, 161.76, 454.788 ], "text": "REPAIR AND MAINTENANCE - DEBRIS REMOVAL", "html_text": "REPAIR AND MAINTENANCE - DEBRIS REMOVAL", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 444.672, 233.04, 454.788 ], "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": [ 233.04, 444.672, 304.32, 454.788 ], "text": "5,800", "html_text": "5,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 444.672, 375.6, 454.788 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 444.672, 446.88, 454.788 ], "text": "5,900", "html_text": "5,900", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 444.672, 518.16, 454.788 ], "text": "8,400", "html_text": "8,400", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 444.672, 589.44, 454.788 ], "text": "5,000", "html_text": "5,000", "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": 28, "location": [ 19.2, 434.556, 589.44, 444.672 ], "cells": [ { "location": [ 19.2, 434.556, 90.48, 444.672 ], "text": "572.4604", "html_text": "572.4604", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 434.556, 161.76, 444.672 ], "text": "HURRICANE MILTON EXPENSES", "html_text": "HURRICANE MILTON EXPENSES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 434.556, 233.04, 444.672 ], "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": [ 233.04, 434.556, 304.32, 444.672 ], "text": "1,030", "html_text": "1,030", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 434.556, 375.6, 444.672 ], "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": [ 375.6, 434.556, 446.88, 444.672 ], "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": [ 446.88, 434.556, 518.16, 444.672 ], "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": [ 518.16, 434.556, 589.44, 444.672 ], "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": 29, "location": [ 19.2, 424.44, 589.44, 434.556 ], "cells": [ { "location": [ 19.2, 424.44, 90.48, 434.556 ], "text": "572.4900", "html_text": "572.4900", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 424.44, 161.76, 434.556 ], "text": "OTHER CURRENT CHARGES", "html_text": "OTHER CURRENT CHARGES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 424.44, 233.04, 434.556 ], "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": [ 233.04, 424.44, 304.32, 434.556 ], "text": "1,224", "html_text": "1,224", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 424.44, 375.6, 434.556 ], "text": "300", "html_text": "300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 424.44, 446.88, 434.556 ], "text": "587", "html_text": "587", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 424.44, 518.16, 434.556 ], "text": "650", "html_text": "650", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 424.44, 589.44, 434.556 ], "text": "300", "html_text": "300", "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": 30, "location": [ 19.2, 414.324, 589.44, 424.44 ], "cells": [ { "location": [ 19.2, 414.324, 90.48, 424.44 ], "text": "572.5200", "html_text": "572.5200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 414.324, 161.76, 424.44 ], "text": "OPERATING SUPPLIES", "html_text": "OPERATING SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 414.324, 233.04, 424.44 ], "text": "11,534", "html_text": "11,534", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 414.324, 304.32, 424.44 ], "text": "13,523", "html_text": "13,523", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 414.324, 375.6, 424.44 ], "text": "12,500", "html_text": "12,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 414.324, 446.88, 424.44 ], "text": "8,546", "html_text": "8,546", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 414.324, 518.16, 424.44 ], "text": "14,652", "html_text": "14,652", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 414.324, 589.44, 424.44 ], "text": "13,500", "html_text": "13,500", "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": 31, "location": [ 19.2, 404.208, 589.44, 414.324 ], "cells": [ { "location": [ 19.2, 404.208, 90.48, 414.324 ], "text": "572.5202", "html_text": "572.5202", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 404.208, 161.76, 414.324 ], "text": "OPERATING SUPPLIES-FUEL", "html_text": "OPERATING SUPPLIES-FUEL", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 404.208, 233.04, 414.324 ], "text": "6,738", "html_text": "6,738", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 404.208, 304.32, 414.324 ], "text": "7,176", "html_text": "7,176", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 404.208, 375.6, 414.324 ], "text": "8,000", "html_text": "8,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 404.208, 446.88, 414.324 ], "text": "4,614", "html_text": "4,614", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 404.208, 518.16, 414.324 ], "text": "8,500", "html_text": "8,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 404.208, 589.44, 414.324 ], "text": "9,000", "html_text": "9,000", "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": 32, "location": [ 19.2, 394.092, 589.44, 404.208 ], "cells": [ { "location": [ 19.2, 394.092, 90.48, 404.208 ], "text": "572.5204", "html_text": "572.5204", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 394.092, 161.76, 404.208 ], "text": "SMALL TOOLS & EQUIPMENT", "html_text": "SMALL TOOLS & EQUIPMENT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 394.092, 233.04, 404.208 ], "text": "1,281", "html_text": "1,281", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 394.092, 304.32, 404.208 ], "text": "2,322", "html_text": "2,322", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 394.092, 375.6, 404.208 ], "text": "3,500", "html_text": "3,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 394.092, 446.88, 404.208 ], "text": "436", "html_text": "436", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 394.092, 518.16, 404.208 ], "text": "3,500", "html_text": "3,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 394.092, 589.44, 404.208 ], "text": "3,500", "html_text": "3,500", "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": 33, "location": [ 19.2, 383.976, 589.44, 394.092 ], "cells": [ { "location": [ 19.2, 383.976, 90.48, 394.092 ], "text": "572.5402", "html_text": "572.5402", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 383.976, 161.76, 394.092 ], "text": "TRAINING", "html_text": "TRAINING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 383.976, 233.04, 394.092 ], "text": "686", "html_text": "686", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 383.976, 304.32, 394.092 ], "text": "54", "html_text": "54", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 383.976, 375.6, 394.092 ], "text": "1,200", "html_text": "1,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 383.976, 446.88, 394.092 ], "text": "89", "html_text": "89", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 383.976, 518.16, 394.092 ], "text": "600", "html_text": "600", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 383.976, 589.44, 394.092 ], "text": "1,200", "html_text": "1,200", "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": 34, "location": [ 19.2, 373.86, 589.44, 383.976 ], "cells": [ { "location": [ 19.2, 373.86, 90.48, 383.976 ], "text": "572.6100", "html_text": "572.6100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 373.86, 161.76, 383.976 ], "text": "LAND ACQUISITION", "html_text": "LAND ACQUISITION", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 373.86, 233.04, 383.976 ], "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": [ 233.04, 373.86, 304.32, 383.976 ], "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": [ 304.32, 373.86, 375.6, 383.976 ], "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": [ 375.6, 373.86, 446.88, 383.976 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 373.86, 518.16, 383.976 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 373.86, 589.44, 383.976 ], "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": 35, "location": [ 19.2, 363.744, 589.44, 373.86 ], "cells": [ { "location": [ 19.2, 363.744, 90.48, 373.86 ], "text": "572.6400", "html_text": "572.6400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 363.744, 161.76, 373.86 ], "text": "CAPITAL OUTLAY", "html_text": "CAPITAL OUTLAY", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 363.744, 233.04, 373.86 ], "text": "31,417", "html_text": "31,417", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 363.744, 304.32, 373.86 ], "text": "11,463", "html_text": "11,463", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 363.744, 375.6, 373.86 ], "text": "640,500", "html_text": "640,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 363.744, 446.88, 373.86 ], "text": "41,927", "html_text": "41,927", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 363.744, 518.16, 373.86 ], "text": "854,900", "html_text": "854,900", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 363.744, 589.44, 373.86 ], "text": "408,500", "html_text": "408,500", "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": 36, "location": [ 19.2, 353.628, 589.44, 363.744 ], "cells": [ { "location": [ 19.2, 353.628, 90.48, 363.744 ], "text": "572.6421", "html_text": "572.6421", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 353.628, 161.76, 363.744 ], "text": "CAPITAL OUTLAY FRDAP (MLK)", "html_text": "CAPITAL OUTLAY FRDAP (MLK)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 353.628, 233.04, 363.744 ], "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": [ 233.04, 353.628, 304.32, 363.744 ], "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": [ 304.32, 353.628, 375.6, 363.744 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 353.628, 446.88, 363.744 ], "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": [ 446.88, 353.628, 518.16, 363.744 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 353.628, 589.44, 363.744 ], "text": "250,000", "html_text": "250,000", "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": 37, "location": [ 19.2, 343.512, 589.44, 353.628 ], "cells": [ { "location": [ 19.2, 343.512, 90.48, 353.628 ], "text": "572.6422", "html_text": "572.6422", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 343.512, 161.76, 353.628 ], "text": "CAPITAL OUTLAY FRDAP (KDSC SPLASH PAD & IMPROVEMENTS)", "html_text": "CAPITAL OUTLAY FRDAP (KDSC SPLASH PAD & IMPROVEMENTS)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 343.512, 233.04, 353.628 ], "text": "766", "html_text": "766", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.04, 343.512, 304.32, 353.628 ], "text": "688,789", "html_text": "688,789", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.32, 343.512, 375.6, 353.628 ], "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": [ 375.6, 343.512, 446.88, 353.628 ], "text": "74,092", "html_text": "74,092", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 446.88, 343.512, 518.16, 353.628 ], "text": "74,092", "html_text": "74,092", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.16, 343.512, 589.44, 353.628 ], "text": "125,000", "html_text": "125,000", "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": 38, "location": [ 19.2, 333.396, 589.44, 343.512 ], "cells": [ { "location": [ 19.2, 333.396, 90.48, 343.512 ], "text": "572.6423", "html_text": "572.6423", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 333.396, 161.76, 343.512 ], "text": "CAPITAL OUTLAY FRDAP (COMMUNITY CENTER)", "html_text": "CAPITAL OUTLAY FRDAP (COMMUNITY CENTER)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 333.396, 233.04, 343.512 ], "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": [ 233.04, 333.396, 304.32, 343.512 ], "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": [ 304.32, 333.396, 375.6, 343.512 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.6, 333.396, 446.88, 343.512 ], "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": [ 446.88, 333.396, 518.16, 343.512 ], "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": [ 518.16, 333.396, 589.44, 343.512 ], "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": 39, "location": [ 19.2, 323.28, 589.44, 333.396 ], "cells": [ { "location": [ 19.2, 323.28, 90.48, 333.396 ], "text": "572.6424", "html_text": "572.6424", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 323.28, 161.76, 333.396 ], "text": "CAPITAL OUTLAY - DOWNTOWN MASTER PLAN", "html_text": "CAPITAL OUTLAY - DOWNTOWN MASTER PLAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.76, 323.28, 233.04, 333.396 ], "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": [ 233.04, 323.28, 304.32, 333.396 ], "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": [ 304.32, 323.28, 375.6, 333.396 ], "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": [ 375.6, 323.28, 446.88, 333.396 ], "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": [ 446.88, 323.28, 518.16, 333.396 ], "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": [ 518.16, 323.28, 589.44, 333.396 ], "text": "75,000", "html_text": "75,000", "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": 40, "n_cols": 8, "ref": "#/tables/0", "reading_order": 0 }, { "page": 20, "type": "TEXT", "location": { "l": 260.4, "t": 318.48, "r": 587.76, "b": 308.88 }, "text": "SUB-TOTAL** 447,920 1,190,908 1,270,043 432,203 1,511,161 1,415,766", "reading_order": 1 } ] }, { "page": 21, "items": [ { "page": 21, "type": "TABLE", "location": { "l": 19.4362, "t": 728.7695, "r": 587.6443, "b": 579.5122 }, "text": "
SPECIAL EVENTS - 7400Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
574.3400CONTRACTUAL SERVICES20,5666,00031,83031,97331,97331,973
574.4000TRAVEL PER DIEM000000
574.4400RENTALS13,815015,23114,17814,17815,000
574.4500GENERAL INSURANCE000000
574.4800OTHER COMMUNITY EVENTS25,45034,43033,92528,15665,00033,925
574.4900OTHER CURRENT CHARGES1,40201,8224001,0001,000
574.4901OTHER CURRENT CHARGES - REFUNDS07,0350000
574.5100OFFICE SUPPLIES000000
574.5200OPERATING SUPPLIES22,1718,00125,53315,97620,00020,000
574.6400CAPITAL OUTLAY000000
", "rows": [ { "row_index": 0, "location": [ 19.4362, 715.2007, 587.6443, 728.7695 ], "cells": [ { "location": [ 19.4362, 715.2007, 90.4622, 728.7695 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 715.2007, 161.4882, 728.7695 ], "text": "SPECIAL EVENTS - 7400", "html_text": "SPECIAL EVENTS - 7400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.4882, 715.2007, 232.5142, 728.7695 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.5142, 715.2007, 303.5403, 728.7695 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.5403, 715.2007, 374.5663, 728.7695 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.5663, 715.2007, 445.5923, 728.7695 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.5923, 715.2007, 516.6183, 728.7695 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 516.6183, 715.2007, 587.6443, 728.7695 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 19.4362, 701.6318, 587.6443, 715.2007 ], "cells": [ { "location": [ 19.4362, 701.6318, 90.4622, 715.2007 ], "text": "574.3400", "html_text": "574.3400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 701.6318, 161.4882, 715.2007 ], "text": "CONTRACTUAL SERVICES", "html_text": "CONTRACTUAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.4882, 701.6318, 232.5142, 715.2007 ], "text": "20,566", "html_text": "20,566", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.5142, 701.6318, 303.5403, 715.2007 ], "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" }, { "location": [ 303.5403, 701.6318, 374.5663, 715.2007 ], "text": "31,830", "html_text": "31,830", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.5663, 701.6318, 445.5923, 715.2007 ], "text": "31,973", "html_text": "31,973", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.5923, 701.6318, 516.6183, 715.2007 ], "text": "31,973", "html_text": "31,973", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 516.6183, 701.6318, 587.6443, 715.2007 ], "text": "31,973", "html_text": "31,973", "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": [ 19.4362, 688.063, 587.6443, 701.6318 ], "cells": [ { "location": [ 19.4362, 688.063, 90.4622, 701.6318 ], "text": "574.4000", "html_text": "574.4000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 688.063, 161.4882, 701.6318 ], "text": "TRAVEL PER DIEM", "html_text": "TRAVEL PER DIEM", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.4882, 688.063, 232.5142, 701.6318 ], "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": [ 232.5142, 688.063, 303.5403, 701.6318 ], "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": [ 303.5403, 688.063, 374.5663, 701.6318 ], "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": [ 374.5663, 688.063, 445.5923, 701.6318 ], "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": [ 445.5923, 688.063, 516.6183, 701.6318 ], "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": [ 516.6183, 688.063, 587.6443, 701.6318 ], "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": [ 19.4362, 674.4941, 587.6443, 688.063 ], "cells": [ { "location": [ 19.4362, 674.4941, 90.4622, 688.063 ], "text": "574.4400", "html_text": "574.4400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 674.4941, 161.4882, 688.063 ], "text": "RENTALS", "html_text": "RENTALS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.4882, 674.4941, 232.5142, 688.063 ], "text": "13,815", "html_text": "13,815", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.5142, 674.4941, 303.5403, 688.063 ], "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": [ 303.5403, 674.4941, 374.5663, 688.063 ], "text": "15,231", "html_text": "15,231", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.5663, 674.4941, 445.5923, 688.063 ], "text": "14,178", "html_text": "14,178", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.5923, 674.4941, 516.6183, 688.063 ], "text": "14,178", "html_text": "14,178", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 516.6183, 674.4941, 587.6443, 688.063 ], "text": "15,000", "html_text": "15,000", "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": [ 19.4362, 660.9253, 587.6443, 674.4941 ], "cells": [ { "location": [ 19.4362, 660.9253, 90.4622, 674.4941 ], "text": "574.4500", "html_text": "574.4500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 660.9253, 161.4882, 674.4941 ], "text": "GENERAL INSURANCE", "html_text": "GENERAL INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.4882, 660.9253, 232.5142, 674.4941 ], "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": [ 232.5142, 660.9253, 303.5403, 674.4941 ], "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": [ 303.5403, 660.9253, 374.5663, 674.4941 ], "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": [ 374.5663, 660.9253, 445.5923, 674.4941 ], "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": [ 445.5923, 660.9253, 516.6183, 674.4941 ], "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": [ 516.6183, 660.9253, 587.6443, 674.4941 ], "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": 5, "location": [ 19.4362, 647.3564, 587.6443, 660.9253 ], "cells": [ { "location": [ 19.4362, 647.3564, 90.4622, 660.9253 ], "text": "574.4800", "html_text": "574.4800", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 647.3564, 161.4882, 660.9253 ], "text": "OTHER COMMUNITY EVENTS", "html_text": "OTHER COMMUNITY EVENTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.4882, 647.3564, 232.5142, 660.9253 ], "text": "25,450", "html_text": "25,450", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.5142, 647.3564, 303.5403, 660.9253 ], "text": "34,430", "html_text": "34,430", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.5403, 647.3564, 374.5663, 660.9253 ], "text": "33,925", "html_text": "33,925", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.5663, 647.3564, 445.5923, 660.9253 ], "text": "28,156", "html_text": "28,156", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.5923, 647.3564, 516.6183, 660.9253 ], "text": "65,000", "html_text": "65,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 516.6183, 647.3564, 587.6443, 660.9253 ], "text": "33,925", "html_text": "33,925", "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": [ 19.4362, 633.7876, 587.6443, 647.3564 ], "cells": [ { "location": [ 19.4362, 633.7876, 90.4622, 647.3564 ], "text": "574.4900", "html_text": "574.4900", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 633.7876, 161.4882, 647.3564 ], "text": "OTHER CURRENT CHARGES", "html_text": "OTHER CURRENT CHARGES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.4882, 633.7876, 232.5142, 647.3564 ], "text": "1,402", "html_text": "1,402", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.5142, 633.7876, 303.5403, 647.3564 ], "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": [ 303.5403, 633.7876, 374.5663, 647.3564 ], "text": "1,822", "html_text": "1,822", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.5663, 633.7876, 445.5923, 647.3564 ], "text": "400", "html_text": "400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.5923, 633.7876, 516.6183, 647.3564 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 516.6183, 633.7876, 587.6443, 647.3564 ], "text": "1,000", "html_text": "1,000", "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": [ 19.4362, 620.2187, 587.6443, 633.7876 ], "cells": [ { "location": [ 19.4362, 620.2187, 90.4622, 633.7876 ], "text": "574.4901", "html_text": "574.4901", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 620.2187, 161.4882, 633.7876 ], "text": "OTHER CURRENT CHARGES - REFUNDS", "html_text": "OTHER CURRENT CHARGES - REFUNDS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.4882, 620.2187, 232.5142, 633.7876 ], "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": [ 232.5142, 620.2187, 303.5403, 633.7876 ], "text": "7,035", "html_text": "7,035", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.5403, 620.2187, 374.5663, 633.7876 ], "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": [ 374.5663, 620.2187, 445.5923, 633.7876 ], "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": [ 445.5923, 620.2187, 516.6183, 633.7876 ], "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": [ 516.6183, 620.2187, 587.6443, 633.7876 ], "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": [ 19.4362, 606.6499, 587.6443, 620.2187 ], "cells": [ { "location": [ 19.4362, 606.6499, 90.4622, 620.2187 ], "text": "574.5100", "html_text": "574.5100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 606.6499, 161.4882, 620.2187 ], "text": "OFFICE SUPPLIES", "html_text": "OFFICE SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.4882, 606.6499, 232.5142, 620.2187 ], "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": [ 232.5142, 606.6499, 303.5403, 620.2187 ], "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": [ 303.5403, 606.6499, 374.5663, 620.2187 ], "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": [ 374.5663, 606.6499, 445.5923, 620.2187 ], "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": [ 445.5923, 606.6499, 516.6183, 620.2187 ], "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": [ 516.6183, 606.6499, 587.6443, 620.2187 ], "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": 9, "location": [ 19.4362, 593.081, 587.6443, 606.6499 ], "cells": [ { "location": [ 19.4362, 593.081, 90.4622, 606.6499 ], "text": "574.5200", "html_text": "574.5200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 593.081, 161.4882, 606.6499 ], "text": "OPERATING SUPPLIES", "html_text": "OPERATING SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.4882, 593.081, 232.5142, 606.6499 ], "text": "22,171", "html_text": "22,171", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.5142, 593.081, 303.5403, 606.6499 ], "text": "8,001", "html_text": "8,001", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 303.5403, 593.081, 374.5663, 606.6499 ], "text": "25,533", "html_text": "25,533", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.5663, 593.081, 445.5923, 606.6499 ], "text": "15,976", "html_text": "15,976", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 445.5923, 593.081, 516.6183, 606.6499 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 516.6183, 593.081, 587.6443, 606.6499 ], "text": "20,000", "html_text": "20,000", "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": [ 19.4362, 579.5122, 587.6443, 593.081 ], "cells": [ { "location": [ 19.4362, 579.5122, 90.4622, 593.081 ], "text": "574.6400", "html_text": "574.6400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 579.5122, 161.4882, 593.081 ], "text": "CAPITAL OUTLAY", "html_text": "CAPITAL OUTLAY", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.4882, 579.5122, 232.5142, 593.081 ], "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": [ 232.5142, 579.5122, 303.5403, 593.081 ], "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": [ 303.5403, 579.5122, 374.5663, 593.081 ], "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": [ 374.5663, 579.5122, 445.5923, 593.081 ], "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": [ 445.5923, 579.5122, 516.6183, 593.081 ], "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": [ 516.6183, 579.5122, 587.6443, 593.081 ], "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" } ], "n_rows": 11, "n_cols": 8, "ref": "#/tables/0", "reading_order": 0 } ] }, { "page": 22, "items": [ { "page": 22, "type": "TABLE", "location": { "l": 26.1549, "t": 729.3788, "r": 590.5237, "b": 543.4352 }, "text": "
LONG TERM DEBT SERVICE - 8200Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
82.7110PRINCIPAL (COMPLEX ADDITIONAL LAND) - MCSJ SOFTWARE000000
82.7112PRINCIPAL (CITY HALL)163,476173,110196,065183,291196,065206,696
82.7212INTEREST (CITY HALL)58,15848,23937,91537,91637,91626,985
***SUB-TOTAL***
LIBRARY, PARKS, SP EVENTS, DEBT TOTAL
***TOTAL GENERAL FUND EXPENDITURES***
***TOTAL GENERAL FUND EXCESS/DEFICIENT
LESS RESERVE FOR COMMUNITY TRUST FUND
FUND BALANCE/COUNCIL COMMITTED FUNDS USED
***TOTAL GENERAL FUND BALANCE ADDITIONS/DELETIONS
", "rows": [ { "row_index": 0, "location": [ 26.1549, 712.4748, 590.5237, 729.3788 ], "cells": [ { "location": [ 26.1549, 712.4748, 96.701, 729.3788 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.701, 712.4748, 167.2471, 729.3788 ], "text": "LONG TERM DEBT SERVICE - 8200", "html_text": "LONG TERM DEBT SERVICE - 8200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 167.2471, 712.4748, 237.7932, 729.3788 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 237.7932, 712.4748, 308.3393, 729.3788 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.3393, 712.4748, 378.8854, 729.3788 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 378.8854, 712.4748, 449.4315, 729.3788 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 449.4315, 712.4748, 519.9776, 729.3788 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.9776, 712.4748, 590.5237, 729.3788 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 26.1549, 695.5709, 590.5237, 712.4748 ], "cells": [ { "location": [ 26.1549, 695.5709, 96.701, 712.4748 ], "text": "82.7110", "html_text": "82.7110", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.701, 695.5709, 167.2471, 712.4748 ], "text": "PRINCIPAL (COMPLEX ADDITIONAL LAND) - MCSJ SOFTWARE", "html_text": "PRINCIPAL (COMPLEX ADDITIONAL LAND) - MCSJ SOFTWARE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 167.2471, 695.5709, 237.7932, 712.4748 ], "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": [ 237.7932, 695.5709, 308.3393, 712.4748 ], "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": [ 308.3393, 695.5709, 378.8854, 712.4748 ], "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": [ 378.8854, 695.5709, 449.4315, 712.4748 ], "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": [ 449.4315, 695.5709, 519.9776, 712.4748 ], "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": [ 519.9776, 695.5709, 590.5237, 712.4748 ], "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": 2, "location": [ 26.1549, 678.6669, 590.5237, 695.5709 ], "cells": [ { "location": [ 26.1549, 678.6669, 96.701, 695.5709 ], "text": "82.7112", "html_text": "82.7112", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.701, 678.6669, 167.2471, 695.5709 ], "text": "PRINCIPAL (CITY HALL)", "html_text": "PRINCIPAL (CITY HALL)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 167.2471, 678.6669, 237.7932, 695.5709 ], "text": "163,476", "html_text": "163,476", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 237.7932, 678.6669, 308.3393, 695.5709 ], "text": "173,110", "html_text": "173,110", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.3393, 678.6669, 378.8854, 695.5709 ], "text": "196,065", "html_text": "196,065", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 378.8854, 678.6669, 449.4315, 695.5709 ], "text": "183,291", "html_text": "183,291", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 449.4315, 678.6669, 519.9776, 695.5709 ], "text": "196,065", "html_text": "196,065", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.9776, 678.6669, 590.5237, 695.5709 ], "text": "206,696", "html_text": "206,696", "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": [ 26.1549, 661.7629, 590.5237, 678.6669 ], "cells": [ { "location": [ 26.1549, 661.7629, 96.701, 678.6669 ], "text": "82.7212", "html_text": "82.7212", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 96.701, 661.7629, 167.2471, 678.6669 ], "text": "INTEREST (CITY HALL)", "html_text": "INTEREST (CITY HALL)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 167.2471, 661.7629, 237.7932, 678.6669 ], "text": "58,158", "html_text": "58,158", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 237.7932, 661.7629, 308.3393, 678.6669 ], "text": "48,239", "html_text": "48,239", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 308.3393, 661.7629, 378.8854, 678.6669 ], "text": "37,915", "html_text": "37,915", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 378.8854, 661.7629, 449.4315, 678.6669 ], "text": "37,916", "html_text": "37,916", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 449.4315, 661.7629, 519.9776, 678.6669 ], "text": "37,916", "html_text": "37,916", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.9776, 661.7629, 590.5237, 678.6669 ], "text": "26,985", "html_text": "26,985", "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": [ 26.1549, 644.859, 590.5237, 661.7629 ], "cells": [ { "location": [ 26.1549, 644.859, 590.5237, 661.7629 ], "text": "***SUB-TOTAL***", "html_text": "***SUB-TOTAL***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 8, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 26.1549, 627.955, 590.5237, 644.859 ], "cells": [ { "location": [ 26.1549, 627.955, 590.5237, 644.859 ], "text": "LIBRARY, PARKS, SP EVENTS, DEBT TOTAL", "html_text": "LIBRARY, PARKS, SP EVENTS, DEBT TOTAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 8, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 26.1549, 611.0511, 590.5237, 627.955 ], "cells": [ { "location": [ 26.1549, 611.0511, 590.5237, 627.955 ], "text": "***TOTAL GENERAL FUND EXPENDITURES***", "html_text": "***TOTAL GENERAL FUND EXPENDITURES***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 8, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 26.1549, 594.1471, 590.5237, 611.0511 ], "cells": [ { "location": [ 26.1549, 594.1471, 590.5237, 611.0511 ], "text": "***TOTAL GENERAL FUND EXCESS/DEFICIENT", "html_text": "***TOTAL GENERAL FUND EXCESS/DEFICIENT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 8, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 26.1549, 577.2431, 590.5237, 594.1471 ], "cells": [ { "location": [ 26.1549, 577.2431, 590.5237, 594.1471 ], "text": "LESS RESERVE FOR COMMUNITY TRUST FUND", "html_text": "LESS RESERVE FOR COMMUNITY TRUST FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 8, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 26.1549, 560.3392, 590.5237, 577.2431 ], "cells": [ { "location": [ 26.1549, 560.3392, 590.5237, 577.2431 ], "text": "FUND BALANCE/COUNCIL COMMITTED FUNDS USED", "html_text": "FUND BALANCE/COUNCIL COMMITTED FUNDS USED", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 8, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 26.1549, 543.4352, 590.5237, 560.3392 ], "cells": [ { "location": [ 26.1549, 543.4352, 590.5237, 560.3392 ], "text": "***TOTAL GENERAL FUND BALANCE ADDITIONS/DELETIONS", "html_text": "***TOTAL GENERAL FUND BALANCE ADDITIONS/DELETIONS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 8, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 11, "n_cols": 8, "ref": "#/tables/0", "reading_order": 0 } ] }, { "page": 23, "items": [ { "page": 23, "type": "TEXT", "location": { "l": 116.857, "t": 613.1071, "r": 250.9906, "b": 593.43 }, "text": "CITY OF BUSHNELL\nFISCAL YEAR 2026-2027 BUDGET", "reading_order": 0 }, { "page": 23, "type": "TITLE", "location": { "l": 150.2105, "t": 582.6317, "r": 218.1171, "b": 572.3132 }, "text": "CEMETERY - 131", "reading_order": 1, "level": 6 }, { "page": 23, "type": "TABLE", "location": { "l": 99.8204, "t": 561.9948, "r": 557.1704, "b": 514.0021 }, "text": "
REVENUESActual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
", "rows": [ { "row_index": 0, "location": [ 99.8204, 514.0021, 557.1704, 561.9948 ], "cells": [ { "location": [ 99.8204, 514.0021, 165.1561, 561.9948 ], "text": "REVENUES", "html_text": "REVENUES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 165.1561, 514.0021, 230.4918, 561.9948 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 230.4918, 514.0021, 295.8275, 561.9948 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 295.8275, 514.0021, 361.1633, 561.9948 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 361.1633, 514.0021, 426.499, 561.9948 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 426.499, 514.0021, 491.8347, 561.9948 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 491.8347, 514.0021, 557.1704, 561.9948 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "n_cols": 7, "ref": "#/tables/0", "reading_order": 2 }, { "page": 23, "type": "TABLE", "location": { "l": 52.3097, "t": 504.8835, "r": 557.4104, "b": 432.1745 }, "text": "
360.0000MISCELLANEOUS000000
361.0000INTEREST28,33918,03315,8069,97213,29613,296
364.1000SALE OF CEMETERY LOTS6,50010,5007,5003,0004,5004,500
366.0000CONTRIBUTIONS7,51622,78620,1063,7146,3676,367
366.0100MEMORIAL GIFTS000000
381.6000TRANSFER FROM GENERAL000000
389.1000CORPUS UTILIZED0000021,861
", "rows": [ { "row_index": 0, "location": [ 52.3097, 494.4965, 557.4104, 504.8835 ], "cells": [ { "location": [ 52.3097, 494.4965, 115.4473, 504.8835 ], "text": "360.0000", "html_text": "360.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 115.4473, 494.4965, 178.5849, 504.8835 ], "text": "MISCELLANEOUS", "html_text": "MISCELLANEOUS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 178.5849, 494.4965, 241.7225, 504.8835 ], "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": [ 241.7225, 494.4965, 304.8601, 504.8835 ], "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": [ 304.8601, 494.4965, 367.9976, 504.8835 ], "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" }, { "location": [ 367.9976, 494.4965, 431.1352, 504.8835 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 431.1352, 494.4965, 494.2728, 504.8835 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 494.2728, 494.4965, 557.4104, 504.8835 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 52.3097, 484.1095, 557.4104, 494.4965 ], "cells": [ { "location": [ 52.3097, 484.1095, 115.4473, 494.4965 ], "text": "361.0000", "html_text": "361.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 115.4473, 484.1095, 178.5849, 494.4965 ], "text": "INTEREST", "html_text": "INTEREST", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 178.5849, 484.1095, 241.7225, 494.4965 ], "text": "28,339", "html_text": "28,339", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 241.7225, 484.1095, 304.8601, 494.4965 ], "text": "18,033", "html_text": "18,033", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.8601, 484.1095, 367.9976, 494.4965 ], "text": "15,806", "html_text": "15,806", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 367.9976, 484.1095, 431.1352, 494.4965 ], "text": "9,972", "html_text": "9,972", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 431.1352, 484.1095, 494.2728, 494.4965 ], "text": "13,296", "html_text": "13,296", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 494.2728, 484.1095, 557.4104, 494.4965 ], "text": "13,296", "html_text": "13,296", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 52.3097, 473.7225, 557.4104, 484.1095 ], "cells": [ { "location": [ 52.3097, 473.7225, 115.4473, 484.1095 ], "text": "364.1000", "html_text": "364.1000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 115.4473, 473.7225, 178.5849, 484.1095 ], "text": "SALE OF CEMETERY LOTS", "html_text": "SALE OF CEMETERY LOTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 178.5849, 473.7225, 241.7225, 484.1095 ], "text": "6,500", "html_text": "6,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 241.7225, 473.7225, 304.8601, 484.1095 ], "text": "10,500", "html_text": "10,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.8601, 473.7225, 367.9976, 484.1095 ], "text": "7,500", "html_text": "7,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 367.9976, 473.7225, 431.1352, 484.1095 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 431.1352, 473.7225, 494.2728, 484.1095 ], "text": "4,500", "html_text": "4,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 494.2728, 473.7225, 557.4104, 484.1095 ], "text": "4,500", "html_text": "4,500", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 52.3097, 463.3355, 557.4104, 473.7225 ], "cells": [ { "location": [ 52.3097, 463.3355, 115.4473, 473.7225 ], "text": "366.0000", "html_text": "366.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 115.4473, 463.3355, 178.5849, 473.7225 ], "text": "CONTRIBUTIONS", "html_text": "CONTRIBUTIONS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 178.5849, 463.3355, 241.7225, 473.7225 ], "text": "7,516", "html_text": "7,516", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 241.7225, 463.3355, 304.8601, 473.7225 ], "text": "22,786", "html_text": "22,786", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.8601, 463.3355, 367.9976, 473.7225 ], "text": "20,106", "html_text": "20,106", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 367.9976, 463.3355, 431.1352, 473.7225 ], "text": "3,714", "html_text": "3,714", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 431.1352, 463.3355, 494.2728, 473.7225 ], "text": "6,367", "html_text": "6,367", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 494.2728, 463.3355, 557.4104, 473.7225 ], "text": "6,367", "html_text": "6,367", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 52.3097, 452.9485, 557.4104, 463.3355 ], "cells": [ { "location": [ 52.3097, 452.9485, 115.4473, 463.3355 ], "text": "366.0100", "html_text": "366.0100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 115.4473, 452.9485, 178.5849, 463.3355 ], "text": "MEMORIAL GIFTS", "html_text": "MEMORIAL GIFTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 178.5849, 452.9485, 241.7225, 463.3355 ], "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": [ 241.7225, 452.9485, 304.8601, 463.3355 ], "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": [ 304.8601, 452.9485, 367.9976, 463.3355 ], "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" }, { "location": [ 367.9976, 452.9485, 431.1352, 463.3355 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 431.1352, 452.9485, 494.2728, 463.3355 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 494.2728, 452.9485, 557.4104, 463.3355 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 52.3097, 442.5615, 557.4104, 452.9485 ], "cells": [ { "location": [ 52.3097, 442.5615, 115.4473, 452.9485 ], "text": "381.6000", "html_text": "381.6000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 115.4473, 442.5615, 178.5849, 452.9485 ], "text": "TRANSFER FROM GENERAL", "html_text": "TRANSFER FROM GENERAL", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 178.5849, 442.5615, 241.7225, 452.9485 ], "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": [ 241.7225, 442.5615, 304.8601, 452.9485 ], "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": [ 304.8601, 442.5615, 367.9976, 452.9485 ], "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" }, { "location": [ 367.9976, 442.5615, 431.1352, 452.9485 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 431.1352, 442.5615, 494.2728, 452.9485 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 494.2728, 442.5615, 557.4104, 452.9485 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 52.3097, 432.1745, 557.4104, 442.5615 ], "cells": [ { "location": [ 52.3097, 432.1745, 115.4473, 442.5615 ], "text": "389.1000", "html_text": "389.1000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 115.4473, 432.1745, 178.5849, 442.5615 ], "text": "CORPUS UTILIZED", "html_text": "CORPUS UTILIZED", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 178.5849, 432.1745, 241.7225, 442.5615 ], "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": [ 241.7225, 432.1745, 304.8601, 442.5615 ], "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": [ 304.8601, 432.1745, 367.9976, 442.5615 ], "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" }, { "location": [ 367.9976, 432.1745, 431.1352, 442.5615 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 431.1352, 432.1745, 494.2728, 442.5615 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 494.2728, 432.1745, 557.4104, 442.5615 ], "text": "21,861", "html_text": "21,861", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 7, "n_cols": 8, "ref": "#/tables/1", "reading_order": 3 }, { "page": 23, "type": "TABLE", "location": { "l": 102.4599, "t": 423.0559, "r": 556.9305, "b": 411.0577 }, "text": "
***SUB-TOTALS***42,35551,31943,41216,68624,16346,024
", "rows": [ { "row_index": 0, "location": [ 102.4599, 411.0577, 556.9305, 423.0559 ], "cells": [ { "location": [ 102.4599, 411.0577, 167.3843, 423.0559 ], "text": "***SUB-TOTALS***", "html_text": "***SUB-TOTALS***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 167.3843, 411.0577, 232.3086, 423.0559 ], "text": "42,355", "html_text": "42,355", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 232.3086, 411.0577, 297.233, 423.0559 ], "text": "51,319", "html_text": "51,319", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 297.233, 411.0577, 362.1574, 423.0559 ], "text": "43,412", "html_text": "43,412", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 362.1574, 411.0577, 427.0818, 423.0559 ], "text": "16,686", "html_text": "16,686", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 427.0818, 411.0577, 492.0061, 423.0559 ], "text": "24,163", "html_text": "24,163", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 492.0061, 411.0577, 556.9305, 423.0559 ], "text": "46,024", "html_text": "46,024", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" } ], "n_rows": 1, "n_cols": 7, "ref": "#/tables/2", "reading_order": 4 }, { "page": 23, "type": "TABLE", "location": { "l": 97.9007, "t": 394.9801, "r": 557.1704, "b": 346.7474 }, "text": "
EXPENDITURESActual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
", "rows": [ { "row_index": 0, "location": [ 97.9007, 346.7474, 557.1704, 394.9801 ], "cells": [ { "location": [ 97.9007, 346.7474, 163.5107, 394.9801 ], "text": "EXPENDITURES", "html_text": "EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 163.5107, 346.7474, 229.1206, 394.9801 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 229.1206, 346.7474, 294.7306, 394.9801 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 294.7306, 346.7474, 360.3405, 394.9801 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 360.3405, 346.7474, 425.9505, 394.9801 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 425.9505, 346.7474, 491.5604, 394.9801 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" }, { "location": [ 491.5604, 346.7474, 557.1704, 394.9801 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/3" } ], "ref": "#/tables/3" } ], "n_rows": 1, "n_cols": 7, "ref": "#/tables/3", "reading_order": 5 }, { "page": 23, "type": "TABLE", "location": { "l": 52.0698, "t": 338.1087, "r": 557.1704, "b": 214.7674 }, "text": "
539.3100PROFESSIONAL SERVICES000000
539.3400CONTRACTUAL SERVICES23,0973,1402,3881,1942,3882,388
539.4200POSTAGE AND FREIGHT407239330205330350
539.4300UTILITY SERVICES2,7702,9463,0622,5204,3204,536
539.4400RENTALS000000
539.4600REPAIR AND MAINTENANCE3,8541,2834,3841162001,500
539.4900OTHER CURRENT CHARGES18757260100600
539.5200OPERATING SUPPLIES3133,6282,35001,5002,000
539.5203OPERATING SUPPLIES - SMALL TOOLS002,500002,500
539.5210OPERATING SUPPLIES - FUEL005,00002,0005,000
539.6100REPURCHASE OF LOTS0015000150
539.6400CAPITAL OUTLAY56,3306,33000027,000
", "rows": [ { "row_index": 0, "location": [ 52.0698, 327.8303, 557.1704, 338.1087 ], "cells": [ { "location": [ 52.0698, 327.8303, 115.2074, 338.1087 ], "text": "539.3100", "html_text": "539.3100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 115.2074, 327.8303, 178.3449, 338.1087 ], "text": "PROFESSIONAL SERVICES", "html_text": "PROFESSIONAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 178.3449, 327.8303, 241.4825, 338.1087 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 241.4825, 327.8303, 304.6201, 338.1087 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 304.6201, 327.8303, 367.7577, 338.1087 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 367.7577, 327.8303, 430.8952, 338.1087 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 430.8952, 327.8303, 494.0328, 338.1087 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 494.0328, 327.8303, 557.1704, 338.1087 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" } ], "ref": "#/tables/4" }, { "row_index": 1, "location": [ 52.0698, 317.5518, 557.1704, 327.8303 ], "cells": [ { "location": [ 52.0698, 317.5518, 115.2074, 327.8303 ], "text": "539.3400", "html_text": "539.3400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 115.2074, 317.5518, 178.3449, 327.8303 ], "text": "CONTRACTUAL SERVICES", "html_text": "CONTRACTUAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 178.3449, 317.5518, 241.4825, 327.8303 ], "text": "23,097", "html_text": "23,097", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 241.4825, 317.5518, 304.6201, 327.8303 ], "text": "3,140", "html_text": "3,140", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 304.6201, 317.5518, 367.7577, 327.8303 ], "text": "2,388", "html_text": "2,388", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 367.7577, 317.5518, 430.8952, 327.8303 ], "text": "1,194", "html_text": "1,194", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 430.8952, 317.5518, 494.0328, 327.8303 ], "text": "2,388", "html_text": "2,388", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 494.0328, 317.5518, 557.1704, 327.8303 ], "text": "2,388", "html_text": "2,388", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" } ], "ref": "#/tables/4" }, { "row_index": 2, "location": [ 52.0698, 307.2734, 557.1704, 317.5518 ], "cells": [ { "location": [ 52.0698, 307.2734, 115.2074, 317.5518 ], "text": "539.4200", "html_text": "539.4200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 115.2074, 307.2734, 178.3449, 317.5518 ], "text": "POSTAGE AND FREIGHT", "html_text": "POSTAGE AND FREIGHT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 178.3449, 307.2734, 241.4825, 317.5518 ], "text": "407", "html_text": "407", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 241.4825, 307.2734, 304.6201, 317.5518 ], "text": "239", "html_text": "239", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 304.6201, 307.2734, 367.7577, 317.5518 ], "text": "330", "html_text": "330", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 367.7577, 307.2734, 430.8952, 317.5518 ], "text": "205", "html_text": "205", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 430.8952, 307.2734, 494.0328, 317.5518 ], "text": "330", "html_text": "330", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 494.0328, 307.2734, 557.1704, 317.5518 ], "text": "350", "html_text": "350", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" } ], "ref": "#/tables/4" }, { "row_index": 3, "location": [ 52.0698, 296.9949, 557.1704, 307.2734 ], "cells": [ { "location": [ 52.0698, 296.9949, 115.2074, 307.2734 ], "text": "539.4300", "html_text": "539.4300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 115.2074, 296.9949, 178.3449, 307.2734 ], "text": "UTILITY SERVICES", "html_text": "UTILITY SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 178.3449, 296.9949, 241.4825, 307.2734 ], "text": "2,770", "html_text": "2,770", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 241.4825, 296.9949, 304.6201, 307.2734 ], "text": "2,946", "html_text": "2,946", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 304.6201, 296.9949, 367.7577, 307.2734 ], "text": "3,062", "html_text": "3,062", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 367.7577, 296.9949, 430.8952, 307.2734 ], "text": "2,520", "html_text": "2,520", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 430.8952, 296.9949, 494.0328, 307.2734 ], "text": "4,320", "html_text": "4,320", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 494.0328, 296.9949, 557.1704, 307.2734 ], "text": "4,536", "html_text": "4,536", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" } ], "ref": "#/tables/4" }, { "row_index": 4, "location": [ 52.0698, 286.7165, 557.1704, 296.9949 ], "cells": [ { "location": [ 52.0698, 286.7165, 115.2074, 296.9949 ], "text": "539.4400", "html_text": "539.4400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 115.2074, 286.7165, 178.3449, 296.9949 ], "text": "RENTALS", "html_text": "RENTALS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 178.3449, 286.7165, 241.4825, 296.9949 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 241.4825, 286.7165, 304.6201, 296.9949 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 304.6201, 286.7165, 367.7577, 296.9949 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 367.7577, 286.7165, 430.8952, 296.9949 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 430.8952, 286.7165, 494.0328, 296.9949 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 494.0328, 286.7165, 557.1704, 296.9949 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" } ], "ref": "#/tables/4" }, { "row_index": 5, "location": [ 52.0698, 276.438, 557.1704, 286.7165 ], "cells": [ { "location": [ 52.0698, 276.438, 115.2074, 286.7165 ], "text": "539.4600", "html_text": "539.4600", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 115.2074, 276.438, 178.3449, 286.7165 ], "text": "REPAIR AND MAINTENANCE", "html_text": "REPAIR AND MAINTENANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 178.3449, 276.438, 241.4825, 286.7165 ], "text": "3,854", "html_text": "3,854", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 241.4825, 276.438, 304.6201, 286.7165 ], "text": "1,283", "html_text": "1,283", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 304.6201, 276.438, 367.7577, 286.7165 ], "text": "4,384", "html_text": "4,384", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 367.7577, 276.438, 430.8952, 286.7165 ], "text": "116", "html_text": "116", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 430.8952, 276.438, 494.0328, 286.7165 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 494.0328, 276.438, 557.1704, 286.7165 ], "text": "1,500", "html_text": "1,500", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" } ], "ref": "#/tables/4" }, { "row_index": 6, "location": [ 52.0698, 266.1596, 557.1704, 276.438 ], "cells": [ { "location": [ 52.0698, 266.1596, 115.2074, 276.438 ], "text": "539.4900", "html_text": "539.4900", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 115.2074, 266.1596, 178.3449, 276.438 ], "text": "OTHER CURRENT CHARGES", "html_text": "OTHER CURRENT CHARGES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 178.3449, 266.1596, 241.4825, 276.438 ], "text": "187", "html_text": "187", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 241.4825, 266.1596, 304.6201, 276.438 ], "text": "572", "html_text": "572", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 304.6201, 266.1596, 367.7577, 276.438 ], "text": "601", "html_text": "601", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 367.7577, 266.1596, 430.8952, 276.438 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 430.8952, 266.1596, 494.0328, 276.438 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 494.0328, 266.1596, 557.1704, 276.438 ], "text": "600", "html_text": "600", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" } ], "ref": "#/tables/4" }, { "row_index": 7, "location": [ 52.0698, 255.8812, 557.1704, 266.1596 ], "cells": [ { "location": [ 52.0698, 255.8812, 115.2074, 266.1596 ], "text": "539.5200", "html_text": "539.5200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 115.2074, 255.8812, 178.3449, 266.1596 ], "text": "OPERATING SUPPLIES", "html_text": "OPERATING SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 178.3449, 255.8812, 241.4825, 266.1596 ], "text": "313", "html_text": "313", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 241.4825, 255.8812, 304.6201, 266.1596 ], "text": "3,628", "html_text": "3,628", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 304.6201, 255.8812, 367.7577, 266.1596 ], "text": "2,350", "html_text": "2,350", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 367.7577, 255.8812, 430.8952, 266.1596 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 430.8952, 255.8812, 494.0328, 266.1596 ], "text": "1,500", "html_text": "1,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 494.0328, 255.8812, 557.1704, 266.1596 ], "text": "2,000", "html_text": "2,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" } ], "ref": "#/tables/4" }, { "row_index": 8, "location": [ 52.0698, 245.6027, 557.1704, 255.8812 ], "cells": [ { "location": [ 52.0698, 245.6027, 115.2074, 255.8812 ], "text": "539.5203", "html_text": "539.5203", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 115.2074, 245.6027, 178.3449, 255.8812 ], "text": "OPERATING SUPPLIES - SMALL TOOLS", "html_text": "OPERATING SUPPLIES - SMALL TOOLS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 178.3449, 245.6027, 241.4825, 255.8812 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 241.4825, 245.6027, 304.6201, 255.8812 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 304.6201, 245.6027, 367.7577, 255.8812 ], "text": "2,500", "html_text": "2,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 367.7577, 245.6027, 430.8952, 255.8812 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 430.8952, 245.6027, 494.0328, 255.8812 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 494.0328, 245.6027, 557.1704, 255.8812 ], "text": "2,500", "html_text": "2,500", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" } ], "ref": "#/tables/4" }, { "row_index": 9, "location": [ 52.0698, 235.3243, 557.1704, 245.6027 ], "cells": [ { "location": [ 52.0698, 235.3243, 115.2074, 245.6027 ], "text": "539.5210", "html_text": "539.5210", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 115.2074, 235.3243, 178.3449, 245.6027 ], "text": "OPERATING SUPPLIES - FUEL", "html_text": "OPERATING SUPPLIES - FUEL", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 178.3449, 235.3243, 241.4825, 245.6027 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 241.4825, 235.3243, 304.6201, 245.6027 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 304.6201, 235.3243, 367.7577, 245.6027 ], "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/4" }, { "location": [ 367.7577, 235.3243, 430.8952, 245.6027 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 430.8952, 235.3243, 494.0328, 245.6027 ], "text": "2,000", "html_text": "2,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 494.0328, 235.3243, 557.1704, 245.6027 ], "text": "5,000", "html_text": "5,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" } ], "ref": "#/tables/4" }, { "row_index": 10, "location": [ 52.0698, 225.0458, 557.1704, 235.3243 ], "cells": [ { "location": [ 52.0698, 225.0458, 115.2074, 235.3243 ], "text": "539.6100", "html_text": "539.6100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 115.2074, 225.0458, 178.3449, 235.3243 ], "text": "REPURCHASE OF LOTS", "html_text": "REPURCHASE OF LOTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 178.3449, 225.0458, 241.4825, 235.3243 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 241.4825, 225.0458, 304.6201, 235.3243 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 304.6201, 225.0458, 367.7577, 235.3243 ], "text": "150", "html_text": "150", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 367.7577, 225.0458, 430.8952, 235.3243 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 430.8952, 225.0458, 494.0328, 235.3243 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 494.0328, 225.0458, 557.1704, 235.3243 ], "text": "150", "html_text": "150", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" } ], "ref": "#/tables/4" }, { "row_index": 11, "location": [ 52.0698, 214.7674, 557.1704, 225.0458 ], "cells": [ { "location": [ 52.0698, 214.7674, 115.2074, 225.0458 ], "text": "539.6400", "html_text": "539.6400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 115.2074, 214.7674, 178.3449, 225.0458 ], "text": "CAPITAL OUTLAY", "html_text": "CAPITAL OUTLAY", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 178.3449, 214.7674, 241.4825, 225.0458 ], "text": "56,330", "html_text": "56,330", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 241.4825, 214.7674, 304.6201, 225.0458 ], "text": "6,330", "html_text": "6,330", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 304.6201, 214.7674, 367.7577, 225.0458 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 367.7577, 214.7674, 430.8952, 225.0458 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 430.8952, 214.7674, 494.0328, 225.0458 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" }, { "location": [ 494.0328, 214.7674, 557.1704, 225.0458 ], "text": "27,000", "html_text": "27,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/4" } ], "ref": "#/tables/4" } ], "n_rows": 12, "n_cols": 8, "ref": "#/tables/4", "reading_order": 6 }, { "page": 23, "type": "TABLE", "location": { "l": 98.1407, "t": 208.7684, "r": 557.6503, "b": 178.293 }, "text": "
***SUB-TOTAL***86,95818,13820,7654,03510,73846,024
BUDGET EXCESS/DEFICIENCY(44,603)33,18122,64712,65113,4250
", "rows": [ { "row_index": 0, "location": [ 98.1407, 193.5307, 557.6503, 208.7684 ], "cells": [ { "location": [ 98.1407, 193.5307, 163.7849, 208.7684 ], "text": "***SUB-TOTAL***", "html_text": "***SUB-TOTAL***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/5" }, { "location": [ 163.7849, 193.5307, 229.4292, 208.7684 ], "text": "86,958", "html_text": "86,958", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/5" }, { "location": [ 229.4292, 193.5307, 295.0734, 208.7684 ], "text": "18,138", "html_text": "18,138", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/5" }, { "location": [ 295.0734, 193.5307, 360.7176, 208.7684 ], "text": "20,765", "html_text": "20,765", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/5" }, { "location": [ 360.7176, 193.5307, 426.3618, 208.7684 ], "text": "4,035", "html_text": "4,035", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/5" }, { "location": [ 426.3618, 193.5307, 492.0061, 208.7684 ], "text": "10,738", "html_text": "10,738", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/5" }, { "location": [ 492.0061, 193.5307, 557.6503, 208.7684 ], "text": "46,024", "html_text": "46,024", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/5" } ], "ref": "#/tables/5" }, { "row_index": 1, "location": [ 98.1407, 178.293, 557.6503, 193.5307 ], "cells": [ { "location": [ 98.1407, 178.293, 163.7849, 193.5307 ], "text": "BUDGET EXCESS/DEFICIENCY", "html_text": "BUDGET EXCESS/DEFICIENCY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/5" }, { "location": [ 163.7849, 178.293, 229.4292, 193.5307 ], "text": "(44,603)", "html_text": "(44,603)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/5" }, { "location": [ 229.4292, 178.293, 295.0734, 193.5307 ], "text": "33,181", "html_text": "33,181", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/5" }, { "location": [ 295.0734, 178.293, 360.7176, 193.5307 ], "text": "22,647", "html_text": "22,647", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/5" }, { "location": [ 360.7176, 178.293, 426.3618, 193.5307 ], "text": "12,651", "html_text": "12,651", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/5" }, { "location": [ 426.3618, 178.293, 492.0061, 193.5307 ], "text": "13,425", "html_text": "13,425", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/5" }, { "location": [ 492.0061, 178.293, 557.6503, 193.5307 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/5" } ], "ref": "#/tables/5" } ], "n_rows": 2, "n_cols": 7, "ref": "#/tables/5", "reading_order": 7 }, { "page": 23, "type": "TEXT", "location": { "l": 519.2579, "t": 34.0748, "r": 555.9707, "b": 24.2363 }, "text": "Cemetery", "reading_order": 8 } ] }, { "page": 24, "items": [ { "page": 24, "type": "TEXT", "location": { "l": 94.3015, "t": 772.9227, "r": 152.61, "b": 763.3242 }, "text": "Revised 7/8/2026", "reading_order": 0 }, { "page": 24, "type": "TABLE", "location": { "l": 348.4115, "t": 471.2885, "r": 588.1243, "b": 446.3323 }, "text": "
2023-2024 Budget2024-2025 Budget2025-2026 Budget7 Month Actual Year to DateEstimated 2025-2026Proposed 2026-2027 Budget
", "rows": [ { "row_index": 0, "location": [ 348.4115, 446.3323, 588.1243, 471.2885 ], "cells": [ { "location": [ 348.4115, 446.3323, 388.3636, 471.2885 ], "text": "2023-2024 Budget", "html_text": "2023-2024 Budget", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 388.3636, 446.3323, 428.3158, 471.2885 ], "text": "2024-2025 Budget", "html_text": "2024-2025 Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.3158, 446.3323, 468.2679, 471.2885 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468.2679, 446.3323, 508.22, 471.2885 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 508.22, 446.3323, 548.1722, 471.2885 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 548.1722, 446.3323, 588.1243, 471.2885 ], "text": "Proposed 2026-2027 Budget", "html_text": "Proposed 2026-2027 Budget", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 1, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 24, "type": "TABLE", "location": { "l": 19.4362, "t": 461.69, "r": 590.7638, "b": 312.9125 }, "text": "
CEMETERY CAPITAL BUDGET2020-2024 Budget2024-2026 Budget2026-2028 BudgetYear to Date2025-20262026-2027 Budget
FUNDING SOURCES:
CASH PROVIDED FROM OPERATIONS60,00000005,139
UTILIZATION OF RETAINED EARNINGS (CORPUS)0000021,861
DUE FROM GENERAL000000
***TOTAL REVENUES***60,000000027,000
CAPITAL PROJECTS:
STREET (R & M SECTION 10) (LIMEROCK BASE/MILLINGS)50,00000000
CEMETERY RECORD SOFTWARE10,00000000
CEMETERY CHIME SYSTEM0000020,000
NEW FENCING ON EAST SIDE OF CEMETERY000007,000
***TOTAL EXPENSE***60,000000027,000
BUDGET EXCESS/DEFICIT000000
", "rows": [ { "row_index": 0, "location": [ 19.4362, 450.2456, 590.7638, 461.69 ], "cells": [ { "location": [ 19.4362, 450.2456, 101.0544, 461.69 ], "text": "CEMETERY CAPITAL BUDGET", "html_text": "CEMETERY CAPITAL BUDGET", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 101.0544, 450.2456, 182.6727, 461.69 ], "text": "2020-2024 Budget", "html_text": "2020-2024 Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.6727, 450.2456, 264.2909, 461.69 ], "text": "2024-2026 Budget", "html_text": "2024-2026 Budget", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 264.2909, 450.2456, 345.9091, 461.69 ], "text": "2026-2028 Budget", "html_text": "2026-2028 Budget", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.9091, 450.2456, 427.5273, 461.69 ], "text": "Year to Date", "html_text": "Year to Date", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 427.5273, 450.2456, 509.1456, 461.69 ], "text": "2025-2026", "html_text": "2025-2026", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 509.1456, 450.2456, 590.7638, 461.69 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 19.4362, 438.8012, 590.7638, 450.2456 ], "cells": [ { "location": [ 19.4362, 438.8012, 590.7638, 450.2456 ], "text": "FUNDING SOURCES:", "html_text": "FUNDING SOURCES:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 7, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 19.4362, 427.3567, 590.7638, 438.8012 ], "cells": [ { "location": [ 19.4362, 427.3567, 101.0544, 438.8012 ], "text": "CASH PROVIDED FROM OPERATIONS", "html_text": "CASH PROVIDED FROM OPERATIONS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 101.0544, 427.3567, 182.6727, 438.8012 ], "text": "60,000", "html_text": "60,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.6727, 427.3567, 264.2909, 438.8012 ], "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": [ 264.2909, 427.3567, 345.9091, 438.8012 ], "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": [ 345.9091, 427.3567, 427.5273, 438.8012 ], "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" }, { "location": [ 427.5273, 427.3567, 509.1456, 438.8012 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 509.1456, 427.3567, 590.7638, 438.8012 ], "text": "5,139", "html_text": "5,139", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 19.4362, 415.9123, 590.7638, 427.3567 ], "cells": [ { "location": [ 19.4362, 415.9123, 101.0544, 427.3567 ], "text": "UTILIZATION OF RETAINED EARNINGS (CORPUS)", "html_text": "UTILIZATION OF RETAINED EARNINGS (CORPUS)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 101.0544, 415.9123, 182.6727, 427.3567 ], "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": [ 182.6727, 415.9123, 264.2909, 427.3567 ], "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": [ 264.2909, 415.9123, 345.9091, 427.3567 ], "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": [ 345.9091, 415.9123, 427.5273, 427.3567 ], "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" }, { "location": [ 427.5273, 415.9123, 509.1456, 427.3567 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 509.1456, 415.9123, 590.7638, 427.3567 ], "text": "21,861", "html_text": "21,861", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 19.4362, 404.4679, 590.7638, 415.9123 ], "cells": [ { "location": [ 19.4362, 404.4679, 101.0544, 415.9123 ], "text": "DUE FROM GENERAL", "html_text": "DUE FROM GENERAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 101.0544, 404.4679, 182.6727, 415.9123 ], "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": [ 182.6727, 404.4679, 264.2909, 415.9123 ], "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": [ 264.2909, 404.4679, 345.9091, 415.9123 ], "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": [ 345.9091, 404.4679, 427.5273, 415.9123 ], "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" }, { "location": [ 427.5273, 404.4679, 509.1456, 415.9123 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 509.1456, 404.4679, 590.7638, 415.9123 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 19.4362, 393.0235, 590.7638, 404.4679 ], "cells": [ { "location": [ 19.4362, 393.0235, 101.0544, 404.4679 ], "text": "***TOTAL REVENUES***", "html_text": "***TOTAL REVENUES***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 101.0544, 393.0235, 182.6727, 404.4679 ], "text": "60,000", "html_text": "60,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.6727, 393.0235, 264.2909, 404.4679 ], "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": [ 264.2909, 393.0235, 345.9091, 404.4679 ], "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": [ 345.9091, 393.0235, 427.5273, 404.4679 ], "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" }, { "location": [ 427.5273, 393.0235, 509.1456, 404.4679 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 509.1456, 393.0235, 590.7638, 404.4679 ], "text": "27,000", "html_text": "27,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 19.4362, 381.579, 590.7638, 393.0235 ], "cells": [ { "location": [ 19.4362, 381.579, 590.7638, 393.0235 ], "text": "CAPITAL PROJECTS:", "html_text": "CAPITAL PROJECTS:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 7, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 19.4362, 370.1346, 590.7638, 381.579 ], "cells": [ { "location": [ 19.4362, 370.1346, 101.0544, 381.579 ], "text": "STREET (R & M SECTION 10) (LIMEROCK BASE/MILLINGS)", "html_text": "STREET (R & M SECTION 10) (LIMEROCK BASE/MILLINGS)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 101.0544, 370.1346, 182.6727, 381.579 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.6727, 370.1346, 264.2909, 381.579 ], "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": [ 264.2909, 370.1346, 345.9091, 381.579 ], "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": [ 345.9091, 370.1346, 427.5273, 381.579 ], "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" }, { "location": [ 427.5273, 370.1346, 509.1456, 381.579 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 509.1456, 370.1346, 590.7638, 381.579 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 19.4362, 358.6902, 590.7638, 370.1346 ], "cells": [ { "location": [ 19.4362, 358.6902, 101.0544, 370.1346 ], "text": "CEMETERY RECORD SOFTWARE", "html_text": "CEMETERY RECORD SOFTWARE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 101.0544, 358.6902, 182.6727, 370.1346 ], "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": [ 182.6727, 358.6902, 264.2909, 370.1346 ], "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": [ 264.2909, 358.6902, 345.9091, 370.1346 ], "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": [ 345.9091, 358.6902, 427.5273, 370.1346 ], "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" }, { "location": [ 427.5273, 358.6902, 509.1456, 370.1346 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 509.1456, 358.6902, 590.7638, 370.1346 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 19.4362, 347.2458, 590.7638, 358.6902 ], "cells": [ { "location": [ 19.4362, 347.2458, 101.0544, 358.6902 ], "text": "CEMETERY CHIME SYSTEM", "html_text": "CEMETERY CHIME SYSTEM", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 101.0544, 347.2458, 182.6727, 358.6902 ], "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": [ 182.6727, 347.2458, 264.2909, 358.6902 ], "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": [ 264.2909, 347.2458, 345.9091, 358.6902 ], "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": [ 345.9091, 347.2458, 427.5273, 358.6902 ], "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" }, { "location": [ 427.5273, 347.2458, 509.1456, 358.6902 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 509.1456, 347.2458, 590.7638, 358.6902 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 10, "location": [ 19.4362, 335.8013, 590.7638, 347.2458 ], "cells": [ { "location": [ 19.4362, 335.8013, 101.0544, 347.2458 ], "text": "NEW FENCING ON EAST SIDE OF CEMETERY", "html_text": "NEW FENCING ON EAST SIDE OF CEMETERY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 101.0544, 335.8013, 182.6727, 347.2458 ], "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": [ 182.6727, 335.8013, 264.2909, 347.2458 ], "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": [ 264.2909, 335.8013, 345.9091, 347.2458 ], "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": [ 345.9091, 335.8013, 427.5273, 347.2458 ], "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" }, { "location": [ 427.5273, 335.8013, 509.1456, 347.2458 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 509.1456, 335.8013, 590.7638, 347.2458 ], "text": "7,000", "html_text": "7,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 11, "location": [ 19.4362, 324.3569, 590.7638, 335.8013 ], "cells": [ { "location": [ 19.4362, 324.3569, 101.0544, 335.8013 ], "text": "***TOTAL EXPENSE***", "html_text": "***TOTAL EXPENSE***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 101.0544, 324.3569, 182.6727, 335.8013 ], "text": "60,000", "html_text": "60,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.6727, 324.3569, 264.2909, 335.8013 ], "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": [ 264.2909, 324.3569, 345.9091, 335.8013 ], "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": [ 345.9091, 324.3569, 427.5273, 335.8013 ], "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" }, { "location": [ 427.5273, 324.3569, 509.1456, 335.8013 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 509.1456, 324.3569, 590.7638, 335.8013 ], "text": "27,000", "html_text": "27,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 12, "location": [ 19.4362, 312.9125, 590.7638, 324.3569 ], "cells": [ { "location": [ 19.4362, 312.9125, 101.0544, 324.3569 ], "text": "BUDGET EXCESS/DEFICIT", "html_text": "BUDGET EXCESS/DEFICIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 101.0544, 312.9125, 182.6727, 324.3569 ], "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": [ 182.6727, 312.9125, 264.2909, 324.3569 ], "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": [ 264.2909, 312.9125, 345.9091, 324.3569 ], "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": [ 345.9091, 312.9125, 427.5273, 324.3569 ], "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" }, { "location": [ 427.5273, 312.9125, 509.1456, 324.3569 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 509.1456, 312.9125, 590.7638, 324.3569 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 13, "n_cols": 7, "ref": "#/tables/1", "reading_order": 2 } ] }, { "page": 25, "items": [ { "page": 25, "type": "TITLE", "location": { "l": 107.76, "t": 726.8496, "r": 260.88, "b": 704.293 }, "text": "CITY OF BUSHNELL\nFISCAL YEAR 2026-2027 BUDGET", "reading_order": 0, "level": 6 }, { "page": 25, "type": "TABLE", "location": { "l": 19.2, "t": 689.4153, "r": 590.16, "b": 368.3441 }, "text": "
ELECTRIC REVENUES - 410Actual 2023-2024Actual 2024 20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
314.1200CITY SURCHARGE20,31818,86318,06110,97218,80918,061
331-1102FEMA PROCEEDS - HURRICANES HELENE & MILTON08,3870136,942136,9420
334.2000SAFETY GRANT PROCEEDS2,3192,6752,0002,6522,6522,000
334.3200INSURANCE PROCEEDS05,9980000
343.1110RESIDENTIAL ELECTRIC SALES1,348,6991,382,1621,188,851687,0091,177,7301,177,730
343.1120PCA RESIDENTIAL ELECTRIC SALES216,520367,466151,798228,342391,444391,444
343.1130COMMERCIAL NON DEMAND SALES1,507,9511,503,6771,342,208767,0521,314,9461,314,946
343.1140PCA COMMERCIAL ELECTRIC SALES255,731416,495180,799447,344776,875776,875
343.1150COMMERCIAL DEMAND SALES KWH2,348,9022,257,3322,056,4551,227,0672,013,5432,013,543
343.1160PCA COMM DEMAND ELEC SALES529,128825,673366,241388,777666,475666,475
343.1161HIGH LOAD CREDIT FACTOR(797)(478)0(1,232)(1,232)0
343.1165COMMERCIAL DEMAND KW REVENUE650,820545,446628,123358,703614,919614,919
343.1230PRIVATE AREA LIGHTS57,43658,60055,52533,60057,60057,600
343.3000CONTRIBUTION IN AID OF CONSTRUCTION9,024181,5860229,772229,7720
343.3300PENALTIES AND RECONNECTS32,55725,64019,7318,42114,43614,436
360.0000MISCELLANEOUS REVENUES5,4741,1421,0169981,0161,016
360.0002MISCELLANEOUS - NSF FEE560460300360400400
360.0100MISC REVENUES (SERVICE CHARGE)010003,8506,6000
360.0200MISC REVENUES (POLE RENTALS)27,88720,08217,279017,27917,279
360.0300INSTALLATION FEE806003,2453,2450
360.0400MISC REVENUES (SCRAP METAL SALES)000000
361.0000INTEREST30,63034,58324,93911,36821,18521,185
361.1300INTEREST EARNED (SBA ACCOUNT)25,92422,55323,33511,76520,28020,280
361.1500INTEREST EARNED (FMPA POOLED LOAN)6,5045,4180000
382.2000TRANSFER FROM GENERAL000000
388.1000PROCEEDS FROM SALE OF ASSETS019,1000000
389.1000CASH CARRIED FORTH00764,15000
", "rows": [ { "row_index": 0, "location": [ 19.2, 677.9485, 590.16, 689.4153 ], "cells": [ { "location": [ 19.2, 677.9485, 90.57, 689.4153 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 677.9485, 161.94, 689.4153 ], "text": "ELECTRIC REVENUES - 410", "html_text": "ELECTRIC REVENUES - 410", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 677.9485, 233.31, 689.4153 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 677.9485, 304.68, 689.4153 ], "text": "Actual 2024 2025", "html_text": "Actual 2024 2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 677.9485, 376.05, 689.4153 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 677.9485, 447.42, 689.4153 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 677.9485, 518.79, 689.4153 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 677.9485, 590.16, 689.4153 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 19.2, 666.4816, 590.16, 677.9485 ], "cells": [ { "location": [ 19.2, 666.4816, 90.57, 677.9485 ], "text": "314.1200", "html_text": "314.1200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 666.4816, 161.94, 677.9485 ], "text": "CITY SURCHARGE", "html_text": "CITY SURCHARGE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 666.4816, 233.31, 677.9485 ], "text": "20,318", "html_text": "20,318", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 666.4816, 304.68, 677.9485 ], "text": "18,863", "html_text": "18,863", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 666.4816, 376.05, 677.9485 ], "text": "18,061", "html_text": "18,061", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 666.4816, 447.42, 677.9485 ], "text": "10,972", "html_text": "10,972", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 666.4816, 518.79, 677.9485 ], "text": "18,809", "html_text": "18,809", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 666.4816, 590.16, 677.9485 ], "text": "18,061", "html_text": "18,061", "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": [ 19.2, 655.0148, 590.16, 666.4816 ], "cells": [ { "location": [ 19.2, 655.0148, 90.57, 666.4816 ], "text": "331-1102", "html_text": "331-1102", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 655.0148, 161.94, 666.4816 ], "text": "FEMA PROCEEDS - HURRICANES HELENE & MILTON", "html_text": "FEMA PROCEEDS - HURRICANES HELENE & MILTON", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 655.0148, 233.31, 666.4816 ], "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": [ 233.31, 655.0148, 304.68, 666.4816 ], "text": "8,387", "html_text": "8,387", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 655.0148, 376.05, 666.4816 ], "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": [ 376.05, 655.0148, 447.42, 666.4816 ], "text": "136,942", "html_text": "136,942", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 655.0148, 518.79, 666.4816 ], "text": "136,942", "html_text": "136,942", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 655.0148, 590.16, 666.4816 ], "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": [ 19.2, 643.548, 590.16, 655.0148 ], "cells": [ { "location": [ 19.2, 643.548, 90.57, 655.0148 ], "text": "334.2000", "html_text": "334.2000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 643.548, 161.94, 655.0148 ], "text": "SAFETY GRANT PROCEEDS", "html_text": "SAFETY GRANT PROCEEDS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 643.548, 233.31, 655.0148 ], "text": "2,319", "html_text": "2,319", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 643.548, 304.68, 655.0148 ], "text": "2,675", "html_text": "2,675", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 643.548, 376.05, 655.0148 ], "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": [ 376.05, 643.548, 447.42, 655.0148 ], "text": "2,652", "html_text": "2,652", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 643.548, 518.79, 655.0148 ], "text": "2,652", "html_text": "2,652", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 643.548, 590.16, 655.0148 ], "text": "2,000", "html_text": "2,000", "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": [ 19.2, 632.0812, 590.16, 643.548 ], "cells": [ { "location": [ 19.2, 632.0812, 90.57, 643.548 ], "text": "334.3200", "html_text": "334.3200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 632.0812, 161.94, 643.548 ], "text": "INSURANCE PROCEEDS", "html_text": "INSURANCE PROCEEDS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 632.0812, 233.31, 643.548 ], "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": [ 233.31, 632.0812, 304.68, 643.548 ], "text": "5,998", "html_text": "5,998", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 632.0812, 376.05, 643.548 ], "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": [ 376.05, 632.0812, 447.42, 643.548 ], "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": [ 447.42, 632.0812, 518.79, 643.548 ], "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": [ 518.79, 632.0812, 590.16, 643.548 ], "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": 5, "location": [ 19.2, 620.6143, 590.16, 632.0812 ], "cells": [ { "location": [ 19.2, 620.6143, 90.57, 632.0812 ], "text": "343.1110", "html_text": "343.1110", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 620.6143, 161.94, 632.0812 ], "text": "RESIDENTIAL ELECTRIC SALES", "html_text": "RESIDENTIAL ELECTRIC SALES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 620.6143, 233.31, 632.0812 ], "text": "1,348,699", "html_text": "1,348,699", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 620.6143, 304.68, 632.0812 ], "text": "1,382,162", "html_text": "1,382,162", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 620.6143, 376.05, 632.0812 ], "text": "1,188,851", "html_text": "1,188,851", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 620.6143, 447.42, 632.0812 ], "text": "687,009", "html_text": "687,009", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 620.6143, 518.79, 632.0812 ], "text": "1,177,730", "html_text": "1,177,730", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 620.6143, 590.16, 632.0812 ], "text": "1,177,730", "html_text": "1,177,730", "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": [ 19.2, 609.1475, 590.16, 620.6143 ], "cells": [ { "location": [ 19.2, 609.1475, 90.57, 620.6143 ], "text": "343.1120", "html_text": "343.1120", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 609.1475, 161.94, 620.6143 ], "text": "PCA RESIDENTIAL ELECTRIC SALES", "html_text": "PCA RESIDENTIAL ELECTRIC SALES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 609.1475, 233.31, 620.6143 ], "text": "216,520", "html_text": "216,520", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 609.1475, 304.68, 620.6143 ], "text": "367,466", "html_text": "367,466", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 609.1475, 376.05, 620.6143 ], "text": "151,798", "html_text": "151,798", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 609.1475, 447.42, 620.6143 ], "text": "228,342", "html_text": "228,342", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 609.1475, 518.79, 620.6143 ], "text": "391,444", "html_text": "391,444", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 609.1475, 590.16, 620.6143 ], "text": "391,444", "html_text": "391,444", "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": [ 19.2, 597.6807, 590.16, 609.1475 ], "cells": [ { "location": [ 19.2, 597.6807, 90.57, 609.1475 ], "text": "343.1130", "html_text": "343.1130", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 597.6807, 161.94, 609.1475 ], "text": "COMMERCIAL NON DEMAND SALES", "html_text": "COMMERCIAL NON DEMAND SALES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 597.6807, 233.31, 609.1475 ], "text": "1,507,951", "html_text": "1,507,951", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 597.6807, 304.68, 609.1475 ], "text": "1,503,677", "html_text": "1,503,677", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 597.6807, 376.05, 609.1475 ], "text": "1,342,208", "html_text": "1,342,208", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 597.6807, 447.42, 609.1475 ], "text": "767,052", "html_text": "767,052", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 597.6807, 518.79, 609.1475 ], "text": "1,314,946", "html_text": "1,314,946", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 597.6807, 590.16, 609.1475 ], "text": "1,314,946", "html_text": "1,314,946", "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": [ 19.2, 586.2138, 590.16, 597.6807 ], "cells": [ { "location": [ 19.2, 586.2138, 90.57, 597.6807 ], "text": "343.1140", "html_text": "343.1140", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 586.2138, 161.94, 597.6807 ], "text": "PCA COMMERCIAL ELECTRIC SALES", "html_text": "PCA COMMERCIAL ELECTRIC SALES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 586.2138, 233.31, 597.6807 ], "text": "255,731", "html_text": "255,731", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 586.2138, 304.68, 597.6807 ], "text": "416,495", "html_text": "416,495", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 586.2138, 376.05, 597.6807 ], "text": "180,799", "html_text": "180,799", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 586.2138, 447.42, 597.6807 ], "text": "447,344", "html_text": "447,344", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 586.2138, 518.79, 597.6807 ], "text": "776,875", "html_text": "776,875", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 586.2138, 590.16, 597.6807 ], "text": "776,875", "html_text": "776,875", "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": [ 19.2, 574.747, 590.16, 586.2138 ], "cells": [ { "location": [ 19.2, 574.747, 90.57, 586.2138 ], "text": "343.1150", "html_text": "343.1150", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 574.747, 161.94, 586.2138 ], "text": "COMMERCIAL DEMAND SALES KWH", "html_text": "COMMERCIAL DEMAND SALES KWH", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 574.747, 233.31, 586.2138 ], "text": "2,348,902", "html_text": "2,348,902", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 574.747, 304.68, 586.2138 ], "text": "2,257,332", "html_text": "2,257,332", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 574.747, 376.05, 586.2138 ], "text": "2,056,455", "html_text": "2,056,455", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 574.747, 447.42, 586.2138 ], "text": "1,227,067", "html_text": "1,227,067", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 574.747, 518.79, 586.2138 ], "text": "2,013,543", "html_text": "2,013,543", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 574.747, 590.16, 586.2138 ], "text": "2,013,543", "html_text": "2,013,543", "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": [ 19.2, 563.2802, 590.16, 574.747 ], "cells": [ { "location": [ 19.2, 563.2802, 90.57, 574.747 ], "text": "343.1160", "html_text": "343.1160", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 563.2802, 161.94, 574.747 ], "text": "PCA COMM DEMAND ELEC SALES", "html_text": "PCA COMM DEMAND ELEC SALES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 563.2802, 233.31, 574.747 ], "text": "529,128", "html_text": "529,128", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 563.2802, 304.68, 574.747 ], "text": "825,673", "html_text": "825,673", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 563.2802, 376.05, 574.747 ], "text": "366,241", "html_text": "366,241", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 563.2802, 447.42, 574.747 ], "text": "388,777", "html_text": "388,777", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 563.2802, 518.79, 574.747 ], "text": "666,475", "html_text": "666,475", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 563.2802, 590.16, 574.747 ], "text": "666,475", "html_text": "666,475", "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": [ 19.2, 551.8134, 590.16, 563.2802 ], "cells": [ { "location": [ 19.2, 551.8134, 90.57, 563.2802 ], "text": "343.1161", "html_text": "343.1161", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 551.8134, 161.94, 563.2802 ], "text": "HIGH LOAD CREDIT FACTOR", "html_text": "HIGH LOAD CREDIT FACTOR", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 551.8134, 233.31, 563.2802 ], "text": "(797)", "html_text": "(797)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 551.8134, 304.68, 563.2802 ], "text": "(478)", "html_text": "(478)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 551.8134, 376.05, 563.2802 ], "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": [ 376.05, 551.8134, 447.42, 563.2802 ], "text": "(1,232)", "html_text": "(1,232)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 551.8134, 518.79, 563.2802 ], "text": "(1,232)", "html_text": "(1,232)", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 551.8134, 590.16, 563.2802 ], "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": [ 19.2, 540.3465, 590.16, 551.8134 ], "cells": [ { "location": [ 19.2, 540.3465, 90.57, 551.8134 ], "text": "343.1165", "html_text": "343.1165", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 540.3465, 161.94, 551.8134 ], "text": "COMMERCIAL DEMAND KW REVENUE", "html_text": "COMMERCIAL DEMAND KW REVENUE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 540.3465, 233.31, 551.8134 ], "text": "650,820", "html_text": "650,820", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 540.3465, 304.68, 551.8134 ], "text": "545,446", "html_text": "545,446", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 540.3465, 376.05, 551.8134 ], "text": "628,123", "html_text": "628,123", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 540.3465, 447.42, 551.8134 ], "text": "358,703", "html_text": "358,703", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 540.3465, 518.79, 551.8134 ], "text": "614,919", "html_text": "614,919", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 540.3465, 590.16, 551.8134 ], "text": "614,919", "html_text": "614,919", "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": 13, "location": [ 19.2, 528.8797, 590.16, 540.3465 ], "cells": [ { "location": [ 19.2, 528.8797, 90.57, 540.3465 ], "text": "343.1230", "html_text": "343.1230", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 528.8797, 161.94, 540.3465 ], "text": "PRIVATE AREA LIGHTS", "html_text": "PRIVATE AREA LIGHTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 528.8797, 233.31, 540.3465 ], "text": "57,436", "html_text": "57,436", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 528.8797, 304.68, 540.3465 ], "text": "58,600", "html_text": "58,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 528.8797, 376.05, 540.3465 ], "text": "55,525", "html_text": "55,525", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 528.8797, 447.42, 540.3465 ], "text": "33,600", "html_text": "33,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 528.8797, 518.79, 540.3465 ], "text": "57,600", "html_text": "57,600", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 528.8797, 590.16, 540.3465 ], "text": "57,600", "html_text": "57,600", "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": 14, "location": [ 19.2, 517.4129, 590.16, 528.8797 ], "cells": [ { "location": [ 19.2, 517.4129, 90.57, 528.8797 ], "text": "343.3000", "html_text": "343.3000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 517.4129, 161.94, 528.8797 ], "text": "CONTRIBUTION IN AID OF CONSTRUCTION", "html_text": "CONTRIBUTION IN AID OF CONSTRUCTION", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 517.4129, 233.31, 528.8797 ], "text": "9,024", "html_text": "9,024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 517.4129, 304.68, 528.8797 ], "text": "181,586", "html_text": "181,586", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 517.4129, 376.05, 528.8797 ], "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": [ 376.05, 517.4129, 447.42, 528.8797 ], "text": "229,772", "html_text": "229,772", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 517.4129, 518.79, 528.8797 ], "text": "229,772", "html_text": "229,772", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 517.4129, 590.16, 528.8797 ], "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": 15, "location": [ 19.2, 505.946, 590.16, 517.4129 ], "cells": [ { "location": [ 19.2, 505.946, 90.57, 517.4129 ], "text": "343.3300", "html_text": "343.3300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 505.946, 161.94, 517.4129 ], "text": "PENALTIES AND RECONNECTS", "html_text": "PENALTIES AND RECONNECTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 505.946, 233.31, 517.4129 ], "text": "32,557", "html_text": "32,557", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 505.946, 304.68, 517.4129 ], "text": "25,640", "html_text": "25,640", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 505.946, 376.05, 517.4129 ], "text": "19,731", "html_text": "19,731", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 505.946, 447.42, 517.4129 ], "text": "8,421", "html_text": "8,421", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 505.946, 518.79, 517.4129 ], "text": "14,436", "html_text": "14,436", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 505.946, 590.16, 517.4129 ], "text": "14,436", "html_text": "14,436", "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": 16, "location": [ 19.2, 494.4792, 590.16, 505.946 ], "cells": [ { "location": [ 19.2, 494.4792, 90.57, 505.946 ], "text": "360.0000", "html_text": "360.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 494.4792, 161.94, 505.946 ], "text": "MISCELLANEOUS REVENUES", "html_text": "MISCELLANEOUS REVENUES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 494.4792, 233.31, 505.946 ], "text": "5,474", "html_text": "5,474", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 494.4792, 304.68, 505.946 ], "text": "1,142", "html_text": "1,142", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 494.4792, 376.05, 505.946 ], "text": "1,016", "html_text": "1,016", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 494.4792, 447.42, 505.946 ], "text": "998", "html_text": "998", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 494.4792, 518.79, 505.946 ], "text": "1,016", "html_text": "1,016", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 494.4792, 590.16, 505.946 ], "text": "1,016", "html_text": "1,016", "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": 17, "location": [ 19.2, 483.0124, 590.16, 494.4792 ], "cells": [ { "location": [ 19.2, 483.0124, 90.57, 494.4792 ], "text": "360.0002", "html_text": "360.0002", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 483.0124, 161.94, 494.4792 ], "text": "MISCELLANEOUS - NSF FEE", "html_text": "MISCELLANEOUS - NSF FEE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 483.0124, 233.31, 494.4792 ], "text": "560", "html_text": "560", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 483.0124, 304.68, 494.4792 ], "text": "460", "html_text": "460", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 483.0124, 376.05, 494.4792 ], "text": "300", "html_text": "300", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 483.0124, 447.42, 494.4792 ], "text": "360", "html_text": "360", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 483.0124, 518.79, 494.4792 ], "text": "400", "html_text": "400", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 483.0124, 590.16, 494.4792 ], "text": "400", "html_text": "400", "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": 18, "location": [ 19.2, 471.5456, 590.16, 483.0124 ], "cells": [ { "location": [ 19.2, 471.5456, 90.57, 483.0124 ], "text": "360.0100", "html_text": "360.0100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 471.5456, 161.94, 483.0124 ], "text": "MISC REVENUES (SERVICE CHARGE)", "html_text": "MISC REVENUES (SERVICE CHARGE)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 471.5456, 233.31, 483.0124 ], "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": [ 233.31, 471.5456, 304.68, 483.0124 ], "text": "100", "html_text": "100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 471.5456, 376.05, 483.0124 ], "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": [ 376.05, 471.5456, 447.42, 483.0124 ], "text": "3,850", "html_text": "3,850", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 471.5456, 518.79, 483.0124 ], "text": "6,600", "html_text": "6,600", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 471.5456, 590.16, 483.0124 ], "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": 19, "location": [ 19.2, 460.0787, 590.16, 471.5456 ], "cells": [ { "location": [ 19.2, 460.0787, 90.57, 471.5456 ], "text": "360.0200", "html_text": "360.0200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 460.0787, 161.94, 471.5456 ], "text": "MISC REVENUES (POLE RENTALS)", "html_text": "MISC REVENUES (POLE RENTALS)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 460.0787, 233.31, 471.5456 ], "text": "27,887", "html_text": "27,887", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 460.0787, 304.68, 471.5456 ], "text": "20,082", "html_text": "20,082", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 460.0787, 376.05, 471.5456 ], "text": "17,279", "html_text": "17,279", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 460.0787, 447.42, 471.5456 ], "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": [ 447.42, 460.0787, 518.79, 471.5456 ], "text": "17,279", "html_text": "17,279", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 460.0787, 590.16, 471.5456 ], "text": "17,279", "html_text": "17,279", "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": 20, "location": [ 19.2, 448.6119, 590.16, 460.0787 ], "cells": [ { "location": [ 19.2, 448.6119, 90.57, 460.0787 ], "text": "360.0300", "html_text": "360.0300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 448.6119, 161.94, 460.0787 ], "text": "INSTALLATION FEE", "html_text": "INSTALLATION FEE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 448.6119, 233.31, 460.0787 ], "text": "806", "html_text": "806", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 448.6119, 304.68, 460.0787 ], "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": [ 304.68, 448.6119, 376.05, 460.0787 ], "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": [ 376.05, 448.6119, 447.42, 460.0787 ], "text": "3,245", "html_text": "3,245", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 448.6119, 518.79, 460.0787 ], "text": "3,245", "html_text": "3,245", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 448.6119, 590.16, 460.0787 ], "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": 21, "location": [ 19.2, 437.1451, 590.16, 448.6119 ], "cells": [ { "location": [ 19.2, 437.1451, 90.57, 448.6119 ], "text": "360.0400", "html_text": "360.0400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 437.1451, 161.94, 448.6119 ], "text": "MISC REVENUES (SCRAP METAL SALES)", "html_text": "MISC REVENUES (SCRAP METAL SALES)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 437.1451, 233.31, 448.6119 ], "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": [ 233.31, 437.1451, 304.68, 448.6119 ], "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": [ 304.68, 437.1451, 376.05, 448.6119 ], "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": [ 376.05, 437.1451, 447.42, 448.6119 ], "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": [ 447.42, 437.1451, 518.79, 448.6119 ], "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": [ 518.79, 437.1451, 590.16, 448.6119 ], "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": 22, "location": [ 19.2, 425.6782, 590.16, 437.1451 ], "cells": [ { "location": [ 19.2, 425.6782, 90.57, 437.1451 ], "text": "361.0000", "html_text": "361.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 425.6782, 161.94, 437.1451 ], "text": "INTEREST", "html_text": "INTEREST", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 425.6782, 233.31, 437.1451 ], "text": "30,630", "html_text": "30,630", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 425.6782, 304.68, 437.1451 ], "text": "34,583", "html_text": "34,583", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 425.6782, 376.05, 437.1451 ], "text": "24,939", "html_text": "24,939", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 425.6782, 447.42, 437.1451 ], "text": "11,368", "html_text": "11,368", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 425.6782, 518.79, 437.1451 ], "text": "21,185", "html_text": "21,185", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 425.6782, 590.16, 437.1451 ], "text": "21,185", "html_text": "21,185", "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": 23, "location": [ 19.2, 414.2114, 590.16, 425.6782 ], "cells": [ { "location": [ 19.2, 414.2114, 90.57, 425.6782 ], "text": "361.1300", "html_text": "361.1300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 414.2114, 161.94, 425.6782 ], "text": "INTEREST EARNED (SBA ACCOUNT)", "html_text": "INTEREST EARNED (SBA ACCOUNT)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 414.2114, 233.31, 425.6782 ], "text": "25,924", "html_text": "25,924", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 414.2114, 304.68, 425.6782 ], "text": "22,553", "html_text": "22,553", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 414.2114, 376.05, 425.6782 ], "text": "23,335", "html_text": "23,335", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 414.2114, 447.42, 425.6782 ], "text": "11,765", "html_text": "11,765", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.42, 414.2114, 518.79, 425.6782 ], "text": "20,280", "html_text": "20,280", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.79, 414.2114, 590.16, 425.6782 ], "text": "20,280", "html_text": "20,280", "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": 24, "location": [ 19.2, 402.7446, 590.16, 414.2114 ], "cells": [ { "location": [ 19.2, 402.7446, 90.57, 414.2114 ], "text": "361.1500", "html_text": "361.1500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 402.7446, 161.94, 414.2114 ], "text": "INTEREST EARNED (FMPA POOLED LOAN)", "html_text": "INTEREST EARNED (FMPA POOLED LOAN)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 402.7446, 233.31, 414.2114 ], "text": "6,504", "html_text": "6,504", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.31, 402.7446, 304.68, 414.2114 ], "text": "5,418", "html_text": "5,418", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 402.7446, 376.05, 414.2114 ], "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": [ 376.05, 402.7446, 447.42, 414.2114 ], "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": [ 447.42, 402.7446, 518.79, 414.2114 ], "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": [ 518.79, 402.7446, 590.16, 414.2114 ], "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": 25, "location": [ 19.2, 391.2778, 590.16, 402.7446 ], "cells": [ { "location": [ 19.2, 391.2778, 90.57, 402.7446 ], "text": "382.2000", "html_text": "382.2000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 391.2778, 161.94, 402.7446 ], "text": "TRANSFER FROM GENERAL", "html_text": "TRANSFER FROM GENERAL", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 391.2778, 233.31, 402.7446 ], "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": [ 233.31, 391.2778, 304.68, 402.7446 ], "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": [ 304.68, 391.2778, 376.05, 402.7446 ], "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": [ 376.05, 391.2778, 447.42, 402.7446 ], "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": [ 447.42, 391.2778, 518.79, 402.7446 ], "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": [ 518.79, 391.2778, 590.16, 402.7446 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 19.2, 379.8109, 590.16, 391.2778 ], "cells": [ { "location": [ 19.2, 379.8109, 90.57, 391.2778 ], "text": "388.1000", "html_text": "388.1000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 379.8109, 161.94, 391.2778 ], "text": "PROCEEDS FROM SALE OF ASSETS", "html_text": "PROCEEDS FROM SALE OF ASSETS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 379.8109, 233.31, 391.2778 ], "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": [ 233.31, 379.8109, 304.68, 391.2778 ], "text": "19,100", "html_text": "19,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.68, 379.8109, 376.05, 391.2778 ], "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": [ 376.05, 379.8109, 447.42, 391.2778 ], "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": [ 447.42, 379.8109, 518.79, 391.2778 ], "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": [ 518.79, 379.8109, 590.16, 391.2778 ], "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": 27, "location": [ 19.2, 368.3441, 590.16, 379.8109 ], "cells": [ { "location": [ 19.2, 368.3441, 90.57, 379.8109 ], "text": "389.1000", "html_text": "389.1000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.57, 368.3441, 161.94, 379.8109 ], "text": "CASH CARRIED FORTH", "html_text": "CASH CARRIED FORTH", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.94, 368.3441, 233.31, 379.8109 ], "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": [ 233.31, 368.3441, 304.68, 379.8109 ], "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": [ 304.68, 368.3441, 376.05, 379.8109 ], "text": "764,150", "html_text": "764,150", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.05, 368.3441, 447.42, 379.8109 ], "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": [ 447.42, 368.3441, 518.79, 379.8109 ], "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": [ 518.79, 368.3441, 590.16, 379.8109 ], "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" } ], "n_rows": 28, "n_cols": 8, "ref": "#/tables/0", "reading_order": 1 }, { "page": 25, "type": "TABLE", "location": { "l": 64.8, "t": 366.1844, "r": 588.24, "b": 354.4262 }, "text": "
***TOTAL ELECTRIC REVENUES***7,076,3937,702,9606,840,8114,557,0077,484,9167,108,189
", "rows": [ { "row_index": 0, "location": [ 64.8, 354.4262, 588.24, 366.1844 ], "cells": [ { "location": [ 64.8, 354.4262, 139.5771, 366.1844 ], "text": "***TOTAL ELECTRIC REVENUES***", "html_text": "***TOTAL ELECTRIC REVENUES***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 139.5771, 354.4262, 214.3543, 366.1844 ], "text": "7,076,393", "html_text": "7,076,393", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 214.3543, 354.4262, 289.1314, 366.1844 ], "text": "7,702,960", "html_text": "7,702,960", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 289.1314, 354.4262, 363.9086, 366.1844 ], "text": "6,840,811", "html_text": "6,840,811", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 363.9086, 354.4262, 438.6857, 366.1844 ], "text": "4,557,007", "html_text": "4,557,007", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 438.6857, 354.4262, 513.4629, 366.1844 ], "text": "7,484,916", "html_text": "7,484,916", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 513.4629, 354.4262, 588.24, 366.1844 ], "text": "7,108,189", "html_text": "7,108,189", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 1, "n_cols": 7, "ref": "#/tables/1", "reading_order": 2 } ] }, { "page": 26, "items": [ { "page": 26, "type": "TABLE", "location": { "l": 18.9563, "t": 739.4557, "r": 591.0038, "b": 280.235 }, "text": "
ELECTRIC EXPENDITURES - 4120Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
531.1100EXECUTIVE SALARIES94,11916,246000109,996
531.1200REGULAR SALARIES542,402532,728470,545258,519443,172389,118
531.1300ON CALL SALARIES5,34816,17916,56911,93520,46021,312
531.1400OTHER SALARIES, OT, HOLIDAY26,48238,51412,69310,84118,58819,359
531.1500SPECIFIED COMPENSATION (& CM DISCRETIONARY MERIT)000000
531.2100FICA TAXES40,21838,06630,98817,16329,89833,467
531.2101MEDICARE TAXES9,5118,3977,2473,6876,9927,827
531.2200FRS RETIREMENT CONTRIBUTIONS31,94225,46524,52821,05136,08435,866
531.2201REGULAR EMPLOYEE'S PENSION PLAN39,74694,61492,15835,75462,07945,924
531.2202DEFERRED COMP - CITY SHARE1,1042,8164816971,2001,145
531.2203REGULAR EMPLOYEE Defined Contribution PLAN9,3754,8715,872(110)4,9577,984
531.2300GROUP INSURANCE79,53480,95357,64544,74376,70483,965
531.2301GROUP INSURANCE (DEPENDENTS)28,62522,6717,71617,70730,36028,188
531.2302GROUP INSURANCE (RETIREES)6,1234,6034,5472,6054,4645,373
531.2304GROUP INSURANCE HRA14,99017,66013,00013,14714,25012,000
531.2400WORKMEN'S COMPENSATION INSURANCE2,7378,0235,0223,6736,3007,245
531.3100PROFESSIONAL SERVICES3,5993,3063,00003,0003,000
531.3200ACCOUNTING & AUDITING24,97526,32532,62527,04536,81036,810
531.3400CONTRACTUAL SERVICES192,493203,245289,20062,868287,133289,000
531.3403IT SUPPORT CONTRACTS26,30830,78142,61333,04542,61352,603
531.4000TRAVEL PER DIEM1,4031,8443,0001,9604,1004,500
531.4100COMMUNICATION SERVICES5,2405,4897,0002,6656,5007,000
531.4200POSTAGE AND FREIGHT9,0178,94612,0006,24010,69712,000
531.4300UTILITY SERVICES7,4718,83411,0006,11010,47411,000
531.4400RENTALS01,2165,000005,000
531.4500GENERAL INSURANCE29,55242,74438,73418,12431,06835,728
531.4600REPAIR AND MAINTENANCE44,336101,49080,00027,54290,000100,000
531.4604HURRICANE MILTON EXPENSES090,1820000
531.4900OTHER CURRENT CHARGES20,95826,49527,91410,41749,39230,000
531.5100OFFICE SUPPLIES4862205000500500
531.5200OPERATING SUPPLIES34,37636,56935,00015,97927,39235,000
531.5201IT OPERATING SUPPLIES1,7593,8475,5357155,5354,275
531.5202OPERATING SUPPLIES- FUEL16,30012,88816,0006,96011,93116,000
531.5203SMALL TOOLS & EQUIPMENT12,83010,7527,5003,3517,0007,500
531.5204SAFETY EQUIPMENT3,6296,6837,0002,8627,0007,000
531.5208IT LICENSES17,73813,67918,79912,27018,79927,236
531.5400BOOKS, PUBS, SUBS, & MEMBERSHIPS9,5079,77811,40010,87311,40012,900
531.5403TRAINING7,38712,2375,7757,8177,80020,000
531.5501DEMAND & ENERGY CHARGE4,558,2485,059,3754,868,6082,903,8354,978,0034,978,003
531.5902BAD DEBT EXPENSE(586)(483)0000
531.7203INTEREST (2018 & 2019 ALTEC TRUCKS)000000
531.7204INTEREST (SECO PERMANENT FINANCING)167,023158,146149,03975,673149,039139,699
582.7305FMPA POOLED LOAN FEES6,1006,1006,1003,0506,1006,100
", "rows": [ { "row_index": 0, "location": [ 18.9563, 729.0189, 591.0038, 739.4557 ], "cells": [ { "location": [ 18.9563, 729.0189, 90.4622, 739.4557 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 729.0189, 161.9682, 739.4557 ], "text": "ELECTRIC EXPENDITURES - 4120", "html_text": "ELECTRIC EXPENDITURES - 4120", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 729.0189, 233.4741, 739.4557 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 729.0189, 304.98, 739.4557 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 729.0189, 376.486, 739.4557 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 729.0189, 447.9919, 739.4557 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 729.0189, 519.4979, 739.4557 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 729.0189, 591.0038, 739.4557 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 18.9563, 718.582, 591.0038, 729.0189 ], "cells": [ { "location": [ 18.9563, 718.582, 90.4622, 729.0189 ], "text": "531.1100", "html_text": "531.1100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 718.582, 161.9682, 729.0189 ], "text": "EXECUTIVE SALARIES", "html_text": "EXECUTIVE SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 718.582, 233.4741, 729.0189 ], "text": "94,119", "html_text": "94,119", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 718.582, 304.98, 729.0189 ], "text": "16,246", "html_text": "16,246", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 718.582, 376.486, 729.0189 ], "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": [ 376.486, 718.582, 447.9919, 729.0189 ], "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": [ 447.9919, 718.582, 519.4979, 729.0189 ], "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": [ 519.4979, 718.582, 591.0038, 729.0189 ], "text": "109,996", "html_text": "109,996", "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": [ 18.9563, 708.1452, 591.0038, 718.582 ], "cells": [ { "location": [ 18.9563, 708.1452, 90.4622, 718.582 ], "text": "531.1200", "html_text": "531.1200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 708.1452, 161.9682, 718.582 ], "text": "REGULAR SALARIES", "html_text": "REGULAR SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 708.1452, 233.4741, 718.582 ], "text": "542,402", "html_text": "542,402", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 708.1452, 304.98, 718.582 ], "text": "532,728", "html_text": "532,728", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 708.1452, 376.486, 718.582 ], "text": "470,545", "html_text": "470,545", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 708.1452, 447.9919, 718.582 ], "text": "258,519", "html_text": "258,519", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 708.1452, 519.4979, 718.582 ], "text": "443,172", "html_text": "443,172", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 708.1452, 591.0038, 718.582 ], "text": "389,118", "html_text": "389,118", "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": [ 18.9563, 697.7084, 591.0038, 708.1452 ], "cells": [ { "location": [ 18.9563, 697.7084, 90.4622, 708.1452 ], "text": "531.1300", "html_text": "531.1300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 697.7084, 161.9682, 708.1452 ], "text": "ON CALL SALARIES", "html_text": "ON CALL SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 697.7084, 233.4741, 708.1452 ], "text": "5,348", "html_text": "5,348", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 697.7084, 304.98, 708.1452 ], "text": "16,179", "html_text": "16,179", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 697.7084, 376.486, 708.1452 ], "text": "16,569", "html_text": "16,569", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 697.7084, 447.9919, 708.1452 ], "text": "11,935", "html_text": "11,935", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 697.7084, 519.4979, 708.1452 ], "text": "20,460", "html_text": "20,460", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 697.7084, 591.0038, 708.1452 ], "text": "21,312", "html_text": "21,312", "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": [ 18.9563, 687.2715, 591.0038, 697.7084 ], "cells": [ { "location": [ 18.9563, 687.2715, 90.4622, 697.7084 ], "text": "531.1400", "html_text": "531.1400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 687.2715, 161.9682, 697.7084 ], "text": "OTHER SALARIES, OT, HOLIDAY", "html_text": "OTHER SALARIES, OT, HOLIDAY", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 687.2715, 233.4741, 697.7084 ], "text": "26,482", "html_text": "26,482", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 687.2715, 304.98, 697.7084 ], "text": "38,514", "html_text": "38,514", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 687.2715, 376.486, 697.7084 ], "text": "12,693", "html_text": "12,693", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 687.2715, 447.9919, 697.7084 ], "text": "10,841", "html_text": "10,841", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 687.2715, 519.4979, 697.7084 ], "text": "18,588", "html_text": "18,588", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 687.2715, 591.0038, 697.7084 ], "text": "19,359", "html_text": "19,359", "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": [ 18.9563, 676.8347, 591.0038, 687.2715 ], "cells": [ { "location": [ 18.9563, 676.8347, 90.4622, 687.2715 ], "text": "531.1500", "html_text": "531.1500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 676.8347, 161.9682, 687.2715 ], "text": "SPECIFIED COMPENSATION (& CM DISCRETIONARY MERIT)", "html_text": "SPECIFIED COMPENSATION (& CM DISCRETIONARY MERIT)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 676.8347, 233.4741, 687.2715 ], "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": [ 233.4741, 676.8347, 304.98, 687.2715 ], "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": [ 304.98, 676.8347, 376.486, 687.2715 ], "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": [ 376.486, 676.8347, 447.9919, 687.2715 ], "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": [ 447.9919, 676.8347, 519.4979, 687.2715 ], "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": [ 519.4979, 676.8347, 591.0038, 687.2715 ], "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": [ 18.9563, 666.3979, 591.0038, 676.8347 ], "cells": [ { "location": [ 18.9563, 666.3979, 90.4622, 676.8347 ], "text": "531.2100", "html_text": "531.2100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 666.3979, 161.9682, 676.8347 ], "text": "FICA TAXES", "html_text": "FICA TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 666.3979, 233.4741, 676.8347 ], "text": "40,218", "html_text": "40,218", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 666.3979, 304.98, 676.8347 ], "text": "38,066", "html_text": "38,066", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 666.3979, 376.486, 676.8347 ], "text": "30,988", "html_text": "30,988", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 666.3979, 447.9919, 676.8347 ], "text": "17,163", "html_text": "17,163", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 666.3979, 519.4979, 676.8347 ], "text": "29,898", "html_text": "29,898", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 666.3979, 591.0038, 676.8347 ], "text": "33,467", "html_text": "33,467", "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": [ 18.9563, 655.961, 591.0038, 666.3979 ], "cells": [ { "location": [ 18.9563, 655.961, 90.4622, 666.3979 ], "text": "531.2101", "html_text": "531.2101", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 655.961, 161.9682, 666.3979 ], "text": "MEDICARE TAXES", "html_text": "MEDICARE TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 655.961, 233.4741, 666.3979 ], "text": "9,511", "html_text": "9,511", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 655.961, 304.98, 666.3979 ], "text": "8,397", "html_text": "8,397", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 655.961, 376.486, 666.3979 ], "text": "7,247", "html_text": "7,247", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 655.961, 447.9919, 666.3979 ], "text": "3,687", "html_text": "3,687", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 655.961, 519.4979, 666.3979 ], "text": "6,992", "html_text": "6,992", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 655.961, 591.0038, 666.3979 ], "text": "7,827", "html_text": "7,827", "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": [ 18.9563, 645.5242, 591.0038, 655.961 ], "cells": [ { "location": [ 18.9563, 645.5242, 90.4622, 655.961 ], "text": "531.2200", "html_text": "531.2200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 645.5242, 161.9682, 655.961 ], "text": "FRS RETIREMENT CONTRIBUTIONS", "html_text": "FRS RETIREMENT CONTRIBUTIONS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 645.5242, 233.4741, 655.961 ], "text": "31,942", "html_text": "31,942", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 645.5242, 304.98, 655.961 ], "text": "25,465", "html_text": "25,465", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 645.5242, 376.486, 655.961 ], "text": "24,528", "html_text": "24,528", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 645.5242, 447.9919, 655.961 ], "text": "21,051", "html_text": "21,051", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 645.5242, 519.4979, 655.961 ], "text": "36,084", "html_text": "36,084", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 645.5242, 591.0038, 655.961 ], "text": "35,866", "html_text": "35,866", "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": [ 18.9563, 635.0874, 591.0038, 645.5242 ], "cells": [ { "location": [ 18.9563, 635.0874, 90.4622, 645.5242 ], "text": "531.2201", "html_text": "531.2201", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 635.0874, 161.9682, 645.5242 ], "text": "REGULAR EMPLOYEE'S PENSION PLAN", "html_text": "REGULAR EMPLOYEE'S PENSION PLAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 635.0874, 233.4741, 645.5242 ], "text": "39,746", "html_text": "39,746", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 635.0874, 304.98, 645.5242 ], "text": "94,614", "html_text": "94,614", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 635.0874, 376.486, 645.5242 ], "text": "92,158", "html_text": "92,158", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 635.0874, 447.9919, 645.5242 ], "text": "35,754", "html_text": "35,754", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 635.0874, 519.4979, 645.5242 ], "text": "62,079", "html_text": "62,079", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 635.0874, 591.0038, 645.5242 ], "text": "45,924", "html_text": "45,924", "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": [ 18.9563, 624.6505, 591.0038, 635.0874 ], "cells": [ { "location": [ 18.9563, 624.6505, 90.4622, 635.0874 ], "text": "531.2202", "html_text": "531.2202", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 624.6505, 161.9682, 635.0874 ], "text": "DEFERRED COMP - CITY SHARE", "html_text": "DEFERRED COMP - CITY SHARE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 624.6505, 233.4741, 635.0874 ], "text": "1,104", "html_text": "1,104", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 624.6505, 304.98, 635.0874 ], "text": "2,816", "html_text": "2,816", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 624.6505, 376.486, 635.0874 ], "text": "481", "html_text": "481", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 624.6505, 447.9919, 635.0874 ], "text": "697", "html_text": "697", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 624.6505, 519.4979, 635.0874 ], "text": "1,200", "html_text": "1,200", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 624.6505, 591.0038, 635.0874 ], "text": "1,145", "html_text": "1,145", "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": [ 18.9563, 614.2137, 591.0038, 624.6505 ], "cells": [ { "location": [ 18.9563, 614.2137, 90.4622, 624.6505 ], "text": "531.2203", "html_text": "531.2203", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 614.2137, 161.9682, 624.6505 ], "text": "REGULAR EMPLOYEE Defined Contribution PLAN", "html_text": "REGULAR EMPLOYEE Defined Contribution PLAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 614.2137, 233.4741, 624.6505 ], "text": "9,375", "html_text": "9,375", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 614.2137, 304.98, 624.6505 ], "text": "4,871", "html_text": "4,871", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 614.2137, 376.486, 624.6505 ], "text": "5,872", "html_text": "5,872", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 614.2137, 447.9919, 624.6505 ], "text": "(110)", "html_text": "(110)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 614.2137, 519.4979, 624.6505 ], "text": "4,957", "html_text": "4,957", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 614.2137, 591.0038, 624.6505 ], "text": "7,984", "html_text": "7,984", "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": [ 18.9563, 603.7769, 591.0038, 614.2137 ], "cells": [ { "location": [ 18.9563, 603.7769, 90.4622, 614.2137 ], "text": "531.2300", "html_text": "531.2300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 603.7769, 161.9682, 614.2137 ], "text": "GROUP INSURANCE", "html_text": "GROUP INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 603.7769, 233.4741, 614.2137 ], "text": "79,534", "html_text": "79,534", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 603.7769, 304.98, 614.2137 ], "text": "80,953", "html_text": "80,953", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 603.7769, 376.486, 614.2137 ], "text": "57,645", "html_text": "57,645", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 603.7769, 447.9919, 614.2137 ], "text": "44,743", "html_text": "44,743", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 603.7769, 519.4979, 614.2137 ], "text": "76,704", "html_text": "76,704", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 603.7769, 591.0038, 614.2137 ], "text": "83,965", "html_text": "83,965", "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": 13, "location": [ 18.9563, 593.34, 591.0038, 603.7769 ], "cells": [ { "location": [ 18.9563, 593.34, 90.4622, 603.7769 ], "text": "531.2301", "html_text": "531.2301", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 593.34, 161.9682, 603.7769 ], "text": "GROUP INSURANCE (DEPENDENTS)", "html_text": "GROUP INSURANCE (DEPENDENTS)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 593.34, 233.4741, 603.7769 ], "text": "28,625", "html_text": "28,625", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 593.34, 304.98, 603.7769 ], "text": "22,671", "html_text": "22,671", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 593.34, 376.486, 603.7769 ], "text": "7,716", "html_text": "7,716", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 593.34, 447.9919, 603.7769 ], "text": "17,707", "html_text": "17,707", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 593.34, 519.4979, 603.7769 ], "text": "30,360", "html_text": "30,360", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 593.34, 591.0038, 603.7769 ], "text": "28,188", "html_text": "28,188", "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": 14, "location": [ 18.9563, 582.9032, 591.0038, 593.34 ], "cells": [ { "location": [ 18.9563, 582.9032, 90.4622, 593.34 ], "text": "531.2302", "html_text": "531.2302", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 582.9032, 161.9682, 593.34 ], "text": "GROUP INSURANCE (RETIREES)", "html_text": "GROUP INSURANCE (RETIREES)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 582.9032, 233.4741, 593.34 ], "text": "6,123", "html_text": "6,123", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 582.9032, 304.98, 593.34 ], "text": "4,603", "html_text": "4,603", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 582.9032, 376.486, 593.34 ], "text": "4,547", "html_text": "4,547", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 582.9032, 447.9919, 593.34 ], "text": "2,605", "html_text": "2,605", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 582.9032, 519.4979, 593.34 ], "text": "4,464", "html_text": "4,464", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 582.9032, 591.0038, 593.34 ], "text": "5,373", "html_text": "5,373", "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": 15, "location": [ 18.9563, 572.4664, 591.0038, 582.9032 ], "cells": [ { "location": [ 18.9563, 572.4664, 90.4622, 582.9032 ], "text": "531.2304", "html_text": "531.2304", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 572.4664, 161.9682, 582.9032 ], "text": "GROUP INSURANCE HRA", "html_text": "GROUP INSURANCE HRA", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 572.4664, 233.4741, 582.9032 ], "text": "14,990", "html_text": "14,990", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 572.4664, 304.98, 582.9032 ], "text": "17,660", "html_text": "17,660", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 572.4664, 376.486, 582.9032 ], "text": "13,000", "html_text": "13,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 572.4664, 447.9919, 582.9032 ], "text": "13,147", "html_text": "13,147", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 572.4664, 519.4979, 582.9032 ], "text": "14,250", "html_text": "14,250", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 572.4664, 591.0038, 582.9032 ], "text": "12,000", "html_text": "12,000", "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": 16, "location": [ 18.9563, 562.0295, 591.0038, 572.4664 ], "cells": [ { "location": [ 18.9563, 562.0295, 90.4622, 572.4664 ], "text": "531.2400", "html_text": "531.2400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 562.0295, 161.9682, 572.4664 ], "text": "WORKMEN'S COMPENSATION INSURANCE", "html_text": "WORKMEN'S COMPENSATION INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 562.0295, 233.4741, 572.4664 ], "text": "2,737", "html_text": "2,737", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 562.0295, 304.98, 572.4664 ], "text": "8,023", "html_text": "8,023", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 562.0295, 376.486, 572.4664 ], "text": "5,022", "html_text": "5,022", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 562.0295, 447.9919, 572.4664 ], "text": "3,673", "html_text": "3,673", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 562.0295, 519.4979, 572.4664 ], "text": "6,300", "html_text": "6,300", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 562.0295, 591.0038, 572.4664 ], "text": "7,245", "html_text": "7,245", "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": 17, "location": [ 18.9563, 551.5927, 591.0038, 562.0295 ], "cells": [ { "location": [ 18.9563, 551.5927, 90.4622, 562.0295 ], "text": "531.3100", "html_text": "531.3100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 551.5927, 161.9682, 562.0295 ], "text": "PROFESSIONAL SERVICES", "html_text": "PROFESSIONAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 551.5927, 233.4741, 562.0295 ], "text": "3,599", "html_text": "3,599", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 551.5927, 304.98, 562.0295 ], "text": "3,306", "html_text": "3,306", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 551.5927, 376.486, 562.0295 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 551.5927, 447.9919, 562.0295 ], "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": [ 447.9919, 551.5927, 519.4979, 562.0295 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 551.5927, 591.0038, 562.0295 ], "text": "3,000", "html_text": "3,000", "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": 18, "location": [ 18.9563, 541.1559, 591.0038, 551.5927 ], "cells": [ { "location": [ 18.9563, 541.1559, 90.4622, 551.5927 ], "text": "531.3200", "html_text": "531.3200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 541.1559, 161.9682, 551.5927 ], "text": "ACCOUNTING & AUDITING", "html_text": "ACCOUNTING & AUDITING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 541.1559, 233.4741, 551.5927 ], "text": "24,975", "html_text": "24,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 541.1559, 304.98, 551.5927 ], "text": "26,325", "html_text": "26,325", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 541.1559, 376.486, 551.5927 ], "text": "32,625", "html_text": "32,625", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 541.1559, 447.9919, 551.5927 ], "text": "27,045", "html_text": "27,045", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 541.1559, 519.4979, 551.5927 ], "text": "36,810", "html_text": "36,810", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 541.1559, 591.0038, 551.5927 ], "text": "36,810", "html_text": "36,810", "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": 19, "location": [ 18.9563, 530.719, 591.0038, 541.1559 ], "cells": [ { "location": [ 18.9563, 530.719, 90.4622, 541.1559 ], "text": "531.3400", "html_text": "531.3400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 530.719, 161.9682, 541.1559 ], "text": "CONTRACTUAL SERVICES", "html_text": "CONTRACTUAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 530.719, 233.4741, 541.1559 ], "text": "192,493", "html_text": "192,493", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 530.719, 304.98, 541.1559 ], "text": "203,245", "html_text": "203,245", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 530.719, 376.486, 541.1559 ], "text": "289,200", "html_text": "289,200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 530.719, 447.9919, 541.1559 ], "text": "62,868", "html_text": "62,868", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 530.719, 519.4979, 541.1559 ], "text": "287,133", "html_text": "287,133", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 530.719, 591.0038, 541.1559 ], "text": "289,000", "html_text": "289,000", "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": 20, "location": [ 18.9563, 520.2822, 591.0038, 530.719 ], "cells": [ { "location": [ 18.9563, 520.2822, 90.4622, 530.719 ], "text": "531.3403", "html_text": "531.3403", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 520.2822, 161.9682, 530.719 ], "text": "IT SUPPORT CONTRACTS", "html_text": "IT SUPPORT CONTRACTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 520.2822, 233.4741, 530.719 ], "text": "26,308", "html_text": "26,308", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 520.2822, 304.98, 530.719 ], "text": "30,781", "html_text": "30,781", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 520.2822, 376.486, 530.719 ], "text": "42,613", "html_text": "42,613", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 520.2822, 447.9919, 530.719 ], "text": "33,045", "html_text": "33,045", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 520.2822, 519.4979, 530.719 ], "text": "42,613", "html_text": "42,613", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 520.2822, 591.0038, 530.719 ], "text": "52,603", "html_text": "52,603", "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": 21, "location": [ 18.9563, 509.8454, 591.0038, 520.2822 ], "cells": [ { "location": [ 18.9563, 509.8454, 90.4622, 520.2822 ], "text": "531.4000", "html_text": "531.4000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 509.8454, 161.9682, 520.2822 ], "text": "TRAVEL PER DIEM", "html_text": "TRAVEL PER DIEM", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 509.8454, 233.4741, 520.2822 ], "text": "1,403", "html_text": "1,403", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 509.8454, 304.98, 520.2822 ], "text": "1,844", "html_text": "1,844", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 509.8454, 376.486, 520.2822 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 509.8454, 447.9919, 520.2822 ], "text": "1,960", "html_text": "1,960", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 509.8454, 519.4979, 520.2822 ], "text": "4,100", "html_text": "4,100", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 509.8454, 591.0038, 520.2822 ], "text": "4,500", "html_text": "4,500", "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": 22, "location": [ 18.9563, 499.4085, 591.0038, 509.8454 ], "cells": [ { "location": [ 18.9563, 499.4085, 90.4622, 509.8454 ], "text": "531.4100", "html_text": "531.4100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 499.4085, 161.9682, 509.8454 ], "text": "COMMUNICATION SERVICES", "html_text": "COMMUNICATION SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 499.4085, 233.4741, 509.8454 ], "text": "5,240", "html_text": "5,240", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 499.4085, 304.98, 509.8454 ], "text": "5,489", "html_text": "5,489", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 499.4085, 376.486, 509.8454 ], "text": "7,000", "html_text": "7,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 499.4085, 447.9919, 509.8454 ], "text": "2,665", "html_text": "2,665", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 499.4085, 519.4979, 509.8454 ], "text": "6,500", "html_text": "6,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 499.4085, 591.0038, 509.8454 ], "text": "7,000", "html_text": "7,000", "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": 23, "location": [ 18.9563, 488.9717, 591.0038, 499.4085 ], "cells": [ { "location": [ 18.9563, 488.9717, 90.4622, 499.4085 ], "text": "531.4200", "html_text": "531.4200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 488.9717, 161.9682, 499.4085 ], "text": "POSTAGE AND FREIGHT", "html_text": "POSTAGE AND FREIGHT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 488.9717, 233.4741, 499.4085 ], "text": "9,017", "html_text": "9,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 488.9717, 304.98, 499.4085 ], "text": "8,946", "html_text": "8,946", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 488.9717, 376.486, 499.4085 ], "text": "12,000", "html_text": "12,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 488.9717, 447.9919, 499.4085 ], "text": "6,240", "html_text": "6,240", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 488.9717, 519.4979, 499.4085 ], "text": "10,697", "html_text": "10,697", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 488.9717, 591.0038, 499.4085 ], "text": "12,000", "html_text": "12,000", "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": 24, "location": [ 18.9563, 478.5348, 591.0038, 488.9717 ], "cells": [ { "location": [ 18.9563, 478.5348, 90.4622, 488.9717 ], "text": "531.4300", "html_text": "531.4300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 478.5348, 161.9682, 488.9717 ], "text": "UTILITY SERVICES", "html_text": "UTILITY SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 478.5348, 233.4741, 488.9717 ], "text": "7,471", "html_text": "7,471", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 478.5348, 304.98, 488.9717 ], "text": "8,834", "html_text": "8,834", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 478.5348, 376.486, 488.9717 ], "text": "11,000", "html_text": "11,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 478.5348, 447.9919, 488.9717 ], "text": "6,110", "html_text": "6,110", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 478.5348, 519.4979, 488.9717 ], "text": "10,474", "html_text": "10,474", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 478.5348, 591.0038, 488.9717 ], "text": "11,000", "html_text": "11,000", "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": 25, "location": [ 18.9563, 468.098, 591.0038, 478.5348 ], "cells": [ { "location": [ 18.9563, 468.098, 90.4622, 478.5348 ], "text": "531.4400", "html_text": "531.4400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 468.098, 161.9682, 478.5348 ], "text": "RENTALS", "html_text": "RENTALS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 468.098, 233.4741, 478.5348 ], "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": [ 233.4741, 468.098, 304.98, 478.5348 ], "text": "1,216", "html_text": "1,216", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 468.098, 376.486, 478.5348 ], "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" }, { "location": [ 376.486, 468.098, 447.9919, 478.5348 ], "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": [ 447.9919, 468.098, 519.4979, 478.5348 ], "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": [ 519.4979, 468.098, 591.0038, 478.5348 ], "text": "5,000", "html_text": "5,000", "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": 26, "location": [ 18.9563, 457.6612, 591.0038, 468.098 ], "cells": [ { "location": [ 18.9563, 457.6612, 90.4622, 468.098 ], "text": "531.4500", "html_text": "531.4500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 457.6612, 161.9682, 468.098 ], "text": "GENERAL INSURANCE", "html_text": "GENERAL INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 457.6612, 233.4741, 468.098 ], "text": "29,552", "html_text": "29,552", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 457.6612, 304.98, 468.098 ], "text": "42,744", "html_text": "42,744", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 457.6612, 376.486, 468.098 ], "text": "38,734", "html_text": "38,734", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 457.6612, 447.9919, 468.098 ], "text": "18,124", "html_text": "18,124", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 457.6612, 519.4979, 468.098 ], "text": "31,068", "html_text": "31,068", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 457.6612, 591.0038, 468.098 ], "text": "35,728", "html_text": "35,728", "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": 27, "location": [ 18.9563, 447.2243, 591.0038, 457.6612 ], "cells": [ { "location": [ 18.9563, 447.2243, 90.4622, 457.6612 ], "text": "531.4600", "html_text": "531.4600", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 447.2243, 161.9682, 457.6612 ], "text": "REPAIR AND MAINTENANCE", "html_text": "REPAIR AND MAINTENANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 447.2243, 233.4741, 457.6612 ], "text": "44,336", "html_text": "44,336", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 447.2243, 304.98, 457.6612 ], "text": "101,490", "html_text": "101,490", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 447.2243, 376.486, 457.6612 ], "text": "80,000", "html_text": "80,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 447.2243, 447.9919, 457.6612 ], "text": "27,542", "html_text": "27,542", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 447.2243, 519.4979, 457.6612 ], "text": "90,000", "html_text": "90,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 447.2243, 591.0038, 457.6612 ], "text": "100,000", "html_text": "100,000", "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": 28, "location": [ 18.9563, 436.7875, 591.0038, 447.2243 ], "cells": [ { "location": [ 18.9563, 436.7875, 90.4622, 447.2243 ], "text": "531.4604", "html_text": "531.4604", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 436.7875, 161.9682, 447.2243 ], "text": "HURRICANE MILTON EXPENSES", "html_text": "HURRICANE MILTON EXPENSES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 436.7875, 233.4741, 447.2243 ], "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": [ 233.4741, 436.7875, 304.98, 447.2243 ], "text": "90,182", "html_text": "90,182", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 436.7875, 376.486, 447.2243 ], "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": [ 376.486, 436.7875, 447.9919, 447.2243 ], "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": [ 447.9919, 436.7875, 519.4979, 447.2243 ], "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": [ 519.4979, 436.7875, 591.0038, 447.2243 ], "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": 29, "location": [ 18.9563, 426.3507, 591.0038, 436.7875 ], "cells": [ { "location": [ 18.9563, 426.3507, 90.4622, 436.7875 ], "text": "531.4900", "html_text": "531.4900", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 426.3507, 161.9682, 436.7875 ], "text": "OTHER CURRENT CHARGES", "html_text": "OTHER CURRENT CHARGES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 426.3507, 233.4741, 436.7875 ], "text": "20,958", "html_text": "20,958", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 426.3507, 304.98, 436.7875 ], "text": "26,495", "html_text": "26,495", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 426.3507, 376.486, 436.7875 ], "text": "27,914", "html_text": "27,914", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 426.3507, 447.9919, 436.7875 ], "text": "10,417", "html_text": "10,417", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 426.3507, 519.4979, 436.7875 ], "text": "49,392", "html_text": "49,392", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 426.3507, 591.0038, 436.7875 ], "text": "30,000", "html_text": "30,000", "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": 30, "location": [ 18.9563, 415.9138, 591.0038, 426.3507 ], "cells": [ { "location": [ 18.9563, 415.9138, 90.4622, 426.3507 ], "text": "531.5100", "html_text": "531.5100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 415.9138, 161.9682, 426.3507 ], "text": "OFFICE SUPPLIES", "html_text": "OFFICE SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 415.9138, 233.4741, 426.3507 ], "text": "486", "html_text": "486", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 415.9138, 304.98, 426.3507 ], "text": "220", "html_text": "220", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 415.9138, 376.486, 426.3507 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 415.9138, 447.9919, 426.3507 ], "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": [ 447.9919, 415.9138, 519.4979, 426.3507 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 415.9138, 591.0038, 426.3507 ], "text": "500", "html_text": "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": 31, "location": [ 18.9563, 405.477, 591.0038, 415.9138 ], "cells": [ { "location": [ 18.9563, 405.477, 90.4622, 415.9138 ], "text": "531.5200", "html_text": "531.5200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 405.477, 161.9682, 415.9138 ], "text": "OPERATING SUPPLIES", "html_text": "OPERATING SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 405.477, 233.4741, 415.9138 ], "text": "34,376", "html_text": "34,376", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 405.477, 304.98, 415.9138 ], "text": "36,569", "html_text": "36,569", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 405.477, 376.486, 415.9138 ], "text": "35,000", "html_text": "35,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 405.477, 447.9919, 415.9138 ], "text": "15,979", "html_text": "15,979", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 405.477, 519.4979, 415.9138 ], "text": "27,392", "html_text": "27,392", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 405.477, 591.0038, 415.9138 ], "text": "35,000", "html_text": "35,000", "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": 32, "location": [ 18.9563, 395.0402, 591.0038, 405.477 ], "cells": [ { "location": [ 18.9563, 395.0402, 90.4622, 405.477 ], "text": "531.5201", "html_text": "531.5201", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 395.0402, 161.9682, 405.477 ], "text": "IT OPERATING SUPPLIES", "html_text": "IT OPERATING SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 395.0402, 233.4741, 405.477 ], "text": "1,759", "html_text": "1,759", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 395.0402, 304.98, 405.477 ], "text": "3,847", "html_text": "3,847", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 395.0402, 376.486, 405.477 ], "text": "5,535", "html_text": "5,535", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 395.0402, 447.9919, 405.477 ], "text": "715", "html_text": "715", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 395.0402, 519.4979, 405.477 ], "text": "5,535", "html_text": "5,535", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 395.0402, 591.0038, 405.477 ], "text": "4,275", "html_text": "4,275", "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": 33, "location": [ 18.9563, 384.6033, 591.0038, 395.0402 ], "cells": [ { "location": [ 18.9563, 384.6033, 90.4622, 395.0402 ], "text": "531.5202", "html_text": "531.5202", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 384.6033, 161.9682, 395.0402 ], "text": "OPERATING SUPPLIES- FUEL", "html_text": "OPERATING SUPPLIES- FUEL", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 384.6033, 233.4741, 395.0402 ], "text": "16,300", "html_text": "16,300", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 384.6033, 304.98, 395.0402 ], "text": "12,888", "html_text": "12,888", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 384.6033, 376.486, 395.0402 ], "text": "16,000", "html_text": "16,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 384.6033, 447.9919, 395.0402 ], "text": "6,960", "html_text": "6,960", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 384.6033, 519.4979, 395.0402 ], "text": "11,931", "html_text": "11,931", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 384.6033, 591.0038, 395.0402 ], "text": "16,000", "html_text": "16,000", "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": 34, "location": [ 18.9563, 374.1665, 591.0038, 384.6033 ], "cells": [ { "location": [ 18.9563, 374.1665, 90.4622, 384.6033 ], "text": "531.5203", "html_text": "531.5203", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 374.1665, 161.9682, 384.6033 ], "text": "SMALL TOOLS & EQUIPMENT", "html_text": "SMALL TOOLS & EQUIPMENT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 374.1665, 233.4741, 384.6033 ], "text": "12,830", "html_text": "12,830", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 374.1665, 304.98, 384.6033 ], "text": "10,752", "html_text": "10,752", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 374.1665, 376.486, 384.6033 ], "text": "7,500", "html_text": "7,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 374.1665, 447.9919, 384.6033 ], "text": "3,351", "html_text": "3,351", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 374.1665, 519.4979, 384.6033 ], "text": "7,000", "html_text": "7,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 374.1665, 591.0038, 384.6033 ], "text": "7,500", "html_text": "7,500", "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": 35, "location": [ 18.9563, 363.7297, 591.0038, 374.1665 ], "cells": [ { "location": [ 18.9563, 363.7297, 90.4622, 374.1665 ], "text": "531.5204", "html_text": "531.5204", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 363.7297, 161.9682, 374.1665 ], "text": "SAFETY EQUIPMENT", "html_text": "SAFETY EQUIPMENT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 363.7297, 233.4741, 374.1665 ], "text": "3,629", "html_text": "3,629", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 363.7297, 304.98, 374.1665 ], "text": "6,683", "html_text": "6,683", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 363.7297, 376.486, 374.1665 ], "text": "7,000", "html_text": "7,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 363.7297, 447.9919, 374.1665 ], "text": "2,862", "html_text": "2,862", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 363.7297, 519.4979, 374.1665 ], "text": "7,000", "html_text": "7,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 363.7297, 591.0038, 374.1665 ], "text": "7,000", "html_text": "7,000", "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": 36, "location": [ 18.9563, 353.2928, 591.0038, 363.7297 ], "cells": [ { "location": [ 18.9563, 353.2928, 90.4622, 363.7297 ], "text": "531.5208", "html_text": "531.5208", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 353.2928, 161.9682, 363.7297 ], "text": "IT LICENSES", "html_text": "IT LICENSES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 353.2928, 233.4741, 363.7297 ], "text": "17,738", "html_text": "17,738", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 353.2928, 304.98, 363.7297 ], "text": "13,679", "html_text": "13,679", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 353.2928, 376.486, 363.7297 ], "text": "18,799", "html_text": "18,799", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 353.2928, 447.9919, 363.7297 ], "text": "12,270", "html_text": "12,270", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 353.2928, 519.4979, 363.7297 ], "text": "18,799", "html_text": "18,799", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 353.2928, 591.0038, 363.7297 ], "text": "27,236", "html_text": "27,236", "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": 37, "location": [ 18.9563, 342.856, 591.0038, 353.2928 ], "cells": [ { "location": [ 18.9563, 342.856, 90.4622, 353.2928 ], "text": "531.5400", "html_text": "531.5400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 342.856, 161.9682, 353.2928 ], "text": "BOOKS, PUBS, SUBS, & MEMBERSHIPS", "html_text": "BOOKS, PUBS, SUBS, & MEMBERSHIPS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 342.856, 233.4741, 353.2928 ], "text": "9,507", "html_text": "9,507", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 342.856, 304.98, 353.2928 ], "text": "9,778", "html_text": "9,778", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 342.856, 376.486, 353.2928 ], "text": "11,400", "html_text": "11,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 342.856, 447.9919, 353.2928 ], "text": "10,873", "html_text": "10,873", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 342.856, 519.4979, 353.2928 ], "text": "11,400", "html_text": "11,400", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 342.856, 591.0038, 353.2928 ], "text": "12,900", "html_text": "12,900", "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": 38, "location": [ 18.9563, 332.4192, 591.0038, 342.856 ], "cells": [ { "location": [ 18.9563, 332.4192, 90.4622, 342.856 ], "text": "531.5403", "html_text": "531.5403", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 332.4192, 161.9682, 342.856 ], "text": "TRAINING", "html_text": "TRAINING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 332.4192, 233.4741, 342.856 ], "text": "7,387", "html_text": "7,387", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 332.4192, 304.98, 342.856 ], "text": "12,237", "html_text": "12,237", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 332.4192, 376.486, 342.856 ], "text": "5,775", "html_text": "5,775", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 332.4192, 447.9919, 342.856 ], "text": "7,817", "html_text": "7,817", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 332.4192, 519.4979, 342.856 ], "text": "7,800", "html_text": "7,800", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 332.4192, 591.0038, 342.856 ], "text": "20,000", "html_text": "20,000", "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": 39, "location": [ 18.9563, 321.9823, 591.0038, 332.4192 ], "cells": [ { "location": [ 18.9563, 321.9823, 90.4622, 332.4192 ], "text": "531.5501", "html_text": "531.5501", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 321.9823, 161.9682, 332.4192 ], "text": "DEMAND & ENERGY CHARGE", "html_text": "DEMAND & ENERGY CHARGE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 321.9823, 233.4741, 332.4192 ], "text": "4,558,248", "html_text": "4,558,248", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 321.9823, 304.98, 332.4192 ], "text": "5,059,375", "html_text": "5,059,375", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 321.9823, 376.486, 332.4192 ], "text": "4,868,608", "html_text": "4,868,608", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 321.9823, 447.9919, 332.4192 ], "text": "2,903,835", "html_text": "2,903,835", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 321.9823, 519.4979, 332.4192 ], "text": "4,978,003", "html_text": "4,978,003", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 321.9823, 591.0038, 332.4192 ], "text": "4,978,003", "html_text": "4,978,003", "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": 40, "location": [ 18.9563, 311.5455, 591.0038, 321.9823 ], "cells": [ { "location": [ 18.9563, 311.5455, 90.4622, 321.9823 ], "text": "531.5902", "html_text": "531.5902", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 311.5455, 161.9682, 321.9823 ], "text": "BAD DEBT EXPENSE", "html_text": "BAD DEBT EXPENSE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 311.5455, 233.4741, 321.9823 ], "text": "(586)", "html_text": "(586)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 311.5455, 304.98, 321.9823 ], "text": "(483)", "html_text": "(483)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 311.5455, 376.486, 321.9823 ], "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": [ 376.486, 311.5455, 447.9919, 321.9823 ], "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": [ 447.9919, 311.5455, 519.4979, 321.9823 ], "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": [ 519.4979, 311.5455, 591.0038, 321.9823 ], "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": 41, "location": [ 18.9563, 301.1087, 591.0038, 311.5455 ], "cells": [ { "location": [ 18.9563, 301.1087, 90.4622, 311.5455 ], "text": "531.7203", "html_text": "531.7203", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 301.1087, 161.9682, 311.5455 ], "text": "INTEREST (2018 & 2019 ALTEC TRUCKS)", "html_text": "INTEREST (2018 & 2019 ALTEC TRUCKS)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 301.1087, 233.4741, 311.5455 ], "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": [ 233.4741, 301.1087, 304.98, 311.5455 ], "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": [ 304.98, 301.1087, 376.486, 311.5455 ], "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": [ 376.486, 301.1087, 447.9919, 311.5455 ], "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": [ 447.9919, 301.1087, 519.4979, 311.5455 ], "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": [ 519.4979, 301.1087, 591.0038, 311.5455 ], "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": 42, "location": [ 18.9563, 290.6718, 591.0038, 301.1087 ], "cells": [ { "location": [ 18.9563, 290.6718, 90.4622, 301.1087 ], "text": "531.7204", "html_text": "531.7204", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 290.6718, 161.9682, 301.1087 ], "text": "INTEREST (SECO PERMANENT FINANCING)", "html_text": "INTEREST (SECO PERMANENT FINANCING)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 290.6718, 233.4741, 301.1087 ], "text": "167,023", "html_text": "167,023", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 290.6718, 304.98, 301.1087 ], "text": "158,146", "html_text": "158,146", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 290.6718, 376.486, 301.1087 ], "text": "149,039", "html_text": "149,039", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 290.6718, 447.9919, 301.1087 ], "text": "75,673", "html_text": "75,673", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 290.6718, 519.4979, 301.1087 ], "text": "149,039", "html_text": "149,039", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 290.6718, 591.0038, 301.1087 ], "text": "139,699", "html_text": "139,699", "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": 43, "location": [ 18.9563, 280.235, 591.0038, 290.6718 ], "cells": [ { "location": [ 18.9563, 280.235, 90.4622, 290.6718 ], "text": "582.7305", "html_text": "582.7305", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4622, 280.235, 161.9682, 290.6718 ], "text": "FMPA POOLED LOAN FEES", "html_text": "FMPA POOLED LOAN FEES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.9682, 280.235, 233.4741, 290.6718 ], "text": "6,100", "html_text": "6,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.4741, 280.235, 304.98, 290.6718 ], "text": "6,100", "html_text": "6,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.98, 280.235, 376.486, 290.6718 ], "text": "6,100", "html_text": "6,100", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.486, 280.235, 447.9919, 290.6718 ], "text": "3,050", "html_text": "3,050", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.9919, 280.235, 519.4979, 290.6718 ], "text": "6,100", "html_text": "6,100", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.4979, 280.235, 591.0038, 290.6718 ], "text": "6,100", "html_text": "6,100", "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": 44, "n_cols": 8, "ref": "#/tables/0", "reading_order": 0 }, { "page": 26, "type": "TABLE", "location": { "l": 67.4267, "t": 274.7167, "r": 588.6042, "b": 216.1744 }, "text": "
***TOTAL ELECTRIC EXPENDITURES***6,132,4056,792,4946,432,3533,680,8136,557,7946,649,623
BUDGET EXCESS/DEFICIENCY943,988910,466408,458876,194927,122458,566
Less Cash Provided From Operations For Capital Fund Balance Utilized510,568458,445408,458226,652416,861431,892
Net income after Capitalization (Fund Balance Adds or Deletes)433,420452,0210649,542510,26126,674
", "rows": [ { "row_index": 0, "location": [ 67.4267, 263.0082, 588.6042, 274.7167 ], "cells": [ { "location": [ 67.4267, 263.0082, 141.8806, 274.7167 ], "text": "***TOTAL ELECTRIC EXPENDITURES***", "html_text": "***TOTAL ELECTRIC EXPENDITURES***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 141.8806, 263.0082, 216.3346, 274.7167 ], "text": "6,132,405", "html_text": "6,132,405", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 216.3346, 263.0082, 290.7885, 274.7167 ], "text": "6,792,494", "html_text": "6,792,494", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 290.7885, 263.0082, 365.2424, 274.7167 ], "text": "6,432,353", "html_text": "6,432,353", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 365.2424, 263.0082, 439.6963, 274.7167 ], "text": "3,680,813", "html_text": "3,680,813", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 439.6963, 263.0082, 514.1503, 274.7167 ], "text": "6,557,794", "html_text": "6,557,794", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 514.1503, 263.0082, 588.6042, 274.7167 ], "text": "6,649,623", "html_text": "6,649,623", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 67.4267, 251.2998, 588.6042, 263.0082 ], "cells": [ { "location": [ 67.4267, 251.2998, 588.6042, 263.0082 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 7, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 67.4267, 239.5913, 588.6042, 251.2998 ], "cells": [ { "location": [ 67.4267, 239.5913, 141.8806, 251.2998 ], "text": "BUDGET EXCESS/DEFICIENCY", "html_text": "BUDGET EXCESS/DEFICIENCY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 141.8806, 239.5913, 216.3346, 251.2998 ], "text": "943,988", "html_text": "943,988", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 216.3346, 239.5913, 290.7885, 251.2998 ], "text": "910,466", "html_text": "910,466", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 290.7885, 239.5913, 365.2424, 251.2998 ], "text": "408,458", "html_text": "408,458", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 365.2424, 239.5913, 439.6963, 251.2998 ], "text": "876,194", "html_text": "876,194", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 439.6963, 239.5913, 514.1503, 251.2998 ], "text": "927,122", "html_text": "927,122", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 514.1503, 239.5913, 588.6042, 251.2998 ], "text": "458,566", "html_text": "458,566", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 67.4267, 227.8829, 588.6042, 239.5913 ], "cells": [ { "location": [ 67.4267, 227.8829, 141.8806, 239.5913 ], "text": "Less Cash Provided From Operations For Capital Fund Balance Utilized", "html_text": "Less Cash Provided From Operations For Capital Fund Balance Utilized", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 141.8806, 227.8829, 216.3346, 239.5913 ], "text": "510,568", "html_text": "510,568", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 216.3346, 227.8829, 290.7885, 239.5913 ], "text": "458,445", "html_text": "458,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 290.7885, 227.8829, 365.2424, 239.5913 ], "text": "408,458", "html_text": "408,458", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 365.2424, 227.8829, 439.6963, 239.5913 ], "text": "226,652", "html_text": "226,652", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 439.6963, 227.8829, 514.1503, 239.5913 ], "text": "416,861", "html_text": "416,861", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 514.1503, 227.8829, 588.6042, 239.5913 ], "text": "431,892", "html_text": "431,892", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 67.4267, 216.1744, 588.6042, 227.8829 ], "cells": [ { "location": [ 67.4267, 216.1744, 141.8806, 227.8829 ], "text": "Net income after Capitalization (Fund Balance Adds or Deletes)", "html_text": "Net income after Capitalization (Fund Balance Adds or Deletes)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 141.8806, 216.1744, 216.3346, 227.8829 ], "text": "433,420", "html_text": "433,420", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 216.3346, 216.1744, 290.7885, 227.8829 ], "text": "452,021", "html_text": "452,021", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 290.7885, 216.1744, 365.2424, 227.8829 ], "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": [ 365.2424, 216.1744, 439.6963, 227.8829 ], "text": "649,542", "html_text": "649,542", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 439.6963, 216.1744, 514.1503, 227.8829 ], "text": "510,261", "html_text": "510,261", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 514.1503, 216.1744, 588.6042, 227.8829 ], "text": "26,674", "html_text": "26,674", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 5, "n_cols": 7, "ref": "#/tables/1", "reading_order": 1 } ] }, { "page": 27, "items": [ { "page": 27, "type": "TEXT", "location": { "l": 217.92, "t": 778.4421, "r": 274.32, "b": 763.3244 }, "text": ".", "reading_order": 0 }, { "page": 27, "type": "TEXT", "location": { "l": 139.2, "t": 549.2768, "r": 232.56, "b": 540.6381 }, "text": "ELECTRIC CAPITAL BUDGET", "reading_order": 1 }, { "page": 27, "type": "TABLE", "location": { "l": 18, "t": 546.3973, "r": 600.24, "b": 240.2036 }, "text": "
2023-2024 Budget2024-2025 Budget2025-2026 Budget7 Month Actual Year to DateEstimated 2025-2026Proposed 2026-2027 Budget
FUNDING SOURCES:
CASH PROVIDED FROM OPERATIONS510,568458,445408,638226,652416,861431,892
LOAN/FINANCING OF BUCKET TRUCK254,000245,125245,1250
AUTOMATED METER INFRASTRUCTURE & BREAKER REPLACEMENT GRANT (POSSIBLE GRANT FUNDING)000000
UTILIZATION OF CASH CARRIED FORWARD/RETAINED EARNINGS (Fund Balance)000000
DUE FROM WATER000000
***TOTAL REVENUES***510,568458,445662,638471,777661,986431,892
CAPITAL PROJECTS:
SALARIES AND RELATED15,00015,00030,08732,21940,00015,000
GIS ELECTRIC MAP UPGRADES25,00025,0000000
NEW SHELVING FOR WAREHOUSE10,00010,0000000
POLE TRAILER030,0000000
NEW SERVER (2ND)9,00000000
THUMPER50,00000000
LOCATE MACHINE / GPR (SPLIT BETWEEN 410/420/425)10,00000000
CAPITAL IMPROVEMENTS25,00025,0000000
ALTEC BUCKET TRUCK (AA55E - 4 WHEEL DRIVE)00254,000245,125245,1250
FOLDING MACHINE FOR CUSTOMER SERVICE000000
AED FOR UTILITY TRUCKS (8 AED'S)0016,00014,31014,3100
AUTOMATED METER INFRASTRUCTURE000000
BACKHOE (SPLIT BETWEEN STREETS/410/420/425)000000
LOAN PAYMENTS:
SECO ACQUISITION PERMANENT FINANCING PRINCIPAL334,568353,445362,551180,123362,551371,892
REPLACEMENT VEHICLE0000045,000
***TOTAL EXPENSE***510,568458,445662,638471,777661,986431,892
", "rows": [ { "row_index": 0, "location": [ 18, 534.6206, 600.24, 546.3973 ], "cells": [ { "location": [ 18, 534.6206, 101.1771, 546.3973 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 534.6206, 184.3543, 546.3973 ], "text": "2023-2024 Budget", "html_text": "2023-2024 Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 184.3543, 534.6206, 267.5314, 546.3973 ], "text": "2024-2025 Budget", "html_text": "2024-2025 Budget", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.5314, 534.6206, 350.7086, 546.3973 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 350.7086, 534.6206, 433.8857, 546.3973 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 433.8857, 534.6206, 517.0629, 546.3973 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.0629, 534.6206, 600.24, 546.3973 ], "text": "Proposed 2026-2027 Budget", "html_text": "Proposed 2026-2027 Budget", "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": [ 18, 522.8439, 600.24, 534.6206 ], "cells": [ { "location": [ 18, 522.8439, 600.24, 534.6206 ], "text": "FUNDING SOURCES:", "html_text": "FUNDING SOURCES:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 7, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 18, 511.0673, 600.24, 522.8439 ], "cells": [ { "location": [ 18, 511.0673, 101.1771, 522.8439 ], "text": "CASH PROVIDED FROM OPERATIONS", "html_text": "CASH PROVIDED FROM OPERATIONS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 511.0673, 184.3543, 522.8439 ], "text": "510,568", "html_text": "510,568", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 184.3543, 511.0673, 267.5314, 522.8439 ], "text": "458,445", "html_text": "458,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.5314, 511.0673, 350.7086, 522.8439 ], "text": "408,638", "html_text": "408,638", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 350.7086, 511.0673, 433.8857, 522.8439 ], "text": "226,652", "html_text": "226,652", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 433.8857, 511.0673, 517.0629, 522.8439 ], "text": "416,861", "html_text": "416,861", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.0629, 511.0673, 600.24, 522.8439 ], "text": "431,892", "html_text": "431,892", "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": [ 18, 499.2906, 600.24, 511.0673 ], "cells": [ { "location": [ 18, 499.2906, 101.1771, 511.0673 ], "text": "LOAN/FINANCING OF BUCKET TRUCK", "html_text": "LOAN/FINANCING OF BUCKET TRUCK", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 499.2906, 184.3543, 511.0673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 184.3543, 499.2906, 267.5314, 511.0673 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.5314, 499.2906, 350.7086, 511.0673 ], "text": "254,000", "html_text": "254,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 350.7086, 499.2906, 433.8857, 511.0673 ], "text": "245,125", "html_text": "245,125", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 433.8857, 499.2906, 517.0629, 511.0673 ], "text": "245,125", "html_text": "245,125", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.0629, 499.2906, 600.24, 511.0673 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 18, 487.5139, 600.24, 499.2906 ], "cells": [ { "location": [ 18, 487.5139, 101.1771, 499.2906 ], "text": "AUTOMATED METER INFRASTRUCTURE & BREAKER REPLACEMENT GRANT (POSSIBLE GRANT FUNDING)", "html_text": "AUTOMATED METER INFRASTRUCTURE & BREAKER REPLACEMENT GRANT (POSSIBLE GRANT FUNDING)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 487.5139, 184.3543, 499.2906 ], "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": [ 184.3543, 487.5139, 267.5314, 499.2906 ], "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": [ 267.5314, 487.5139, 350.7086, 499.2906 ], "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": [ 350.7086, 487.5139, 433.8857, 499.2906 ], "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": [ 433.8857, 487.5139, 517.0629, 499.2906 ], "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": [ 517.0629, 487.5139, 600.24, 499.2906 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 18, 475.7372, 600.24, 487.5139 ], "cells": [ { "location": [ 18, 475.7372, 101.1771, 487.5139 ], "text": "UTILIZATION OF CASH CARRIED FORWARD/RETAINED EARNINGS (Fund Balance)", "html_text": "UTILIZATION OF CASH CARRIED FORWARD/RETAINED EARNINGS (Fund Balance)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 475.7372, 184.3543, 487.5139 ], "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": [ 184.3543, 475.7372, 267.5314, 487.5139 ], "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": [ 267.5314, 475.7372, 350.7086, 487.5139 ], "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": [ 350.7086, 475.7372, 433.8857, 487.5139 ], "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": [ 433.8857, 475.7372, 517.0629, 487.5139 ], "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": [ 517.0629, 475.7372, 600.24, 487.5139 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 18, 463.9605, 600.24, 475.7372 ], "cells": [ { "location": [ 18, 463.9605, 101.1771, 475.7372 ], "text": "DUE FROM WATER", "html_text": "DUE FROM WATER", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 463.9605, 184.3543, 475.7372 ], "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": [ 184.3543, 463.9605, 267.5314, 475.7372 ], "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": [ 267.5314, 463.9605, 350.7086, 475.7372 ], "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": [ 350.7086, 463.9605, 433.8857, 475.7372 ], "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": [ 433.8857, 463.9605, 517.0629, 475.7372 ], "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": [ 517.0629, 463.9605, 600.24, 475.7372 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 18, 452.1839, 600.24, 463.9605 ], "cells": [ { "location": [ 18, 452.1839, 101.1771, 463.9605 ], "text": "***TOTAL REVENUES***", "html_text": "***TOTAL REVENUES***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 452.1839, 184.3543, 463.9605 ], "text": "510,568", "html_text": "510,568", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 184.3543, 452.1839, 267.5314, 463.9605 ], "text": "458,445", "html_text": "458,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.5314, 452.1839, 350.7086, 463.9605 ], "text": "662,638", "html_text": "662,638", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 350.7086, 452.1839, 433.8857, 463.9605 ], "text": "471,777", "html_text": "471,777", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 433.8857, 452.1839, 517.0629, 463.9605 ], "text": "661,986", "html_text": "661,986", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.0629, 452.1839, 600.24, 463.9605 ], "text": "431,892", "html_text": "431,892", "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": [ 18, 440.4072, 600.24, 452.1839 ], "cells": [ { "location": [ 18, 440.4072, 600.24, 452.1839 ], "text": "CAPITAL PROJECTS:", "html_text": "CAPITAL PROJECTS:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 7, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 18, 428.6305, 600.24, 440.4072 ], "cells": [ { "location": [ 18, 428.6305, 101.1771, 440.4072 ], "text": "SALARIES AND RELATED", "html_text": "SALARIES AND RELATED", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 428.6305, 184.3543, 440.4072 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 184.3543, 428.6305, 267.5314, 440.4072 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.5314, 428.6305, 350.7086, 440.4072 ], "text": "30,087", "html_text": "30,087", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 350.7086, 428.6305, 433.8857, 440.4072 ], "text": "32,219", "html_text": "32,219", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 433.8857, 428.6305, 517.0629, 440.4072 ], "text": "40,000", "html_text": "40,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.0629, 428.6305, 600.24, 440.4072 ], "text": "15,000", "html_text": "15,000", "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": 10, "location": [ 18, 416.8538, 600.24, 428.6305 ], "cells": [ { "location": [ 18, 416.8538, 101.1771, 428.6305 ], "text": "GIS ELECTRIC MAP UPGRADES", "html_text": "GIS ELECTRIC MAP UPGRADES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 416.8538, 184.3543, 428.6305 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 184.3543, 416.8538, 267.5314, 428.6305 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.5314, 416.8538, 350.7086, 428.6305 ], "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": [ 350.7086, 416.8538, 433.8857, 428.6305 ], "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": [ 433.8857, 416.8538, 517.0629, 428.6305 ], "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": [ 517.0629, 416.8538, 600.24, 428.6305 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 18, 405.0771, 600.24, 416.8538 ], "cells": [ { "location": [ 18, 405.0771, 101.1771, 416.8538 ], "text": "NEW SHELVING FOR WAREHOUSE", "html_text": "NEW SHELVING FOR WAREHOUSE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 405.0771, 184.3543, 416.8538 ], "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": [ 184.3543, 405.0771, 267.5314, 416.8538 ], "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/0" }, { "location": [ 267.5314, 405.0771, 350.7086, 416.8538 ], "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": [ 350.7086, 405.0771, 433.8857, 416.8538 ], "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": [ 433.8857, 405.0771, 517.0629, 416.8538 ], "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": [ 517.0629, 405.0771, 600.24, 416.8538 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 18, 393.3004, 600.24, 405.0771 ], "cells": [ { "location": [ 18, 393.3004, 101.1771, 405.0771 ], "text": "POLE TRAILER", "html_text": "POLE TRAILER", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 393.3004, 184.3543, 405.0771 ], "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": [ 184.3543, 393.3004, 267.5314, 405.0771 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.5314, 393.3004, 350.7086, 405.0771 ], "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": [ 350.7086, 393.3004, 433.8857, 405.0771 ], "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": [ 433.8857, 393.3004, 517.0629, 405.0771 ], "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": [ 517.0629, 393.3004, 600.24, 405.0771 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 18, 381.5238, 600.24, 393.3004 ], "cells": [ { "location": [ 18, 381.5238, 101.1771, 393.3004 ], "text": "NEW SERVER (2ND)", "html_text": "NEW SERVER (2ND)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 381.5238, 184.3543, 393.3004 ], "text": "9,000", "html_text": "9,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 184.3543, 381.5238, 267.5314, 393.3004 ], "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": [ 267.5314, 381.5238, 350.7086, 393.3004 ], "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": [ 350.7086, 381.5238, 433.8857, 393.3004 ], "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": [ 433.8857, 381.5238, 517.0629, 393.3004 ], "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": [ 517.0629, 381.5238, 600.24, 393.3004 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 18, 369.7471, 600.24, 381.5238 ], "cells": [ { "location": [ 18, 369.7471, 101.1771, 381.5238 ], "text": "THUMPER", "html_text": "THUMPER", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 369.7471, 184.3543, 381.5238 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 184.3543, 369.7471, 267.5314, 381.5238 ], "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": [ 267.5314, 369.7471, 350.7086, 381.5238 ], "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": [ 350.7086, 369.7471, 433.8857, 381.5238 ], "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": [ 433.8857, 369.7471, 517.0629, 381.5238 ], "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": [ 517.0629, 369.7471, 600.24, 381.5238 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 18, 357.9704, 600.24, 369.7471 ], "cells": [ { "location": [ 18, 357.9704, 101.1771, 369.7471 ], "text": "LOCATE MACHINE / GPR (SPLIT BETWEEN 410/420/425)", "html_text": "LOCATE MACHINE / GPR (SPLIT BETWEEN 410/420/425)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 357.9704, 184.3543, 369.7471 ], "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": [ 184.3543, 357.9704, 267.5314, 369.7471 ], "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": [ 267.5314, 357.9704, 350.7086, 369.7471 ], "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": [ 350.7086, 357.9704, 433.8857, 369.7471 ], "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": [ 433.8857, 357.9704, 517.0629, 369.7471 ], "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": [ 517.0629, 357.9704, 600.24, 369.7471 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 18, 346.1937, 600.24, 357.9704 ], "cells": [ { "location": [ 18, 346.1937, 101.1771, 357.9704 ], "text": "CAPITAL IMPROVEMENTS", "html_text": "CAPITAL IMPROVEMENTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 346.1937, 184.3543, 357.9704 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 184.3543, 346.1937, 267.5314, 357.9704 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.5314, 346.1937, 350.7086, 357.9704 ], "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": [ 350.7086, 346.1937, 433.8857, 357.9704 ], "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": [ 433.8857, 346.1937, 517.0629, 357.9704 ], "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": [ 517.0629, 346.1937, 600.24, 357.9704 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 18, 334.417, 600.24, 346.1937 ], "cells": [ { "location": [ 18, 334.417, 101.1771, 346.1937 ], "text": "ALTEC BUCKET TRUCK (AA55E - 4 WHEEL DRIVE)", "html_text": "ALTEC BUCKET TRUCK (AA55E - 4 WHEEL DRIVE)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 334.417, 184.3543, 346.1937 ], "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": [ 184.3543, 334.417, 267.5314, 346.1937 ], "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": [ 267.5314, 334.417, 350.7086, 346.1937 ], "text": "254,000", "html_text": "254,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 350.7086, 334.417, 433.8857, 346.1937 ], "text": "245,125", "html_text": "245,125", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 433.8857, 334.417, 517.0629, 346.1937 ], "text": "245,125", "html_text": "245,125", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.0629, 334.417, 600.24, 346.1937 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 18, 322.6404, 600.24, 334.417 ], "cells": [ { "location": [ 18, 322.6404, 101.1771, 334.417 ], "text": "FOLDING MACHINE FOR CUSTOMER SERVICE", "html_text": "FOLDING MACHINE FOR CUSTOMER SERVICE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 322.6404, 184.3543, 334.417 ], "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": [ 184.3543, 322.6404, 267.5314, 334.417 ], "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": [ 267.5314, 322.6404, 350.7086, 334.417 ], "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": [ 350.7086, 322.6404, 433.8857, 334.417 ], "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": [ 433.8857, 322.6404, 517.0629, 334.417 ], "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": [ 517.0629, 322.6404, 600.24, 334.417 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 18, 310.8637, 600.24, 322.6404 ], "cells": [ { "location": [ 18, 310.8637, 101.1771, 322.6404 ], "text": "AED FOR UTILITY TRUCKS (8 AED'S)", "html_text": "AED FOR UTILITY TRUCKS (8 AED'S)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 310.8637, 184.3543, 322.6404 ], "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": [ 184.3543, 310.8637, 267.5314, 322.6404 ], "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": [ 267.5314, 310.8637, 350.7086, 322.6404 ], "text": "16,000", "html_text": "16,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 350.7086, 310.8637, 433.8857, 322.6404 ], "text": "14,310", "html_text": "14,310", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 433.8857, 310.8637, 517.0629, 322.6404 ], "text": "14,310", "html_text": "14,310", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.0629, 310.8637, 600.24, 322.6404 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 18, 299.087, 600.24, 310.8637 ], "cells": [ { "location": [ 18, 299.087, 101.1771, 310.8637 ], "text": "AUTOMATED METER INFRASTRUCTURE", "html_text": "AUTOMATED METER INFRASTRUCTURE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 299.087, 184.3543, 310.8637 ], "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": [ 184.3543, 299.087, 267.5314, 310.8637 ], "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": [ 267.5314, 299.087, 350.7086, 310.8637 ], "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": [ 350.7086, 299.087, 433.8857, 310.8637 ], "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": [ 433.8857, 299.087, 517.0629, 310.8637 ], "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": [ 517.0629, 299.087, 600.24, 310.8637 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 18, 287.3103, 600.24, 299.087 ], "cells": [ { "location": [ 18, 287.3103, 101.1771, 299.087 ], "text": "BACKHOE (SPLIT BETWEEN STREETS/410/420/425)", "html_text": "BACKHOE (SPLIT BETWEEN STREETS/410/420/425)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 287.3103, 184.3543, 299.087 ], "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": [ 184.3543, 287.3103, 267.5314, 299.087 ], "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": [ 267.5314, 287.3103, 350.7086, 299.087 ], "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": [ 350.7086, 287.3103, 433.8857, 299.087 ], "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": [ 433.8857, 287.3103, 517.0629, 299.087 ], "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": [ 517.0629, 287.3103, 600.24, 299.087 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 18, 275.5336, 600.24, 287.3103 ], "cells": [ { "location": [ 18, 275.5336, 101.1771, 287.3103 ], "text": "LOAN PAYMENTS:", "html_text": "LOAN PAYMENTS:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 275.5336, 184.3543, 287.3103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 184.3543, 275.5336, 267.5314, 287.3103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.5314, 275.5336, 350.7086, 287.3103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 350.7086, 275.5336, 433.8857, 287.3103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 433.8857, 275.5336, 517.0629, 287.3103 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.0629, 275.5336, 600.24, 287.3103 ], "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": 23, "location": [ 18, 263.757, 600.24, 275.5336 ], "cells": [ { "location": [ 18, 263.757, 101.1771, 275.5336 ], "text": "SECO ACQUISITION PERMANENT FINANCING PRINCIPAL", "html_text": "SECO ACQUISITION PERMANENT FINANCING PRINCIPAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 263.757, 184.3543, 275.5336 ], "text": "334,568", "html_text": "334,568", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 184.3543, 263.757, 267.5314, 275.5336 ], "text": "353,445", "html_text": "353,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.5314, 263.757, 350.7086, 275.5336 ], "text": "362,551", "html_text": "362,551", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 350.7086, 263.757, 433.8857, 275.5336 ], "text": "180,123", "html_text": "180,123", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 433.8857, 263.757, 517.0629, 275.5336 ], "text": "362,551", "html_text": "362,551", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.0629, 263.757, 600.24, 275.5336 ], "text": "371,892", "html_text": "371,892", "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": 24, "location": [ 18, 251.9803, 600.24, 263.757 ], "cells": [ { "location": [ 18, 251.9803, 101.1771, 263.757 ], "text": "REPLACEMENT VEHICLE", "html_text": "REPLACEMENT VEHICLE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 251.9803, 184.3543, 263.757 ], "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": [ 184.3543, 251.9803, 267.5314, 263.757 ], "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": [ 267.5314, 251.9803, 350.7086, 263.757 ], "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": [ 350.7086, 251.9803, 433.8857, 263.757 ], "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": [ 433.8857, 251.9803, 517.0629, 263.757 ], "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": [ 517.0629, 251.9803, 600.24, 263.757 ], "text": "45,000", "html_text": "45,000", "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": 25, "location": [ 18, 240.2036, 600.24, 251.9803 ], "cells": [ { "location": [ 18, 240.2036, 101.1771, 251.9803 ], "text": "***TOTAL EXPENSE***", "html_text": "***TOTAL EXPENSE***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 101.1771, 240.2036, 184.3543, 251.9803 ], "text": "510,568", "html_text": "510,568", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 184.3543, 240.2036, 267.5314, 251.9803 ], "text": "458,445", "html_text": "458,445", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 267.5314, 240.2036, 350.7086, 251.9803 ], "text": "662,638", "html_text": "662,638", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 350.7086, 240.2036, 433.8857, 251.9803 ], "text": "471,777", "html_text": "471,777", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 433.8857, 240.2036, 517.0629, 251.9803 ], "text": "661,986", "html_text": "661,986", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 517.0629, 240.2036, 600.24, 251.9803 ], "text": "431,892", "html_text": "431,892", "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": 26, "n_cols": 7, "ref": "#/tables/0", "reading_order": 2 }, { "page": 27, "type": "TEXT", "location": { "l": 21.36, "t": 242.6033, "r": 107.28, "b": 233.7246 }, "text": "BUDGET EXCESS/DEFICIT", "reading_order": 3 } ] }, { "page": 28, "items": [ { "page": 28, "type": "TITLE", "location": { "l": 104.64, "t": 740.88, "r": 260.88, "b": 717.84 }, "text": "CITY OF BUSHNELL\nFISCAL YEAR 2026-2027 BUDGET", "reading_order": 0, "level": 5 }, { "page": 28, "type": "TABLE", "location": { "l": 18.96, "t": 685.44, "r": 591.12, "b": 404.4 }, "text": "
WATER REVENUES - 420Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
314.1200SURCHARGE26,80425,81131,43819,90734,12634,126
331.1101FEMA PROCEEDS HURRICANE IDALIA000000
331.1102FEMA PROCEEDS HURRICANES HELENE & MILTON02,651031,38431,3840
334.2000SAFETY GRANT PROCEEDS7993570000
334.3100ARPA WATER REVENUES000000
334.3102FDEP SRF PLANNING GRANT/LOAN67,08200000
334.3103FDEP SRF DESIGN GRANT/LOAN000000
334.3104FDEP SRF DW600460 - LEAD LINE PROJECT04,94801,4701,4700
334.3105FDEP SRF DW60043100054,88554,8850
334.3200INSURANCE PROCEEDS000000
343.3000CONTRIBUTION IN AID OF CONSTRUCTION16,11937,40212,00048,63148,6310
343.3100RESIDENTIAL WATER SALES384,910550,051602,405349,738599,551599,551
343.3200COMMERCIAL WATER SALES838,555974,4611,194,863630,4041,080,6931,080,693
343.3201BACKFLOW PREVENTER CHARGE7,8956,4400000
343.3300PENALTIES & RECONNECTION FEES7,1599,2207,4823,8936,6746,674
343.3400WATER CONNECTION FEES20,4105,9458,0432,1912,1912,191
343.3500OTHER WATER REVENUES22,10024,69522,6857,96513,65420,341
343.3600CAPACITY RESERVATION CHARGE74,381551,5010392,276392,2760
360.0000MISCELLANEOUS9,4882,44701,1541,1540
360.0002MISCELLANEOUS - NSF206740334040
361.0000INTEREST20,08826,83126,23912,46223,05223,052
382.2000TRANSFER FROM GENERAL FUND000000
388.1000PROCEEDS FROM SALE OF ASSETS000000
", "rows": [ { "row_index": 0, "location": [ 18.96, 673.73, 591.12, 685.44 ], "cells": [ { "location": [ 18.96, 673.73, 90.48, 685.44 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 673.73, 162, 685.44 ], "text": "WATER REVENUES - 420", "html_text": "WATER REVENUES - 420", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 673.73, 233.52, 685.44 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.52, 673.73, 305.04, 685.44 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 673.73, 376.56, 685.44 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.56, 673.73, 448.08, 685.44 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.08, 673.73, 519.6, 685.44 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.6, 673.73, 591.12, 685.44 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 18.96, 662.02, 591.12, 673.73 ], "cells": [ { "location": [ 18.96, 662.02, 90.48, 673.73 ], "text": "314.1200", "html_text": "314.1200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 662.02, 162, 673.73 ], "text": "SURCHARGE", "html_text": "SURCHARGE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 662.02, 233.52, 673.73 ], "text": "26,804", "html_text": "26,804", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.52, 662.02, 305.04, 673.73 ], "text": "25,811", "html_text": "25,811", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 662.02, 376.56, 673.73 ], "text": "31,438", "html_text": "31,438", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.56, 662.02, 448.08, 673.73 ], "text": "19,907", "html_text": "19,907", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.08, 662.02, 519.6, 673.73 ], "text": "34,126", "html_text": "34,126", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.6, 662.02, 591.12, 673.73 ], "text": "34,126", "html_text": "34,126", "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": [ 18.96, 650.31, 591.12, 662.02 ], "cells": [ { "location": [ 18.96, 650.31, 90.48, 662.02 ], "text": "331.1101", "html_text": "331.1101", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 650.31, 162, 662.02 ], "text": "FEMA PROCEEDS HURRICANE IDALIA", "html_text": "FEMA PROCEEDS HURRICANE IDALIA", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 650.31, 233.52, 662.02 ], "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": [ 233.52, 650.31, 305.04, 662.02 ], "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": [ 305.04, 650.31, 376.56, 662.02 ], "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": [ 376.56, 650.31, 448.08, 662.02 ], "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": [ 448.08, 650.31, 519.6, 662.02 ], "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": [ 519.6, 650.31, 591.12, 662.02 ], "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": [ 18.96, 638.6, 591.12, 650.31 ], "cells": [ { "location": [ 18.96, 638.6, 90.48, 650.31 ], "text": "331.1102", "html_text": "331.1102", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 638.6, 162, 650.31 ], "text": "FEMA PROCEEDS HURRICANES HELENE & MILTON", "html_text": "FEMA PROCEEDS HURRICANES HELENE & MILTON", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 638.6, 233.52, 650.31 ], "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": [ 233.52, 638.6, 305.04, 650.31 ], "text": "2,651", "html_text": "2,651", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 638.6, 376.56, 650.31 ], "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": [ 376.56, 638.6, 448.08, 650.31 ], "text": "31,384", "html_text": "31,384", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.08, 638.6, 519.6, 650.31 ], "text": "31,384", "html_text": "31,384", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.6, 638.6, 591.12, 650.31 ], "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": 4, "location": [ 18.96, 626.89, 591.12, 638.6 ], "cells": [ { "location": [ 18.96, 626.89, 90.48, 638.6 ], "text": "334.2000", "html_text": "334.2000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 626.89, 162, 638.6 ], "text": "SAFETY GRANT PROCEEDS", "html_text": "SAFETY GRANT PROCEEDS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 626.89, 233.52, 638.6 ], "text": "799", "html_text": "799", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.52, 626.89, 305.04, 638.6 ], "text": "357", "html_text": "357", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 626.89, 376.56, 638.6 ], "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": [ 376.56, 626.89, 448.08, 638.6 ], "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": [ 448.08, 626.89, 519.6, 638.6 ], "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": [ 519.6, 626.89, 591.12, 638.6 ], "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": 5, "location": [ 18.96, 615.18, 591.12, 626.89 ], "cells": [ { "location": [ 18.96, 615.18, 90.48, 626.89 ], "text": "334.3100", "html_text": "334.3100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 615.18, 162, 626.89 ], "text": "ARPA WATER REVENUES", "html_text": "ARPA WATER REVENUES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 615.18, 233.52, 626.89 ], "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": [ 233.52, 615.18, 305.04, 626.89 ], "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": [ 305.04, 615.18, 376.56, 626.89 ], "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": [ 376.56, 615.18, 448.08, 626.89 ], "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": [ 448.08, 615.18, 519.6, 626.89 ], "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": [ 519.6, 615.18, 591.12, 626.89 ], "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": [ 18.96, 603.47, 591.12, 615.18 ], "cells": [ { "location": [ 18.96, 603.47, 90.48, 615.18 ], "text": "334.3102", "html_text": "334.3102", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 603.47, 162, 615.18 ], "text": "FDEP SRF PLANNING GRANT/LOAN", "html_text": "FDEP SRF PLANNING GRANT/LOAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 603.47, 233.52, 615.18 ], "text": "67,082", "html_text": "67,082", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.52, 603.47, 305.04, 615.18 ], "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": [ 305.04, 603.47, 376.56, 615.18 ], "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": [ 376.56, 603.47, 448.08, 615.18 ], "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": [ 448.08, 603.47, 519.6, 615.18 ], "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": [ 519.6, 603.47, 591.12, 615.18 ], "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": [ 18.96, 591.76, 591.12, 603.47 ], "cells": [ { "location": [ 18.96, 591.76, 90.48, 603.47 ], "text": "334.3103", "html_text": "334.3103", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 591.76, 162, 603.47 ], "text": "FDEP SRF DESIGN GRANT/LOAN", "html_text": "FDEP SRF DESIGN GRANT/LOAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 591.76, 233.52, 603.47 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.52, 591.76, 305.04, 603.47 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 591.76, 376.56, 603.47 ], "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": [ 376.56, 591.76, 448.08, 603.47 ], "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": [ 448.08, 591.76, 519.6, 603.47 ], "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": [ 519.6, 591.76, 591.12, 603.47 ], "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": [ 18.96, 580.05, 591.12, 591.76 ], "cells": [ { "location": [ 18.96, 580.05, 90.48, 591.76 ], "text": "334.3104", "html_text": "334.3104", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 580.05, 162, 591.76 ], "text": "FDEP SRF DW600460 - LEAD LINE PROJECT", "html_text": "FDEP SRF DW600460 - LEAD LINE PROJECT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 580.05, 233.52, 591.76 ], "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": [ 233.52, 580.05, 305.04, 591.76 ], "text": "4,948", "html_text": "4,948", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 580.05, 376.56, 591.76 ], "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": [ 376.56, 580.05, 448.08, 591.76 ], "text": "1,470", "html_text": "1,470", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.08, 580.05, 519.6, 591.76 ], "text": "1,470", "html_text": "1,470", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.6, 580.05, 591.12, 591.76 ], "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": 9, "location": [ 18.96, 568.34, 591.12, 580.05 ], "cells": [ { "location": [ 18.96, 568.34, 90.48, 580.05 ], "text": "334.3105", "html_text": "334.3105", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 568.34, 162, 580.05 ], "text": "FDEP SRF DW600431", "html_text": "FDEP SRF DW600431", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 568.34, 233.52, 580.05 ], "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": [ 233.52, 568.34, 305.04, 580.05 ], "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": [ 305.04, 568.34, 376.56, 580.05 ], "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": [ 376.56, 568.34, 448.08, 580.05 ], "text": "54,885", "html_text": "54,885", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.08, 568.34, 519.6, 580.05 ], "text": "54,885", "html_text": "54,885", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.6, 568.34, 591.12, 580.05 ], "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": 10, "location": [ 18.96, 556.63, 591.12, 568.34 ], "cells": [ { "location": [ 18.96, 556.63, 90.48, 568.34 ], "text": "334.3200", "html_text": "334.3200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 556.63, 162, 568.34 ], "text": "INSURANCE PROCEEDS", "html_text": "INSURANCE PROCEEDS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 556.63, 233.52, 568.34 ], "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": [ 233.52, 556.63, 305.04, 568.34 ], "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": [ 305.04, 556.63, 376.56, 568.34 ], "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": [ 376.56, 556.63, 448.08, 568.34 ], "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": [ 448.08, 556.63, 519.6, 568.34 ], "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": [ 519.6, 556.63, 591.12, 568.34 ], "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": 11, "location": [ 18.96, 544.92, 591.12, 556.63 ], "cells": [ { "location": [ 18.96, 544.92, 90.48, 556.63 ], "text": "343.3000", "html_text": "343.3000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 544.92, 162, 556.63 ], "text": "CONTRIBUTION IN AID OF CONSTRUCTION", "html_text": "CONTRIBUTION IN AID OF CONSTRUCTION", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 544.92, 233.52, 556.63 ], "text": "16,119", "html_text": "16,119", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.52, 544.92, 305.04, 556.63 ], "text": "37,402", "html_text": "37,402", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 544.92, 376.56, 556.63 ], "text": "12,000", "html_text": "12,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.56, 544.92, 448.08, 556.63 ], "text": "48,631", "html_text": "48,631", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.08, 544.92, 519.6, 556.63 ], "text": "48,631", "html_text": "48,631", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.6, 544.92, 591.12, 556.63 ], "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": [ 18.96, 533.21, 591.12, 544.92 ], "cells": [ { "location": [ 18.96, 533.21, 90.48, 544.92 ], "text": "343.3100", "html_text": "343.3100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 533.21, 162, 544.92 ], "text": "RESIDENTIAL WATER SALES", "html_text": "RESIDENTIAL WATER SALES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 533.21, 233.52, 544.92 ], "text": "384,910", "html_text": "384,910", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.52, 533.21, 305.04, 544.92 ], "text": "550,051", "html_text": "550,051", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 533.21, 376.56, 544.92 ], "text": "602,405", "html_text": "602,405", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.56, 533.21, 448.08, 544.92 ], "text": "349,738", "html_text": "349,738", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.08, 533.21, 519.6, 544.92 ], "text": "599,551", "html_text": "599,551", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.6, 533.21, 591.12, 544.92 ], "text": "599,551", "html_text": "599,551", "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": 13, "location": [ 18.96, 521.5, 591.12, 533.21 ], "cells": [ { "location": [ 18.96, 521.5, 90.48, 533.21 ], "text": "343.3200", "html_text": "343.3200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 521.5, 162, 533.21 ], "text": "COMMERCIAL WATER SALES", "html_text": "COMMERCIAL WATER SALES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 521.5, 233.52, 533.21 ], "text": "838,555", "html_text": "838,555", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.52, 521.5, 305.04, 533.21 ], "text": "974,461", "html_text": "974,461", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 521.5, 376.56, 533.21 ], "text": "1,194,863", "html_text": "1,194,863", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.56, 521.5, 448.08, 533.21 ], "text": "630,404", "html_text": "630,404", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.08, 521.5, 519.6, 533.21 ], "text": "1,080,693", "html_text": "1,080,693", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.6, 521.5, 591.12, 533.21 ], "text": "1,080,693", "html_text": "1,080,693", "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": 14, "location": [ 18.96, 509.79, 591.12, 521.5 ], "cells": [ { "location": [ 18.96, 509.79, 90.48, 521.5 ], "text": "343.3201", "html_text": "343.3201", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 509.79, 162, 521.5 ], "text": "BACKFLOW PREVENTER CHARGE", "html_text": "BACKFLOW PREVENTER CHARGE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 509.79, 233.52, 521.5 ], "text": "7,895", "html_text": "7,895", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.52, 509.79, 305.04, 521.5 ], "text": "6,440", "html_text": "6,440", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 509.79, 376.56, 521.5 ], "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": [ 376.56, 509.79, 448.08, 521.5 ], "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": [ 448.08, 509.79, 519.6, 521.5 ], "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": [ 519.6, 509.79, 591.12, 521.5 ], "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": 15, "location": [ 18.96, 498.08, 591.12, 509.79 ], "cells": [ { "location": [ 18.96, 498.08, 90.48, 509.79 ], "text": "343.3300", "html_text": "343.3300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 498.08, 162, 509.79 ], "text": "PENALTIES & RECONNECTION FEES", "html_text": "PENALTIES & RECONNECTION FEES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 498.08, 233.52, 509.79 ], "text": "7,159", "html_text": "7,159", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.52, 498.08, 305.04, 509.79 ], "text": "9,220", "html_text": "9,220", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 498.08, 376.56, 509.79 ], "text": "7,482", "html_text": "7,482", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.56, 498.08, 448.08, 509.79 ], "text": "3,893", "html_text": "3,893", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.08, 498.08, 519.6, 509.79 ], "text": "6,674", "html_text": "6,674", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.6, 498.08, 591.12, 509.79 ], "text": "6,674", "html_text": "6,674", "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": 16, "location": [ 18.96, 486.37, 591.12, 498.08 ], "cells": [ { "location": [ 18.96, 486.37, 90.48, 498.08 ], "text": "343.3400", "html_text": "343.3400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 486.37, 162, 498.08 ], "text": "WATER CONNECTION FEES", "html_text": "WATER CONNECTION FEES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 486.37, 233.52, 498.08 ], "text": "20,410", "html_text": "20,410", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.52, 486.37, 305.04, 498.08 ], "text": "5,945", "html_text": "5,945", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 486.37, 376.56, 498.08 ], "text": "8,043", "html_text": "8,043", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.56, 486.37, 448.08, 498.08 ], "text": "2,191", "html_text": "2,191", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.08, 486.37, 519.6, 498.08 ], "text": "2,191", "html_text": "2,191", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.6, 486.37, 591.12, 498.08 ], "text": "2,191", "html_text": "2,191", "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": 17, "location": [ 18.96, 474.66, 591.12, 486.37 ], "cells": [ { "location": [ 18.96, 474.66, 90.48, 486.37 ], "text": "343.3500", "html_text": "343.3500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 474.66, 162, 486.37 ], "text": "OTHER WATER REVENUES", "html_text": "OTHER WATER REVENUES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 474.66, 233.52, 486.37 ], "text": "22,100", "html_text": "22,100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.52, 474.66, 305.04, 486.37 ], "text": "24,695", "html_text": "24,695", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 474.66, 376.56, 486.37 ], "text": "22,685", "html_text": "22,685", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.56, 474.66, 448.08, 486.37 ], "text": "7,965", "html_text": "7,965", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.08, 474.66, 519.6, 486.37 ], "text": "13,654", "html_text": "13,654", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.6, 474.66, 591.12, 486.37 ], "text": "20,341", "html_text": "20,341", "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": 18, "location": [ 18.96, 462.95, 591.12, 474.66 ], "cells": [ { "location": [ 18.96, 462.95, 90.48, 474.66 ], "text": "343.3600", "html_text": "343.3600", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 462.95, 162, 474.66 ], "text": "CAPACITY RESERVATION CHARGE", "html_text": "CAPACITY RESERVATION CHARGE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 462.95, 233.52, 474.66 ], "text": "74,381", "html_text": "74,381", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.52, 462.95, 305.04, 474.66 ], "text": "551,501", "html_text": "551,501", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 462.95, 376.56, 474.66 ], "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": [ 376.56, 462.95, 448.08, 474.66 ], "text": "392,276", "html_text": "392,276", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.08, 462.95, 519.6, 474.66 ], "text": "392,276", "html_text": "392,276", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.6, 462.95, 591.12, 474.66 ], "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": 19, "location": [ 18.96, 451.24, 591.12, 462.95 ], "cells": [ { "location": [ 18.96, 451.24, 90.48, 462.95 ], "text": "360.0000", "html_text": "360.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 451.24, 162, 462.95 ], "text": "MISCELLANEOUS", "html_text": "MISCELLANEOUS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 451.24, 233.52, 462.95 ], "text": "9,488", "html_text": "9,488", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.52, 451.24, 305.04, 462.95 ], "text": "2,447", "html_text": "2,447", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 451.24, 376.56, 462.95 ], "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": [ 376.56, 451.24, 448.08, 462.95 ], "text": "1,154", "html_text": "1,154", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.08, 451.24, 519.6, 462.95 ], "text": "1,154", "html_text": "1,154", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.6, 451.24, 591.12, 462.95 ], "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": 20, "location": [ 18.96, 439.53, 591.12, 451.24 ], "cells": [ { "location": [ 18.96, 439.53, 90.48, 451.24 ], "text": "360.0002", "html_text": "360.0002", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 439.53, 162, 451.24 ], "text": "MISCELLANEOUS - NSF", "html_text": "MISCELLANEOUS - NSF", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 439.53, 233.52, 451.24 ], "text": "20", "html_text": "20", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.52, 439.53, 305.04, 451.24 ], "text": "67", "html_text": "67", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 439.53, 376.56, 451.24 ], "text": "40", "html_text": "40", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.56, 439.53, 448.08, 451.24 ], "text": "33", "html_text": "33", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.08, 439.53, 519.6, 451.24 ], "text": "40", "html_text": "40", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.6, 439.53, 591.12, 451.24 ], "text": "40", "html_text": "40", "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": 21, "location": [ 18.96, 427.82, 591.12, 439.53 ], "cells": [ { "location": [ 18.96, 427.82, 90.48, 439.53 ], "text": "361.0000", "html_text": "361.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 427.82, 162, 439.53 ], "text": "INTEREST", "html_text": "INTEREST", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 427.82, 233.52, 439.53 ], "text": "20,088", "html_text": "20,088", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 233.52, 427.82, 305.04, 439.53 ], "text": "26,831", "html_text": "26,831", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 305.04, 427.82, 376.56, 439.53 ], "text": "26,239", "html_text": "26,239", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.56, 427.82, 448.08, 439.53 ], "text": "12,462", "html_text": "12,462", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.08, 427.82, 519.6, 439.53 ], "text": "23,052", "html_text": "23,052", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 519.6, 427.82, 591.12, 439.53 ], "text": "23,052", "html_text": "23,052", "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": 22, "location": [ 18.96, 416.11, 591.12, 427.82 ], "cells": [ { "location": [ 18.96, 416.11, 90.48, 427.82 ], "text": "382.2000", "html_text": "382.2000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 416.11, 162, 427.82 ], "text": "TRANSFER FROM GENERAL FUND", "html_text": "TRANSFER FROM GENERAL FUND", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 416.11, 233.52, 427.82 ], "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": [ 233.52, 416.11, 305.04, 427.82 ], "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": [ 305.04, 416.11, 376.56, 427.82 ], "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": [ 376.56, 416.11, 448.08, 427.82 ], "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": [ 448.08, 416.11, 519.6, 427.82 ], "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": [ 519.6, 416.11, 591.12, 427.82 ], "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": 23, "location": [ 18.96, 404.4, 591.12, 416.11 ], "cells": [ { "location": [ 18.96, 404.4, 90.48, 416.11 ], "text": "388.1000", "html_text": "388.1000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.48, 404.4, 162, 416.11 ], "text": "PROCEEDS FROM SALE OF ASSETS", "html_text": "PROCEEDS FROM SALE OF ASSETS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162, 404.4, 233.52, 416.11 ], "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": [ 233.52, 404.4, 305.04, 416.11 ], "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": [ 305.04, 404.4, 376.56, 416.11 ], "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": [ 376.56, 404.4, 448.08, 416.11 ], "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": [ 448.08, 404.4, 519.6, 416.11 ], "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": [ 519.6, 404.4, 591.12, 416.11 ], "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" } ], "n_rows": 24, "n_cols": 8, "ref": "#/tables/0", "reading_order": 1 }, { "page": 28, "type": "TEXT", "location": { "l": 176.64, "t": 396.24, "r": 590.88, "b": 384.96 }, "text": "****TOTAL WATER REVENUES*** 1,495,810 2,222,827 1,905,195 1,556,393 2,289,781 1,766,668", "reading_order": 2 } ] }, { "page": 29, "items": [ { "page": 29, "type": "TABLE", "location": { "l": 63.3475, "t": 756.24, "r": 591.2437, "b": 713.04 }, "text": "
WATER EXPENDITURES - 4220Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-2026 Budget2026-2027 Budget
", "rows": [ { "row_index": 0, "location": [ 63.3475, 713.04, 591.2437, 756.24 ], "cells": [ { "location": [ 63.3475, 713.04, 138.7612, 756.24 ], "text": "WATER EXPENDITURES - 4220", "html_text": "WATER EXPENDITURES - 4220", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 138.7612, 713.04, 214.175, 756.24 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 214.175, 713.04, 289.5887, 756.24 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 289.5887, 713.04, 365.0025, 756.24 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 365.0025, 713.04, 440.4162, 756.24 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 440.4162, 713.04, 515.83, 756.24 ], "text": "Estimated 2025-2026 Budget", "html_text": "Estimated 2025-2026 Budget", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.83, 713.04, 591.2437, 756.24 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "n_cols": 7, "ref": "#/tables/0", "reading_order": 0 }, { "page": 29, "type": "TABLE", "location": { "l": 18.9563, "t": 707.04, "r": 591.2437, "b": 217.68 }, "text": "
533.1100EXECUTIVE SALARIES000000
533.1200REGULAR SALARIES301,648198,68868,56431,91354,70870,484
533.1300ON CALL SALARIES5,5819,5020000
533.1400OTHER SALARIES, OT, HOLIDAY36,04425,9152001,7002,9162,998
533.1500SPECIFIED COMPENSATION (& CM DISCRETIONARY MERIT)000000
533.2100FICA TAXES16,50011,1474,2632,8053,5734,556
533.2101MEDICARE TAXES3,9002,4999975458361,065
533.2200FRS RETIREMENT CONTRIBUTIONS1,5042,741000
533.2201REGULAR EMPLOYEE PENSION PLAN8,85229,20530,71919,52033,91936,053
533.2202DEFERRED COMP (CITY SHARE)795796390340520520
533.2203REGULAR EMPLOYEE Defined Contribution PLAN19,58911,5062,322(589)2,3452,411
533.2300GROUP INSURANCE56,85239,51324,6878,13412,97514,994
533.2301GROUP INSURANCE (DEPENDENTS)11,35610,4049,2806491,2981,499
533.2302GROUP INSURANCE (RETIREES)1,8472,0592,0771,2091,7652,400
533.2304GROUP INSURANCE HRA9,9968,0532,0002,8542,9512,500
533.2400WORKMEN'S COMPENSATION INSURANCE7823,4824,1601222451,311
533.3100PROFESSIONAL SERVICES004,79510,59810,5985,000
533.3102PROFESSIONAL SERVICES - FDEP SRF PLANNING G/L000000
533.3200ACCOUNTING & AUDITING3,8854,0955,0754,2075,7265,726
533.3400CONTRACTUAL SERVICES61,812395,647842,463564,033966,9141,113,091
533.3403IT SUPPORT CONTRACTS8,6134,1315,0753,9765,0756,185
533.3404CONTRACTUAL SERVICES - LEAD & COPPER DW600460000000
534.3405CONTRACTUAL SERVICES - INTERCONNECT PROJ DW600431000332,850545,6300
533.4000TRAVEL PER DIEM1233550000500
533.4100COMMUNICATION SERVICES6,7759,3319,3444,9378,4638,886
533.4200POSTAGE AND FREIGHT6,4057,6508,1392,8174,8295,000
533.4300UTILITY SERVICES39,70642,03946,89427,63947,38149,750
533.4400RENTALS000000
533.4500GENERAL INSURANCE8,43718,38020,7901,1641,3312,290
533.4600REPAIR & MAINTENANCE81,78378,56950,00025,33443,43050,000
533.4604HURRICANE MILTON EXPNESES023,1010000
533.4900OTHER CURRENT CHARGES19,89821,10822,30613,80423,66424,847
533.4901OTHER CURRENT CHARGES - PY REFUND07,8750000
533.5100OFFICE SUPPLIES63600000
533.5200OPERATING SUPPLIES32,6647,7238,1501,4372,4633,000
533.5201IT OPERATING SUPPLIES48030761578615475
533.5202OPERATING SUPPLIES - FUEL12,4237,39710,0009831,6853,000
533.5203SMALL TOOLS & EQUIPMENT4,4483150000
533.5204SAFETY EQUIPMENT2600000
533.5205OPERATING SUPPLIES - WATER TREATMENT62,23540,2810000
533.5208IT LICENSES2,8011,8692,0891,7832,0893,026
533.5400BOOKS, PUBS, SUBS, & MEMBERSHIPS4847300404050
533.5401EDUCATION AND TRAINING6834072,17502,1752,175
533.5902BAD DEBT EXPENSE(73)(115)0000
533.72022017 FORD F150 TRUCK INTEREST000000
533.7205SRF SR48 UTILITY RELOCATION INTEREST (#600410)3,4843,2332,9782,9782,9782,719
533.7206SRF ELEVATED WATER TANK INTEREST (#600400)1,2156841381351350
533.72102017 WATER & SEVER BOND INTEREST20,24919,15218,03518,28618,28616,838
533.7212SRF DW600430 INTEREST (MASTER PLAN)1,4931,3471,1996181,1991,050
533.7301SRF SW600430 SERVICE FEE5,56000000
", "rows": [ { "row_index": 0, "location": [ 18.9563, 697.2528, 591.2437, 707.04 ], "cells": [ { "location": [ 18.9563, 697.2528, 90.4922, 707.04 ], "text": "533.1100", "html_text": "533.1100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 697.2528, 162.0281, 707.04 ], "text": "EXECUTIVE SALARIES", "html_text": "EXECUTIVE SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 697.2528, 233.5641, 707.04 ], "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": [ 233.5641, 697.2528, 305.1, 707.04 ], "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": [ 305.1, 697.2528, 376.6359, 707.04 ], "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" }, { "location": [ 376.6359, 697.2528, 448.1718, 707.04 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 697.2528, 519.7078, 707.04 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 697.2528, 591.2437, 707.04 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 18.9563, 687.4656, 591.2437, 697.2528 ], "cells": [ { "location": [ 18.9563, 687.4656, 90.4922, 697.2528 ], "text": "533.1200", "html_text": "533.1200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 687.4656, 162.0281, 697.2528 ], "text": "REGULAR SALARIES", "html_text": "REGULAR SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 687.4656, 233.5641, 697.2528 ], "text": "301,648", "html_text": "301,648", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 687.4656, 305.1, 697.2528 ], "text": "198,688", "html_text": "198,688", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 687.4656, 376.6359, 697.2528 ], "text": "68,564", "html_text": "68,564", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 687.4656, 448.1718, 697.2528 ], "text": "31,913", "html_text": "31,913", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 687.4656, 519.7078, 697.2528 ], "text": "54,708", "html_text": "54,708", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 687.4656, 591.2437, 697.2528 ], "text": "70,484", "html_text": "70,484", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 18.9563, 677.6784, 591.2437, 687.4656 ], "cells": [ { "location": [ 18.9563, 677.6784, 90.4922, 687.4656 ], "text": "533.1300", "html_text": "533.1300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 677.6784, 162.0281, 687.4656 ], "text": "ON CALL SALARIES", "html_text": "ON CALL SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 677.6784, 233.5641, 687.4656 ], "text": "5,581", "html_text": "5,581", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 677.6784, 305.1, 687.4656 ], "text": "9,502", "html_text": "9,502", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 677.6784, 376.6359, 687.4656 ], "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" }, { "location": [ 376.6359, 677.6784, 448.1718, 687.4656 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 677.6784, 519.7078, 687.4656 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 677.6784, 591.2437, 687.4656 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 18.9563, 667.8912, 591.2437, 677.6784 ], "cells": [ { "location": [ 18.9563, 667.8912, 90.4922, 677.6784 ], "text": "533.1400", "html_text": "533.1400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 667.8912, 162.0281, 677.6784 ], "text": "OTHER SALARIES, OT, HOLIDAY", "html_text": "OTHER SALARIES, OT, HOLIDAY", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 667.8912, 233.5641, 677.6784 ], "text": "36,044", "html_text": "36,044", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 667.8912, 305.1, 677.6784 ], "text": "25,915", "html_text": "25,915", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 667.8912, 376.6359, 677.6784 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 667.8912, 448.1718, 677.6784 ], "text": "1,700", "html_text": "1,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 667.8912, 519.7078, 677.6784 ], "text": "2,916", "html_text": "2,916", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 667.8912, 591.2437, 677.6784 ], "text": "2,998", "html_text": "2,998", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 18.9563, 658.104, 591.2437, 667.8912 ], "cells": [ { "location": [ 18.9563, 658.104, 90.4922, 667.8912 ], "text": "533.1500", "html_text": "533.1500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 658.104, 162.0281, 667.8912 ], "text": "SPECIFIED COMPENSATION (& CM DISCRETIONARY MERIT)", "html_text": "SPECIFIED COMPENSATION (& CM DISCRETIONARY MERIT)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 658.104, 233.5641, 667.8912 ], "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": [ 233.5641, 658.104, 305.1, 667.8912 ], "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": [ 305.1, 658.104, 376.6359, 667.8912 ], "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" }, { "location": [ 376.6359, 658.104, 448.1718, 667.8912 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 658.104, 519.7078, 667.8912 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 658.104, 591.2437, 667.8912 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 18.9563, 648.3168, 591.2437, 658.104 ], "cells": [ { "location": [ 18.9563, 648.3168, 90.4922, 658.104 ], "text": "533.2100", "html_text": "533.2100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 648.3168, 162.0281, 658.104 ], "text": "FICA TAXES", "html_text": "FICA TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 648.3168, 233.5641, 658.104 ], "text": "16,500", "html_text": "16,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 648.3168, 305.1, 658.104 ], "text": "11,147", "html_text": "11,147", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 648.3168, 376.6359, 658.104 ], "text": "4,263", "html_text": "4,263", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 648.3168, 448.1718, 658.104 ], "text": "2,805", "html_text": "2,805", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 648.3168, 519.7078, 658.104 ], "text": "3,573", "html_text": "3,573", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 648.3168, 591.2437, 658.104 ], "text": "4,556", "html_text": "4,556", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 18.9563, 638.5296, 591.2437, 648.3168 ], "cells": [ { "location": [ 18.9563, 638.5296, 90.4922, 648.3168 ], "text": "533.2101", "html_text": "533.2101", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 638.5296, 162.0281, 648.3168 ], "text": "MEDICARE TAXES", "html_text": "MEDICARE TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 638.5296, 233.5641, 648.3168 ], "text": "3,900", "html_text": "3,900", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 638.5296, 305.1, 648.3168 ], "text": "2,499", "html_text": "2,499", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 638.5296, 376.6359, 648.3168 ], "text": "997", "html_text": "997", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 638.5296, 448.1718, 648.3168 ], "text": "545", "html_text": "545", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 638.5296, 519.7078, 648.3168 ], "text": "836", "html_text": "836", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 638.5296, 591.2437, 648.3168 ], "text": "1,065", "html_text": "1,065", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 18.9563, 628.7424, 591.2437, 638.5296 ], "cells": [ { "location": [ 18.9563, 628.7424, 90.4922, 638.5296 ], "text": "533.2200", "html_text": "533.2200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 628.7424, 162.0281, 638.5296 ], "text": "FRS RETIREMENT CONTRIBUTIONS", "html_text": "FRS RETIREMENT CONTRIBUTIONS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 628.7424, 233.5641, 638.5296 ], "text": "1,504", "html_text": "1,504", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 628.7424, 305.1, 638.5296 ], "text": "2,741", "html_text": "2,741", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 628.7424, 376.6359, 638.5296 ], "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" }, { "location": [ 376.6359, 628.7424, 448.1718, 638.5296 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 628.7424, 519.7078, 638.5296 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 628.7424, 591.2437, 638.5296 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 18.9563, 618.9552, 591.2437, 628.7424 ], "cells": [ { "location": [ 18.9563, 618.9552, 90.4922, 628.7424 ], "text": "533.2201", "html_text": "533.2201", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 618.9552, 162.0281, 628.7424 ], "text": "REGULAR EMPLOYEE PENSION PLAN", "html_text": "REGULAR EMPLOYEE PENSION PLAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 618.9552, 233.5641, 628.7424 ], "text": "8,852", "html_text": "8,852", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 618.9552, 305.1, 628.7424 ], "text": "29,205", "html_text": "29,205", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 618.9552, 376.6359, 628.7424 ], "text": "30,719", "html_text": "30,719", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 618.9552, 448.1718, 628.7424 ], "text": "19,520", "html_text": "19,520", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 618.9552, 519.7078, 628.7424 ], "text": "33,919", "html_text": "33,919", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 618.9552, 591.2437, 628.7424 ], "text": "36,053", "html_text": "36,053", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 18.9563, 609.168, 591.2437, 618.9552 ], "cells": [ { "location": [ 18.9563, 609.168, 90.4922, 618.9552 ], "text": "533.2202", "html_text": "533.2202", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 609.168, 162.0281, 618.9552 ], "text": "DEFERRED COMP (CITY SHARE)", "html_text": "DEFERRED COMP (CITY SHARE)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 609.168, 233.5641, 618.9552 ], "text": "795", "html_text": "795", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 609.168, 305.1, 618.9552 ], "text": "796", "html_text": "796", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 609.168, 376.6359, 618.9552 ], "text": "390", "html_text": "390", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 609.168, 448.1718, 618.9552 ], "text": "340", "html_text": "340", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 609.168, 519.7078, 618.9552 ], "text": "520", "html_text": "520", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 609.168, 591.2437, 618.9552 ], "text": "520", "html_text": "520", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 10, "location": [ 18.9563, 599.3808, 591.2437, 609.168 ], "cells": [ { "location": [ 18.9563, 599.3808, 90.4922, 609.168 ], "text": "533.2203", "html_text": "533.2203", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 599.3808, 162.0281, 609.168 ], "text": "REGULAR EMPLOYEE Defined Contribution PLAN", "html_text": "REGULAR EMPLOYEE Defined Contribution PLAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 599.3808, 233.5641, 609.168 ], "text": "19,589", "html_text": "19,589", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 599.3808, 305.1, 609.168 ], "text": "11,506", "html_text": "11,506", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 599.3808, 376.6359, 609.168 ], "text": "2,322", "html_text": "2,322", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 599.3808, 448.1718, 609.168 ], "text": "(589)", "html_text": "(589)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 599.3808, 519.7078, 609.168 ], "text": "2,345", "html_text": "2,345", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 599.3808, 591.2437, 609.168 ], "text": "2,411", "html_text": "2,411", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 11, "location": [ 18.9563, 589.5936, 591.2437, 599.3808 ], "cells": [ { "location": [ 18.9563, 589.5936, 90.4922, 599.3808 ], "text": "533.2300", "html_text": "533.2300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 589.5936, 162.0281, 599.3808 ], "text": "GROUP INSURANCE", "html_text": "GROUP INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 589.5936, 233.5641, 599.3808 ], "text": "56,852", "html_text": "56,852", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 589.5936, 305.1, 599.3808 ], "text": "39,513", "html_text": "39,513", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 589.5936, 376.6359, 599.3808 ], "text": "24,687", "html_text": "24,687", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 589.5936, 448.1718, 599.3808 ], "text": "8,134", "html_text": "8,134", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 589.5936, 519.7078, 599.3808 ], "text": "12,975", "html_text": "12,975", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 589.5936, 591.2437, 599.3808 ], "text": "14,994", "html_text": "14,994", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 12, "location": [ 18.9563, 579.8064, 591.2437, 589.5936 ], "cells": [ { "location": [ 18.9563, 579.8064, 90.4922, 589.5936 ], "text": "533.2301", "html_text": "533.2301", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 579.8064, 162.0281, 589.5936 ], "text": "GROUP INSURANCE (DEPENDENTS)", "html_text": "GROUP INSURANCE (DEPENDENTS)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 579.8064, 233.5641, 589.5936 ], "text": "11,356", "html_text": "11,356", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 579.8064, 305.1, 589.5936 ], "text": "10,404", "html_text": "10,404", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 579.8064, 376.6359, 589.5936 ], "text": "9,280", "html_text": "9,280", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 579.8064, 448.1718, 589.5936 ], "text": "649", "html_text": "649", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 579.8064, 519.7078, 589.5936 ], "text": "1,298", "html_text": "1,298", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 579.8064, 591.2437, 589.5936 ], "text": "1,499", "html_text": "1,499", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 13, "location": [ 18.9563, 570.0192, 591.2437, 579.8064 ], "cells": [ { "location": [ 18.9563, 570.0192, 90.4922, 579.8064 ], "text": "533.2302", "html_text": "533.2302", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 570.0192, 162.0281, 579.8064 ], "text": "GROUP INSURANCE (RETIREES)", "html_text": "GROUP INSURANCE (RETIREES)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 570.0192, 233.5641, 579.8064 ], "text": "1,847", "html_text": "1,847", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 570.0192, 305.1, 579.8064 ], "text": "2,059", "html_text": "2,059", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 570.0192, 376.6359, 579.8064 ], "text": "2,077", "html_text": "2,077", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 570.0192, 448.1718, 579.8064 ], "text": "1,209", "html_text": "1,209", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 570.0192, 519.7078, 579.8064 ], "text": "1,765", "html_text": "1,765", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 570.0192, 591.2437, 579.8064 ], "text": "2,400", "html_text": "2,400", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 14, "location": [ 18.9563, 560.232, 591.2437, 570.0192 ], "cells": [ { "location": [ 18.9563, 560.232, 90.4922, 570.0192 ], "text": "533.2304", "html_text": "533.2304", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 560.232, 162.0281, 570.0192 ], "text": "GROUP INSURANCE HRA", "html_text": "GROUP INSURANCE HRA", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 560.232, 233.5641, 570.0192 ], "text": "9,996", "html_text": "9,996", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 560.232, 305.1, 570.0192 ], "text": "8,053", "html_text": "8,053", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 560.232, 376.6359, 570.0192 ], "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/1" }, { "location": [ 376.6359, 560.232, 448.1718, 570.0192 ], "text": "2,854", "html_text": "2,854", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 560.232, 519.7078, 570.0192 ], "text": "2,951", "html_text": "2,951", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 560.232, 591.2437, 570.0192 ], "text": "2,500", "html_text": "2,500", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 15, "location": [ 18.9563, 550.4448, 591.2437, 560.232 ], "cells": [ { "location": [ 18.9563, 550.4448, 90.4922, 560.232 ], "text": "533.2400", "html_text": "533.2400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 550.4448, 162.0281, 560.232 ], "text": "WORKMEN'S COMPENSATION INSURANCE", "html_text": "WORKMEN'S COMPENSATION INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 550.4448, 233.5641, 560.232 ], "text": "782", "html_text": "782", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 550.4448, 305.1, 560.232 ], "text": "3,482", "html_text": "3,482", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 550.4448, 376.6359, 560.232 ], "text": "4,160", "html_text": "4,160", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 550.4448, 448.1718, 560.232 ], "text": "122", "html_text": "122", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 550.4448, 519.7078, 560.232 ], "text": "245", "html_text": "245", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 550.4448, 591.2437, 560.232 ], "text": "1,311", "html_text": "1,311", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 16, "location": [ 18.9563, 540.6576, 591.2437, 550.4448 ], "cells": [ { "location": [ 18.9563, 540.6576, 90.4922, 550.4448 ], "text": "533.3100", "html_text": "533.3100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 540.6576, 162.0281, 550.4448 ], "text": "PROFESSIONAL SERVICES", "html_text": "PROFESSIONAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 540.6576, 233.5641, 550.4448 ], "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": [ 233.5641, 540.6576, 305.1, 550.4448 ], "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": [ 305.1, 540.6576, 376.6359, 550.4448 ], "text": "4,795", "html_text": "4,795", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 540.6576, 448.1718, 550.4448 ], "text": "10,598", "html_text": "10,598", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 540.6576, 519.7078, 550.4448 ], "text": "10,598", "html_text": "10,598", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 540.6576, 591.2437, 550.4448 ], "text": "5,000", "html_text": "5,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 17, "location": [ 18.9563, 530.8704, 591.2437, 540.6576 ], "cells": [ { "location": [ 18.9563, 530.8704, 90.4922, 540.6576 ], "text": "533.3102", "html_text": "533.3102", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 530.8704, 162.0281, 540.6576 ], "text": "PROFESSIONAL SERVICES - FDEP SRF PLANNING G/L", "html_text": "PROFESSIONAL SERVICES - FDEP SRF PLANNING G/L", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 530.8704, 233.5641, 540.6576 ], "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": [ 233.5641, 530.8704, 305.1, 540.6576 ], "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": [ 305.1, 530.8704, 376.6359, 540.6576 ], "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" }, { "location": [ 376.6359, 530.8704, 448.1718, 540.6576 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 530.8704, 519.7078, 540.6576 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 530.8704, 591.2437, 540.6576 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 18, "location": [ 18.9563, 521.0832, 591.2437, 530.8704 ], "cells": [ { "location": [ 18.9563, 521.0832, 90.4922, 530.8704 ], "text": "533.3200", "html_text": "533.3200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 521.0832, 162.0281, 530.8704 ], "text": "ACCOUNTING & AUDITING", "html_text": "ACCOUNTING & AUDITING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 521.0832, 233.5641, 530.8704 ], "text": "3,885", "html_text": "3,885", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 521.0832, 305.1, 530.8704 ], "text": "4,095", "html_text": "4,095", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 521.0832, 376.6359, 530.8704 ], "text": "5,075", "html_text": "5,075", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 521.0832, 448.1718, 530.8704 ], "text": "4,207", "html_text": "4,207", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 521.0832, 519.7078, 530.8704 ], "text": "5,726", "html_text": "5,726", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 521.0832, 591.2437, 530.8704 ], "text": "5,726", "html_text": "5,726", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 19, "location": [ 18.9563, 511.296, 591.2437, 521.0832 ], "cells": [ { "location": [ 18.9563, 511.296, 90.4922, 521.0832 ], "text": "533.3400", "html_text": "533.3400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 511.296, 162.0281, 521.0832 ], "text": "CONTRACTUAL SERVICES", "html_text": "CONTRACTUAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 511.296, 233.5641, 521.0832 ], "text": "61,812", "html_text": "61,812", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 511.296, 305.1, 521.0832 ], "text": "395,647", "html_text": "395,647", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 511.296, 376.6359, 521.0832 ], "text": "842,463", "html_text": "842,463", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 511.296, 448.1718, 521.0832 ], "text": "564,033", "html_text": "564,033", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 511.296, 519.7078, 521.0832 ], "text": "966,914", "html_text": "966,914", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 511.296, 591.2437, 521.0832 ], "text": "1,113,091", "html_text": "1,113,091", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 20, "location": [ 18.9563, 501.5088, 591.2437, 511.296 ], "cells": [ { "location": [ 18.9563, 501.5088, 90.4922, 511.296 ], "text": "533.3403", "html_text": "533.3403", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 501.5088, 162.0281, 511.296 ], "text": "IT SUPPORT CONTRACTS", "html_text": "IT SUPPORT CONTRACTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 501.5088, 233.5641, 511.296 ], "text": "8,613", "html_text": "8,613", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 501.5088, 305.1, 511.296 ], "text": "4,131", "html_text": "4,131", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 501.5088, 376.6359, 511.296 ], "text": "5,075", "html_text": "5,075", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 501.5088, 448.1718, 511.296 ], "text": "3,976", "html_text": "3,976", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 501.5088, 519.7078, 511.296 ], "text": "5,075", "html_text": "5,075", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 501.5088, 591.2437, 511.296 ], "text": "6,185", "html_text": "6,185", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 21, "location": [ 18.9563, 491.7216, 591.2437, 501.5088 ], "cells": [ { "location": [ 18.9563, 491.7216, 90.4922, 501.5088 ], "text": "533.3404", "html_text": "533.3404", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 491.7216, 162.0281, 501.5088 ], "text": "CONTRACTUAL SERVICES - LEAD & COPPER DW600460", "html_text": "CONTRACTUAL SERVICES - LEAD & COPPER DW600460", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 491.7216, 233.5641, 501.5088 ], "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": [ 233.5641, 491.7216, 305.1, 501.5088 ], "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": [ 305.1, 491.7216, 376.6359, 501.5088 ], "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" }, { "location": [ 376.6359, 491.7216, 448.1718, 501.5088 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 491.7216, 519.7078, 501.5088 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 491.7216, 591.2437, 501.5088 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 22, "location": [ 18.9563, 481.9344, 591.2437, 491.7216 ], "cells": [ { "location": [ 18.9563, 481.9344, 90.4922, 491.7216 ], "text": "534.3405", "html_text": "534.3405", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 481.9344, 162.0281, 491.7216 ], "text": "CONTRACTUAL SERVICES - INTERCONNECT PROJ DW600431", "html_text": "CONTRACTUAL SERVICES - INTERCONNECT PROJ DW600431", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 481.9344, 233.5641, 491.7216 ], "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": [ 233.5641, 481.9344, 305.1, 491.7216 ], "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": [ 305.1, 481.9344, 376.6359, 491.7216 ], "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" }, { "location": [ 376.6359, 481.9344, 448.1718, 491.7216 ], "text": "332,850", "html_text": "332,850", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 481.9344, 519.7078, 491.7216 ], "text": "545,630", "html_text": "545,630", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 481.9344, 591.2437, 491.7216 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 23, "location": [ 18.9563, 472.1472, 591.2437, 481.9344 ], "cells": [ { "location": [ 18.9563, 472.1472, 90.4922, 481.9344 ], "text": "533.4000", "html_text": "533.4000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 472.1472, 162.0281, 481.9344 ], "text": "TRAVEL PER DIEM", "html_text": "TRAVEL PER DIEM", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 472.1472, 233.5641, 481.9344 ], "text": "12", "html_text": "12", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 472.1472, 305.1, 481.9344 ], "text": "335", "html_text": "335", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 472.1472, 376.6359, 481.9344 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 472.1472, 448.1718, 481.9344 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 472.1472, 519.7078, 481.9344 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 472.1472, 591.2437, 481.9344 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 24, "location": [ 18.9563, 462.36, 591.2437, 472.1472 ], "cells": [ { "location": [ 18.9563, 462.36, 90.4922, 472.1472 ], "text": "533.4100", "html_text": "533.4100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 462.36, 162.0281, 472.1472 ], "text": "COMMUNICATION SERVICES", "html_text": "COMMUNICATION SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 462.36, 233.5641, 472.1472 ], "text": "6,775", "html_text": "6,775", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 462.36, 305.1, 472.1472 ], "text": "9,331", "html_text": "9,331", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 462.36, 376.6359, 472.1472 ], "text": "9,344", "html_text": "9,344", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 462.36, 448.1718, 472.1472 ], "text": "4,937", "html_text": "4,937", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 462.36, 519.7078, 472.1472 ], "text": "8,463", "html_text": "8,463", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 462.36, 591.2437, 472.1472 ], "text": "8,886", "html_text": "8,886", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 25, "location": [ 18.9563, 452.5728, 591.2437, 462.36 ], "cells": [ { "location": [ 18.9563, 452.5728, 90.4922, 462.36 ], "text": "533.4200", "html_text": "533.4200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 452.5728, 162.0281, 462.36 ], "text": "POSTAGE AND FREIGHT", "html_text": "POSTAGE AND FREIGHT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 452.5728, 233.5641, 462.36 ], "text": "6,405", "html_text": "6,405", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 452.5728, 305.1, 462.36 ], "text": "7,650", "html_text": "7,650", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 452.5728, 376.6359, 462.36 ], "text": "8,139", "html_text": "8,139", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 452.5728, 448.1718, 462.36 ], "text": "2,817", "html_text": "2,817", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 452.5728, 519.7078, 462.36 ], "text": "4,829", "html_text": "4,829", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 452.5728, 591.2437, 462.36 ], "text": "5,000", "html_text": "5,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 26, "location": [ 18.9563, 442.7856, 591.2437, 452.5728 ], "cells": [ { "location": [ 18.9563, 442.7856, 90.4922, 452.5728 ], "text": "533.4300", "html_text": "533.4300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 442.7856, 162.0281, 452.5728 ], "text": "UTILITY SERVICES", "html_text": "UTILITY SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 442.7856, 233.5641, 452.5728 ], "text": "39,706", "html_text": "39,706", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 442.7856, 305.1, 452.5728 ], "text": "42,039", "html_text": "42,039", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 442.7856, 376.6359, 452.5728 ], "text": "46,894", "html_text": "46,894", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 442.7856, 448.1718, 452.5728 ], "text": "27,639", "html_text": "27,639", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 442.7856, 519.7078, 452.5728 ], "text": "47,381", "html_text": "47,381", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 442.7856, 591.2437, 452.5728 ], "text": "49,750", "html_text": "49,750", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 27, "location": [ 18.9563, 432.9984, 591.2437, 442.7856 ], "cells": [ { "location": [ 18.9563, 432.9984, 90.4922, 442.7856 ], "text": "533.4400", "html_text": "533.4400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 432.9984, 162.0281, 442.7856 ], "text": "RENTALS", "html_text": "RENTALS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 432.9984, 233.5641, 442.7856 ], "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": [ 233.5641, 432.9984, 305.1, 442.7856 ], "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": [ 305.1, 432.9984, 376.6359, 442.7856 ], "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" }, { "location": [ 376.6359, 432.9984, 448.1718, 442.7856 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 432.9984, 519.7078, 442.7856 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 432.9984, 591.2437, 442.7856 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 28, "location": [ 18.9563, 423.2112, 591.2437, 432.9984 ], "cells": [ { "location": [ 18.9563, 423.2112, 90.4922, 432.9984 ], "text": "533.4500", "html_text": "533.4500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 423.2112, 162.0281, 432.9984 ], "text": "GENERAL INSURANCE", "html_text": "GENERAL INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 423.2112, 233.5641, 432.9984 ], "text": "8,437", "html_text": "8,437", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 423.2112, 305.1, 432.9984 ], "text": "18,380", "html_text": "18,380", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 423.2112, 376.6359, 432.9984 ], "text": "20,790", "html_text": "20,790", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 423.2112, 448.1718, 432.9984 ], "text": "1,164", "html_text": "1,164", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 423.2112, 519.7078, 432.9984 ], "text": "1,331", "html_text": "1,331", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 423.2112, 591.2437, 432.9984 ], "text": "2,290", "html_text": "2,290", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 29, "location": [ 18.9563, 413.424, 591.2437, 423.2112 ], "cells": [ { "location": [ 18.9563, 413.424, 90.4922, 423.2112 ], "text": "533.4600", "html_text": "533.4600", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 413.424, 162.0281, 423.2112 ], "text": "REPAIR & MAINTENANCE", "html_text": "REPAIR & MAINTENANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 413.424, 233.5641, 423.2112 ], "text": "81,783", "html_text": "81,783", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 413.424, 305.1, 423.2112 ], "text": "78,569", "html_text": "78,569", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 413.424, 376.6359, 423.2112 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 413.424, 448.1718, 423.2112 ], "text": "25,334", "html_text": "25,334", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 413.424, 519.7078, 423.2112 ], "text": "43,430", "html_text": "43,430", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 413.424, 591.2437, 423.2112 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 30, "location": [ 18.9563, 403.6368, 591.2437, 413.424 ], "cells": [ { "location": [ 18.9563, 403.6368, 90.4922, 413.424 ], "text": "533.4604", "html_text": "533.4604", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 403.6368, 162.0281, 413.424 ], "text": "HURRICANE MILTON EXPNESES", "html_text": "HURRICANE MILTON EXPNESES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 403.6368, 233.5641, 413.424 ], "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": [ 233.5641, 403.6368, 305.1, 413.424 ], "text": "23,101", "html_text": "23,101", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 403.6368, 376.6359, 413.424 ], "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" }, { "location": [ 376.6359, 403.6368, 448.1718, 413.424 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 403.6368, 519.7078, 413.424 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 403.6368, 591.2437, 413.424 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 31, "location": [ 18.9563, 393.8496, 591.2437, 403.6368 ], "cells": [ { "location": [ 18.9563, 393.8496, 90.4922, 403.6368 ], "text": "533.4900", "html_text": "533.4900", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 393.8496, 162.0281, 403.6368 ], "text": "OTHER CURRENT CHARGES", "html_text": "OTHER CURRENT CHARGES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 393.8496, 233.5641, 403.6368 ], "text": "19,898", "html_text": "19,898", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 393.8496, 305.1, 403.6368 ], "text": "21,108", "html_text": "21,108", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 393.8496, 376.6359, 403.6368 ], "text": "22,306", "html_text": "22,306", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 393.8496, 448.1718, 403.6368 ], "text": "13,804", "html_text": "13,804", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 393.8496, 519.7078, 403.6368 ], "text": "23,664", "html_text": "23,664", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 393.8496, 591.2437, 403.6368 ], "text": "24,847", "html_text": "24,847", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 32, "location": [ 18.9563, 384.0624, 591.2437, 393.8496 ], "cells": [ { "location": [ 18.9563, 384.0624, 90.4922, 393.8496 ], "text": "533.4901", "html_text": "533.4901", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 384.0624, 162.0281, 393.8496 ], "text": "OTHER CURRENT CHARGES - PY REFUND", "html_text": "OTHER CURRENT CHARGES - PY REFUND", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 384.0624, 233.5641, 393.8496 ], "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": [ 233.5641, 384.0624, 305.1, 393.8496 ], "text": "7,875", "html_text": "7,875", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 384.0624, 376.6359, 393.8496 ], "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" }, { "location": [ 376.6359, 384.0624, 448.1718, 393.8496 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 384.0624, 519.7078, 393.8496 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 384.0624, 591.2437, 393.8496 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 33, "location": [ 18.9563, 374.2752, 591.2437, 384.0624 ], "cells": [ { "location": [ 18.9563, 374.2752, 90.4922, 384.0624 ], "text": "533.5100", "html_text": "533.5100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 374.2752, 162.0281, 384.0624 ], "text": "OFFICE SUPPLIES", "html_text": "OFFICE SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 374.2752, 233.5641, 384.0624 ], "text": "636", "html_text": "636", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 374.2752, 305.1, 384.0624 ], "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": [ 305.1, 374.2752, 376.6359, 384.0624 ], "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" }, { "location": [ 376.6359, 374.2752, 448.1718, 384.0624 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 374.2752, 519.7078, 384.0624 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 374.2752, 591.2437, 384.0624 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 34, "location": [ 18.9563, 364.488, 591.2437, 374.2752 ], "cells": [ { "location": [ 18.9563, 364.488, 90.4922, 374.2752 ], "text": "533.5200", "html_text": "533.5200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 364.488, 162.0281, 374.2752 ], "text": "OPERATING SUPPLIES", "html_text": "OPERATING SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 364.488, 233.5641, 374.2752 ], "text": "32,664", "html_text": "32,664", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 364.488, 305.1, 374.2752 ], "text": "7,723", "html_text": "7,723", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 364.488, 376.6359, 374.2752 ], "text": "8,150", "html_text": "8,150", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 364.488, 448.1718, 374.2752 ], "text": "1,437", "html_text": "1,437", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 364.488, 519.7078, 374.2752 ], "text": "2,463", "html_text": "2,463", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 364.488, 591.2437, 374.2752 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 35, "location": [ 18.9563, 354.7008, 591.2437, 364.488 ], "cells": [ { "location": [ 18.9563, 354.7008, 90.4922, 364.488 ], "text": "533.5201", "html_text": "533.5201", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 354.7008, 162.0281, 364.488 ], "text": "IT OPERATING SUPPLIES", "html_text": "IT OPERATING SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 354.7008, 233.5641, 364.488 ], "text": "480", "html_text": "480", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 354.7008, 305.1, 364.488 ], "text": "307", "html_text": "307", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 354.7008, 376.6359, 364.488 ], "text": "615", "html_text": "615", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 354.7008, 448.1718, 364.488 ], "text": "78", "html_text": "78", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 354.7008, 519.7078, 364.488 ], "text": "615", "html_text": "615", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 354.7008, 591.2437, 364.488 ], "text": "475", "html_text": "475", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 36, "location": [ 18.9563, 344.9136, 591.2437, 354.7008 ], "cells": [ { "location": [ 18.9563, 344.9136, 90.4922, 354.7008 ], "text": "533.5202", "html_text": "533.5202", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 344.9136, 162.0281, 354.7008 ], "text": "OPERATING SUPPLIES - FUEL", "html_text": "OPERATING SUPPLIES - FUEL", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 344.9136, 233.5641, 354.7008 ], "text": "12,423", "html_text": "12,423", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 344.9136, 305.1, 354.7008 ], "text": "7,397", "html_text": "7,397", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 344.9136, 376.6359, 354.7008 ], "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/1" }, { "location": [ 376.6359, 344.9136, 448.1718, 354.7008 ], "text": "983", "html_text": "983", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 344.9136, 519.7078, 354.7008 ], "text": "1,685", "html_text": "1,685", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 344.9136, 591.2437, 354.7008 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 37, "location": [ 18.9563, 335.1264, 591.2437, 344.9136 ], "cells": [ { "location": [ 18.9563, 335.1264, 90.4922, 344.9136 ], "text": "533.5203", "html_text": "533.5203", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 335.1264, 162.0281, 344.9136 ], "text": "SMALL TOOLS & EQUIPMENT", "html_text": "SMALL TOOLS & EQUIPMENT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 335.1264, 233.5641, 344.9136 ], "text": "4,448", "html_text": "4,448", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 335.1264, 305.1, 344.9136 ], "text": "315", "html_text": "315", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 335.1264, 376.6359, 344.9136 ], "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" }, { "location": [ 376.6359, 335.1264, 448.1718, 344.9136 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 335.1264, 519.7078, 344.9136 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 335.1264, 591.2437, 344.9136 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 38, "location": [ 18.9563, 325.3392, 591.2437, 335.1264 ], "cells": [ { "location": [ 18.9563, 325.3392, 90.4922, 335.1264 ], "text": "533.5204", "html_text": "533.5204", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 325.3392, 162.0281, 335.1264 ], "text": "SAFETY EQUIPMENT", "html_text": "SAFETY EQUIPMENT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 325.3392, 233.5641, 335.1264 ], "text": "26", "html_text": "26", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 325.3392, 305.1, 335.1264 ], "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": [ 305.1, 325.3392, 376.6359, 335.1264 ], "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" }, { "location": [ 376.6359, 325.3392, 448.1718, 335.1264 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 325.3392, 519.7078, 335.1264 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 325.3392, 591.2437, 335.1264 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 39, "location": [ 18.9563, 315.552, 591.2437, 325.3392 ], "cells": [ { "location": [ 18.9563, 315.552, 90.4922, 325.3392 ], "text": "533.5205", "html_text": "533.5205", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 315.552, 162.0281, 325.3392 ], "text": "OPERATING SUPPLIES - WATER TREATMENT", "html_text": "OPERATING SUPPLIES - WATER TREATMENT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 315.552, 233.5641, 325.3392 ], "text": "62,235", "html_text": "62,235", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 315.552, 305.1, 325.3392 ], "text": "40,281", "html_text": "40,281", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 315.552, 376.6359, 325.3392 ], "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" }, { "location": [ 376.6359, 315.552, 448.1718, 325.3392 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 315.552, 519.7078, 325.3392 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 315.552, 591.2437, 325.3392 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 40, "location": [ 18.9563, 305.7648, 591.2437, 315.552 ], "cells": [ { "location": [ 18.9563, 305.7648, 90.4922, 315.552 ], "text": "533.5208", "html_text": "533.5208", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 305.7648, 162.0281, 315.552 ], "text": "IT LICENSES", "html_text": "IT LICENSES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 305.7648, 233.5641, 315.552 ], "text": "2,801", "html_text": "2,801", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 305.7648, 305.1, 315.552 ], "text": "1,869", "html_text": "1,869", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 305.7648, 376.6359, 315.552 ], "text": "2,089", "html_text": "2,089", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 305.7648, 448.1718, 315.552 ], "text": "1,783", "html_text": "1,783", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 305.7648, 519.7078, 315.552 ], "text": "2,089", "html_text": "2,089", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 305.7648, 591.2437, 315.552 ], "text": "3,026", "html_text": "3,026", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 41, "location": [ 18.9563, 295.9776, 591.2437, 305.7648 ], "cells": [ { "location": [ 18.9563, 295.9776, 90.4922, 305.7648 ], "text": "533.5400", "html_text": "533.5400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 295.9776, 162.0281, 305.7648 ], "text": "BOOKS, PUBS, SUBS, & MEMBERSHIPS", "html_text": "BOOKS, PUBS, SUBS, & MEMBERSHIPS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 295.9776, 233.5641, 305.7648 ], "text": "484", "html_text": "484", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 295.9776, 305.1, 305.7648 ], "text": "730", "html_text": "730", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 295.9776, 376.6359, 305.7648 ], "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" }, { "location": [ 376.6359, 295.9776, 448.1718, 305.7648 ], "text": "40", "html_text": "40", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 295.9776, 519.7078, 305.7648 ], "text": "40", "html_text": "40", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 295.9776, 591.2437, 305.7648 ], "text": "50", "html_text": "50", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 42, "location": [ 18.9563, 286.1904, 591.2437, 295.9776 ], "cells": [ { "location": [ 18.9563, 286.1904, 90.4922, 295.9776 ], "text": "533.5401", "html_text": "533.5401", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 286.1904, 162.0281, 295.9776 ], "text": "EDUCATION AND TRAINING", "html_text": "EDUCATION AND TRAINING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 286.1904, 233.5641, 295.9776 ], "text": "683", "html_text": "683", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 286.1904, 305.1, 295.9776 ], "text": "407", "html_text": "407", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 286.1904, 376.6359, 295.9776 ], "text": "2,175", "html_text": "2,175", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 286.1904, 448.1718, 295.9776 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 286.1904, 519.7078, 295.9776 ], "text": "2,175", "html_text": "2,175", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 286.1904, 591.2437, 295.9776 ], "text": "2,175", "html_text": "2,175", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 43, "location": [ 18.9563, 276.4032, 591.2437, 286.1904 ], "cells": [ { "location": [ 18.9563, 276.4032, 90.4922, 286.1904 ], "text": "533.5902", "html_text": "533.5902", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 276.4032, 162.0281, 286.1904 ], "text": "BAD DEBT EXPENSE", "html_text": "BAD DEBT EXPENSE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 276.4032, 233.5641, 286.1904 ], "text": "(73)", "html_text": "(73)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 276.4032, 305.1, 286.1904 ], "text": "(115)", "html_text": "(115)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 276.4032, 376.6359, 286.1904 ], "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" }, { "location": [ 376.6359, 276.4032, 448.1718, 286.1904 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 276.4032, 519.7078, 286.1904 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 276.4032, 591.2437, 286.1904 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 44, "location": [ 18.9563, 266.616, 591.2437, 276.4032 ], "cells": [ { "location": [ 18.9563, 266.616, 90.4922, 276.4032 ], "text": "533.7202", "html_text": "533.7202", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 266.616, 162.0281, 276.4032 ], "text": "2017 FORD F150 TRUCK INTEREST", "html_text": "2017 FORD F150 TRUCK INTEREST", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 266.616, 233.5641, 276.4032 ], "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": [ 233.5641, 266.616, 305.1, 276.4032 ], "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": [ 305.1, 266.616, 376.6359, 276.4032 ], "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" }, { "location": [ 376.6359, 266.616, 448.1718, 276.4032 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 266.616, 519.7078, 276.4032 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 266.616, 591.2437, 276.4032 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 45, "location": [ 18.9563, 256.8288, 591.2437, 266.616 ], "cells": [ { "location": [ 18.9563, 256.8288, 90.4922, 266.616 ], "text": "533.7205", "html_text": "533.7205", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 256.8288, 162.0281, 266.616 ], "text": "SRF SR48 UTILITY RELOCATION INTEREST (#600410)", "html_text": "SRF SR48 UTILITY RELOCATION INTEREST (#600410)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 256.8288, 233.5641, 266.616 ], "text": "3,484", "html_text": "3,484", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 256.8288, 305.1, 266.616 ], "text": "3,233", "html_text": "3,233", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 256.8288, 376.6359, 266.616 ], "text": "2,978", "html_text": "2,978", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 256.8288, 448.1718, 266.616 ], "text": "2,978", "html_text": "2,978", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 256.8288, 519.7078, 266.616 ], "text": "2,978", "html_text": "2,978", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 256.8288, 591.2437, 266.616 ], "text": "2,719", "html_text": "2,719", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 46, "location": [ 18.9563, 247.0416, 591.2437, 256.8288 ], "cells": [ { "location": [ 18.9563, 247.0416, 90.4922, 256.8288 ], "text": "533.7206", "html_text": "533.7206", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 247.0416, 162.0281, 256.8288 ], "text": "SRF ELEVATED WATER TANK INTEREST (#600400)", "html_text": "SRF ELEVATED WATER TANK INTEREST (#600400)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 247.0416, 233.5641, 256.8288 ], "text": "1,215", "html_text": "1,215", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 247.0416, 305.1, 256.8288 ], "text": "684", "html_text": "684", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 247.0416, 376.6359, 256.8288 ], "text": "138", "html_text": "138", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 247.0416, 448.1718, 256.8288 ], "text": "135", "html_text": "135", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 247.0416, 519.7078, 256.8288 ], "text": "135", "html_text": "135", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 247.0416, 591.2437, 256.8288 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 47, "location": [ 18.9563, 237.2544, 591.2437, 247.0416 ], "cells": [ { "location": [ 18.9563, 237.2544, 90.4922, 247.0416 ], "text": "533.7210", "html_text": "533.7210", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 237.2544, 162.0281, 247.0416 ], "text": "2017 WATER & SEVER BOND INTEREST", "html_text": "2017 WATER & SEVER BOND INTEREST", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 237.2544, 233.5641, 247.0416 ], "text": "20,249", "html_text": "20,249", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 237.2544, 305.1, 247.0416 ], "text": "19,152", "html_text": "19,152", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 237.2544, 376.6359, 247.0416 ], "text": "18,035", "html_text": "18,035", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 237.2544, 448.1718, 247.0416 ], "text": "18,286", "html_text": "18,286", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 237.2544, 519.7078, 247.0416 ], "text": "18,286", "html_text": "18,286", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 237.2544, 591.2437, 247.0416 ], "text": "16,838", "html_text": "16,838", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 48, "location": [ 18.9563, 227.4672, 591.2437, 237.2544 ], "cells": [ { "location": [ 18.9563, 227.4672, 90.4922, 237.2544 ], "text": "533.7212", "html_text": "533.7212", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 227.4672, 162.0281, 237.2544 ], "text": "SRF DW600430 INTEREST (MASTER PLAN)", "html_text": "SRF DW600430 INTEREST (MASTER PLAN)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 227.4672, 233.5641, 237.2544 ], "text": "1,493", "html_text": "1,493", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 227.4672, 305.1, 237.2544 ], "text": "1,347", "html_text": "1,347", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 227.4672, 376.6359, 237.2544 ], "text": "1,199", "html_text": "1,199", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 227.4672, 448.1718, 237.2544 ], "text": "618", "html_text": "618", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 227.4672, 519.7078, 237.2544 ], "text": "1,199", "html_text": "1,199", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 227.4672, 591.2437, 237.2544 ], "text": "1,050", "html_text": "1,050", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 49, "location": [ 18.9563, 217.68, 591.2437, 227.4672 ], "cells": [ { "location": [ 18.9563, 217.68, 90.4922, 227.4672 ], "text": "533.7301", "html_text": "533.7301", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.4922, 217.68, 162.0281, 227.4672 ], "text": "SRF SW600430 SERVICE FEE", "html_text": "SRF SW600430 SERVICE FEE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162.0281, 217.68, 233.5641, 227.4672 ], "text": "5,560", "html_text": "5,560", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.5641, 217.68, 305.1, 227.4672 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 305.1, 217.68, 376.6359, 227.4672 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 376.6359, 217.68, 448.1718, 227.4672 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 448.1718, 217.68, 519.7078, 227.4672 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 519.7078, 217.68, 591.2437, 227.4672 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 50, "n_cols": 8, "ref": "#/tables/1", "reading_order": 1 }, { "page": 29, "type": "TABLE", "location": { "l": 63.5875, "t": 213.36, "r": 591.7236, "b": 164.64 }, "text": "
***WATER EXPENDITURE TOTAL***861,3801,051,1011,210,4191,086,8991,812,7571,444,399
BUDGET EXCESS/DEFICIENCY634,4301,171,726694,776469,494477,024322,269
Less Cash Provided From Operations For Capital370,504298,5840231,195186,079
Net income after Capitalization (Fund Balance Additions)634,430801,222396,192469,494245,829136,190
", "rows": [ { "row_index": 0, "location": [ 63.5875, 203.616, 591.7236, 213.36 ], "cells": [ { "location": [ 63.5875, 203.616, 139.0355, 213.36 ], "text": "***WATER EXPENDITURE TOTAL***", "html_text": "***WATER EXPENDITURE TOTAL***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 139.0355, 203.616, 214.4835, 213.36 ], "text": "861,380", "html_text": "861,380", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 214.4835, 203.616, 289.9315, 213.36 ], "text": "1,051,101", "html_text": "1,051,101", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 289.9315, 203.616, 365.3796, 213.36 ], "text": "1,210,419", "html_text": "1,210,419", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 365.3796, 203.616, 440.8276, 213.36 ], "text": "1,086,899", "html_text": "1,086,899", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 440.8276, 203.616, 516.2756, 213.36 ], "text": "1,812,757", "html_text": "1,812,757", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 516.2756, 203.616, 591.7236, 213.36 ], "text": "1,444,399", "html_text": "1,444,399", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 1, "location": [ 63.5875, 193.872, 591.7236, 203.616 ], "cells": [ { "location": [ 63.5875, 193.872, 591.7236, 203.616 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 7, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 2, "location": [ 63.5875, 184.128, 591.7236, 193.872 ], "cells": [ { "location": [ 63.5875, 184.128, 139.0355, 193.872 ], "text": "BUDGET EXCESS/DEFICIENCY", "html_text": "BUDGET EXCESS/DEFICIENCY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 139.0355, 184.128, 214.4835, 193.872 ], "text": "634,430", "html_text": "634,430", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 214.4835, 184.128, 289.9315, 193.872 ], "text": "1,171,726", "html_text": "1,171,726", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 289.9315, 184.128, 365.3796, 193.872 ], "text": "694,776", "html_text": "694,776", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 365.3796, 184.128, 440.8276, 193.872 ], "text": "469,494", "html_text": "469,494", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 440.8276, 184.128, 516.2756, 193.872 ], "text": "477,024", "html_text": "477,024", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 516.2756, 184.128, 591.7236, 193.872 ], "text": "322,269", "html_text": "322,269", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 3, "location": [ 63.5875, 174.384, 591.7236, 184.128 ], "cells": [ { "location": [ 63.5875, 174.384, 139.0355, 184.128 ], "text": "Less Cash Provided From Operations For Capital", "html_text": "Less Cash Provided From Operations For Capital", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 139.0355, 174.384, 214.4835, 184.128 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 214.4835, 174.384, 289.9315, 184.128 ], "text": "370,504", "html_text": "370,504", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 289.9315, 174.384, 365.3796, 184.128 ], "text": "298,584", "html_text": "298,584", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 365.3796, 174.384, 440.8276, 184.128 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 440.8276, 174.384, 516.2756, 184.128 ], "text": "231,195", "html_text": "231,195", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 516.2756, 174.384, 591.7236, 184.128 ], "text": "186,079", "html_text": "186,079", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 4, "location": [ 63.5875, 164.64, 591.7236, 174.384 ], "cells": [ { "location": [ 63.5875, 164.64, 139.0355, 174.384 ], "text": "Net income after Capitalization (Fund Balance Additions)", "html_text": "Net income after Capitalization (Fund Balance Additions)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 139.0355, 164.64, 214.4835, 174.384 ], "text": "634,430", "html_text": "634,430", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 214.4835, 164.64, 289.9315, 174.384 ], "text": "801,222", "html_text": "801,222", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 289.9315, 164.64, 365.3796, 174.384 ], "text": "396,192", "html_text": "396,192", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 365.3796, 164.64, 440.8276, 174.384 ], "text": "469,494", "html_text": "469,494", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 440.8276, 164.64, 516.2756, 174.384 ], "text": "245,829", "html_text": "245,829", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 516.2756, 164.64, 591.7236, 174.384 ], "text": "136,190", "html_text": "136,190", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" } ], "n_rows": 5, "n_cols": 7, "ref": "#/tables/2", "reading_order": 2 } ] }, { "page": 30, "items": [ { "page": 30, "type": "TEXT", "location": { "l": 142.5319, "t": 581.5836, "r": 226.9953, "b": 573.1861 }, "text": "WATER CAPITAL BUDGET", "reading_order": 0 }, { "page": 30, "type": "TABLE", "location": { "l": 18.7163, "t": 577.7448, "r": 590.0438, "b": 209.6964 }, "text": "
FUNDING SOURCES:
CASH PROVIDED FROM OPERATIONS190,639370,504298,5840231,195186,079
PROPOSED DEP/SRF GRANT/LOAN FUNDING FOR PROJECTS1,500,0002,535,0005,482,790332,85043,0004,800,080
DW600470 SUPLEMNETAL APPROPRIATION - MILTON/HELENE GRANT UTILIZATION OF RETAINED EARNINGS000005,895,000
000000
***TOTAL REVENUES***1,690,6392,905,5045,781,374332,850274,19510,881,159
CAPITAL PROJECTS:
SALARIES & RELATED8,4083,0853,085000
WP1 - ROOF - REMOVAL AND REPLACEMENT60,00000000
NEW SERVER (2ND)1,00000000
HYDRANT METERS (2)6,0006,0006,00003,57515,000
LOCATE MACHINE / GPR (SPLIT BETWEEN 420/425)10,000022,5009,8799,8790
WATER METER CAPITAL UPGRADE8,00000000
HIGH SERVICE PUMP0025,000000
VALVE EXERCISER MACHINE015,0000000
WATER PLANT #2 RENOVATIONS038,5500000
UTILITY TRUCK0050,000057,86758,000
EXTRACTOR WITH VALVE EXERCISER (WWW SPLIT 50/50)0030,000000
750,000 GAL ELEVATED STORAGE TANK EXTERIOR RENOVATION0070,00070,00070,0000
FOLDING MACHINE FOR CUSTOMER SERVICE001,000001,000
BACKHOE (SPLIT BETWEEN STREETS/410/420/425)0000025,000
GRANT FUNDED PROJECTS:
DISTRIBUTION SYSTEM IMPROVEMENTS (PROPOSED GRANT/LOAN)350,000350,0002,021,540003,543,080
WP1 UPGRADES (PROPOSED GRANT/LOAN)76,00076,000477,850000
WP2 UPGRADES (PROPOSED GRANT/LOAN)99,00099,000621,900000
SUMTERVILLE WATER PLANT UPGRADES (PROPOSED GRANT/LOAN)650,000650,000975,000000
PLANNING (PROPOSED GRANT/LOAN) (Lead & Copper study - LS600480)75,00060,00099,000000
BUSHNELL/SUMTERVILLE CROSSTIE WATER MAIN250,0001,300,0001,287,500043,0001,257,000
WATER INFRASTRUCTURE UPGRADES (DW60070)000008,895,000
LOAN PAYMENTS:
SRF SR48 UTILITY RELOCATION PRE-CONSTRUCTION LOAN PAYMENTS (PRINCIPAL) #DW60041024,380234,63124,88624,88624,88625,145
SRF ELEVATED STORAGE AND COMPANION LOAN PAYMENTS (PRINCIPAL) 600400/60040119,73320,00110,20410,20410,2040
PRINCIPAL 2017 WATER & SEWER REFUNDING BOND37,80039,20040,60040,60040,60047,600
PRINCIPAL SRF LOAN DW60043015,31814,03715,3097,07414,18414,334
***TOTAL EXPENSE***1,690,6392,905,5045,781,374162,643274,19510,881,159
", "rows": [ { "row_index": 0, "location": [ 18.7163, 567.7975, 590.0438, 577.7448 ], "cells": [ { "location": [ 18.7163, 567.7975, 590.0438, 577.7448 ], "text": "FUNDING SOURCES:", "html_text": "FUNDING SOURCES:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 8, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 18.7163, 557.8503, 590.0438, 567.7975 ], "cells": [ { "location": [ 18.7163, 557.8503, 90.1322, 567.7975 ], "text": "CASH PROVIDED FROM OPERATIONS", "html_text": "CASH PROVIDED FROM OPERATIONS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 557.8503, 161.5482, 567.7975 ], "text": "190,639", "html_text": "190,639", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 557.8503, 232.9641, 567.7975 ], "text": "370,504", "html_text": "370,504", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 557.8503, 304.38, 567.7975 ], "text": "298,584", "html_text": "298,584", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 557.8503, 375.796, 567.7975 ], "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": [ 375.796, 557.8503, 447.2119, 567.7975 ], "text": "231,195", "html_text": "231,195", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.2119, 557.8503, 518.6279, 567.7975 ], "text": "186,079", "html_text": "186,079", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 557.8503, 590.0438, 567.7975 ], "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": [ 18.7163, 547.903, 590.0438, 557.8503 ], "cells": [ { "location": [ 18.7163, 547.903, 90.1322, 557.8503 ], "text": "PROPOSED DEP/SRF GRANT/LOAN FUNDING FOR PROJECTS", "html_text": "PROPOSED DEP/SRF GRANT/LOAN FUNDING FOR PROJECTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 547.903, 161.5482, 557.8503 ], "text": "1,500,000", "html_text": "1,500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 547.903, 232.9641, 557.8503 ], "text": "2,535,000", "html_text": "2,535,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 547.903, 304.38, 557.8503 ], "text": "5,482,790", "html_text": "5,482,790", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 547.903, 375.796, 557.8503 ], "text": "332,850", "html_text": "332,850", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.796, 547.903, 447.2119, 557.8503 ], "text": "43,000", "html_text": "43,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.2119, 547.903, 518.6279, 557.8503 ], "text": "4,800,080", "html_text": "4,800,080", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 547.903, 590.0438, 557.8503 ], "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": 3, "location": [ 18.7163, 537.9558, 590.0438, 547.903 ], "cells": [ { "location": [ 18.7163, 537.9558, 90.1322, 547.903 ], "text": "DW600470 SUPLEMNETAL APPROPRIATION - MILTON/HELENE GRANT UTILIZATION OF RETAINED EARNINGS", "html_text": "DW600470 SUPLEMNETAL APPROPRIATION - MILTON/HELENE GRANT UTILIZATION OF RETAINED EARNINGS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 537.9558, 161.5482, 547.903 ], "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": [ 161.5482, 537.9558, 232.9641, 547.903 ], "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": [ 232.9641, 537.9558, 304.38, 547.903 ], "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": [ 304.38, 537.9558, 375.796, 547.903 ], "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": [ 375.796, 537.9558, 447.2119, 547.903 ], "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": [ 447.2119, 537.9558, 518.6279, 547.903 ], "text": "5,895,000", "html_text": "5,895,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 537.9558, 590.0438, 547.903 ], "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": [ 18.7163, 528.0085, 590.0438, 537.9558 ], "cells": [ { "location": [ 18.7163, 528.0085, 90.1322, 537.9558 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 528.0085, 161.5482, 537.9558 ], "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": [ 161.5482, 528.0085, 232.9641, 537.9558 ], "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": [ 232.9641, 528.0085, 304.38, 537.9558 ], "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": [ 304.38, 528.0085, 375.796, 537.9558 ], "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": [ 375.796, 528.0085, 447.2119, 537.9558 ], "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": [ 447.2119, 528.0085, 518.6279, 537.9558 ], "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": [ 518.6279, 528.0085, 590.0438, 537.9558 ], "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": 5, "location": [ 18.7163, 518.0613, 590.0438, 528.0085 ], "cells": [ { "location": [ 18.7163, 518.0613, 90.1322, 528.0085 ], "text": "***TOTAL REVENUES***", "html_text": "***TOTAL REVENUES***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 518.0613, 161.5482, 528.0085 ], "text": "1,690,639", "html_text": "1,690,639", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 518.0613, 232.9641, 528.0085 ], "text": "2,905,504", "html_text": "2,905,504", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 518.0613, 304.38, 528.0085 ], "text": "5,781,374", "html_text": "5,781,374", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 518.0613, 375.796, 528.0085 ], "text": "332,850", "html_text": "332,850", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.796, 518.0613, 447.2119, 528.0085 ], "text": "274,195", "html_text": "274,195", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.2119, 518.0613, 518.6279, 528.0085 ], "text": "10,881,159", "html_text": "10,881,159", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 518.0613, 590.0438, 528.0085 ], "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": 6, "location": [ 18.7163, 508.114, 590.0438, 518.0613 ], "cells": [ { "location": [ 18.7163, 508.114, 590.0438, 518.0613 ], "text": "CAPITAL PROJECTS:", "html_text": "CAPITAL PROJECTS:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 8, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 18.7163, 498.1668, 590.0438, 508.114 ], "cells": [ { "location": [ 18.7163, 498.1668, 90.1322, 508.114 ], "text": "SALARIES & RELATED", "html_text": "SALARIES & RELATED", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 498.1668, 161.5482, 508.114 ], "text": "8,408", "html_text": "8,408", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 498.1668, 232.9641, 508.114 ], "text": "3,085", "html_text": "3,085", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 498.1668, 304.38, 508.114 ], "text": "3,085", "html_text": "3,085", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 498.1668, 375.796, 508.114 ], "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": [ 375.796, 498.1668, 447.2119, 508.114 ], "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": [ 447.2119, 498.1668, 518.6279, 508.114 ], "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": [ 518.6279, 498.1668, 590.0438, 508.114 ], "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": 8, "location": [ 18.7163, 488.2195, 590.0438, 498.1668 ], "cells": [ { "location": [ 18.7163, 488.2195, 90.1322, 498.1668 ], "text": "WP1 - ROOF - REMOVAL AND REPLACEMENT", "html_text": "WP1 - ROOF - REMOVAL AND REPLACEMENT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 488.2195, 161.5482, 498.1668 ], "text": "60,000", "html_text": "60,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 488.2195, 232.9641, 498.1668 ], "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": [ 232.9641, 488.2195, 304.38, 498.1668 ], "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": [ 304.38, 488.2195, 375.796, 498.1668 ], "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": [ 375.796, 488.2195, 447.2119, 498.1668 ], "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": [ 447.2119, 488.2195, 518.6279, 498.1668 ], "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": [ 518.6279, 488.2195, 590.0438, 498.1668 ], "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": 9, "location": [ 18.7163, 478.2723, 590.0438, 488.2195 ], "cells": [ { "location": [ 18.7163, 478.2723, 90.1322, 488.2195 ], "text": "NEW SERVER (2ND)", "html_text": "NEW SERVER (2ND)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 478.2723, 161.5482, 488.2195 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 478.2723, 232.9641, 488.2195 ], "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": [ 232.9641, 478.2723, 304.38, 488.2195 ], "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": [ 304.38, 478.2723, 375.796, 488.2195 ], "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": [ 375.796, 478.2723, 447.2119, 488.2195 ], "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": [ 447.2119, 478.2723, 518.6279, 488.2195 ], "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": [ 518.6279, 478.2723, 590.0438, 488.2195 ], "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": 10, "location": [ 18.7163, 468.325, 590.0438, 478.2723 ], "cells": [ { "location": [ 18.7163, 468.325, 90.1322, 478.2723 ], "text": "HYDRANT METERS (2)", "html_text": "HYDRANT METERS (2)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 468.325, 161.5482, 478.2723 ], "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/0" }, { "location": [ 161.5482, 468.325, 232.9641, 478.2723 ], "text": "6,000", "html_text": "6,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 468.325, 304.38, 478.2723 ], "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" }, { "location": [ 304.38, 468.325, 375.796, 478.2723 ], "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": [ 375.796, 468.325, 447.2119, 478.2723 ], "text": "3,575", "html_text": "3,575", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.2119, 468.325, 518.6279, 478.2723 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 468.325, 590.0438, 478.2723 ], "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": 11, "location": [ 18.7163, 458.3778, 590.0438, 468.325 ], "cells": [ { "location": [ 18.7163, 458.3778, 90.1322, 468.325 ], "text": "LOCATE MACHINE / GPR (SPLIT BETWEEN 420/425)", "html_text": "LOCATE MACHINE / GPR (SPLIT BETWEEN 420/425)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 458.3778, 161.5482, 468.325 ], "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": [ 161.5482, 458.3778, 232.9641, 468.325 ], "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": [ 232.9641, 458.3778, 304.38, 468.325 ], "text": "22,500", "html_text": "22,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 458.3778, 375.796, 468.325 ], "text": "9,879", "html_text": "9,879", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.796, 458.3778, 447.2119, 468.325 ], "text": "9,879", "html_text": "9,879", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.2119, 458.3778, 518.6279, 468.325 ], "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": [ 518.6279, 458.3778, 590.0438, 468.325 ], "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": 12, "location": [ 18.7163, 448.4305, 590.0438, 458.3778 ], "cells": [ { "location": [ 18.7163, 448.4305, 90.1322, 458.3778 ], "text": "WATER METER CAPITAL UPGRADE", "html_text": "WATER METER CAPITAL UPGRADE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 448.4305, 161.5482, 458.3778 ], "text": "8,000", "html_text": "8,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 448.4305, 232.9641, 458.3778 ], "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": [ 232.9641, 448.4305, 304.38, 458.3778 ], "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": [ 304.38, 448.4305, 375.796, 458.3778 ], "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": [ 375.796, 448.4305, 447.2119, 458.3778 ], "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": [ 447.2119, 448.4305, 518.6279, 458.3778 ], "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": [ 518.6279, 448.4305, 590.0438, 458.3778 ], "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": 13, "location": [ 18.7163, 438.4832, 590.0438, 448.4305 ], "cells": [ { "location": [ 18.7163, 438.4832, 90.1322, 448.4305 ], "text": "HIGH SERVICE PUMP", "html_text": "HIGH SERVICE PUMP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 438.4832, 161.5482, 448.4305 ], "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": [ 161.5482, 438.4832, 232.9641, 448.4305 ], "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": [ 232.9641, 438.4832, 304.38, 448.4305 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 438.4832, 375.796, 448.4305 ], "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": [ 375.796, 438.4832, 447.2119, 448.4305 ], "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": [ 447.2119, 438.4832, 518.6279, 448.4305 ], "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": [ 518.6279, 438.4832, 590.0438, 448.4305 ], "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": 14, "location": [ 18.7163, 428.536, 590.0438, 438.4832 ], "cells": [ { "location": [ 18.7163, 428.536, 90.1322, 438.4832 ], "text": "VALVE EXERCISER MACHINE", "html_text": "VALVE EXERCISER MACHINE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 428.536, 161.5482, 438.4832 ], "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": [ 161.5482, 428.536, 232.9641, 438.4832 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 428.536, 304.38, 438.4832 ], "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": [ 304.38, 428.536, 375.796, 438.4832 ], "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": [ 375.796, 428.536, 447.2119, 438.4832 ], "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": [ 447.2119, 428.536, 518.6279, 438.4832 ], "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": [ 518.6279, 428.536, 590.0438, 438.4832 ], "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": 15, "location": [ 18.7163, 418.5887, 590.0438, 428.536 ], "cells": [ { "location": [ 18.7163, 418.5887, 90.1322, 428.536 ], "text": "WATER PLANT #2 RENOVATIONS", "html_text": "WATER PLANT #2 RENOVATIONS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 418.5887, 161.5482, 428.536 ], "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": [ 161.5482, 418.5887, 232.9641, 428.536 ], "text": "38,550", "html_text": "38,550", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 418.5887, 304.38, 428.536 ], "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": [ 304.38, 418.5887, 375.796, 428.536 ], "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": [ 375.796, 418.5887, 447.2119, 428.536 ], "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": [ 447.2119, 418.5887, 518.6279, 428.536 ], "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": [ 518.6279, 418.5887, 590.0438, 428.536 ], "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": 16, "location": [ 18.7163, 408.6415, 590.0438, 418.5887 ], "cells": [ { "location": [ 18.7163, 408.6415, 90.1322, 418.5887 ], "text": "UTILITY TRUCK", "html_text": "UTILITY TRUCK", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 408.6415, 161.5482, 418.5887 ], "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": [ 161.5482, 408.6415, 232.9641, 418.5887 ], "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": [ 232.9641, 408.6415, 304.38, 418.5887 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 408.6415, 375.796, 418.5887 ], "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": [ 375.796, 408.6415, 447.2119, 418.5887 ], "text": "57,867", "html_text": "57,867", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.2119, 408.6415, 518.6279, 418.5887 ], "text": "58,000", "html_text": "58,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 408.6415, 590.0438, 418.5887 ], "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": 17, "location": [ 18.7163, 398.6942, 590.0438, 408.6415 ], "cells": [ { "location": [ 18.7163, 398.6942, 90.1322, 408.6415 ], "text": "EXTRACTOR WITH VALVE EXERCISER (WWW SPLIT 50/50)", "html_text": "EXTRACTOR WITH VALVE EXERCISER (WWW SPLIT 50/50)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 398.6942, 161.5482, 408.6415 ], "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": [ 161.5482, 398.6942, 232.9641, 408.6415 ], "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": [ 232.9641, 398.6942, 304.38, 408.6415 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 398.6942, 375.796, 408.6415 ], "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": [ 375.796, 398.6942, 447.2119, 408.6415 ], "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": [ 447.2119, 398.6942, 518.6279, 408.6415 ], "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": [ 518.6279, 398.6942, 590.0438, 408.6415 ], "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": 18, "location": [ 18.7163, 388.747, 590.0438, 398.6942 ], "cells": [ { "location": [ 18.7163, 388.747, 90.1322, 398.6942 ], "text": "750,000 GAL ELEVATED STORAGE TANK EXTERIOR RENOVATION", "html_text": "750,000 GAL ELEVATED STORAGE TANK EXTERIOR RENOVATION", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 388.747, 161.5482, 398.6942 ], "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": [ 161.5482, 388.747, 232.9641, 398.6942 ], "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": [ 232.9641, 388.747, 304.38, 398.6942 ], "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" }, { "location": [ 304.38, 388.747, 375.796, 398.6942 ], "text": "70,000", "html_text": "70,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.796, 388.747, 447.2119, 398.6942 ], "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": [ 447.2119, 388.747, 518.6279, 398.6942 ], "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": [ 518.6279, 388.747, 590.0438, 398.6942 ], "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": 19, "location": [ 18.7163, 378.7997, 590.0438, 388.747 ], "cells": [ { "location": [ 18.7163, 378.7997, 90.1322, 388.747 ], "text": "FOLDING MACHINE FOR CUSTOMER SERVICE", "html_text": "FOLDING MACHINE FOR CUSTOMER SERVICE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 378.7997, 161.5482, 388.747 ], "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": [ 161.5482, 378.7997, 232.9641, 388.747 ], "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": [ 232.9641, 378.7997, 304.38, 388.747 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 378.7997, 375.796, 388.747 ], "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": [ 375.796, 378.7997, 447.2119, 388.747 ], "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": [ 447.2119, 378.7997, 518.6279, 388.747 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 378.7997, 590.0438, 388.747 ], "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": 20, "location": [ 18.7163, 368.8525, 590.0438, 378.7997 ], "cells": [ { "location": [ 18.7163, 368.8525, 90.1322, 378.7997 ], "text": "BACKHOE (SPLIT BETWEEN STREETS/410/420/425)", "html_text": "BACKHOE (SPLIT BETWEEN STREETS/410/420/425)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 368.8525, 161.5482, 378.7997 ], "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": [ 161.5482, 368.8525, 232.9641, 378.7997 ], "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": [ 232.9641, 368.8525, 304.38, 378.7997 ], "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": [ 304.38, 368.8525, 375.796, 378.7997 ], "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": [ 375.796, 368.8525, 447.2119, 378.7997 ], "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": [ 447.2119, 368.8525, 518.6279, 378.7997 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 368.8525, 590.0438, 378.7997 ], "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": 21, "location": [ 18.7163, 358.9052, 590.0438, 368.8525 ], "cells": [ { "location": [ 18.7163, 358.9052, 90.1322, 368.8525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 358.9052, 161.5482, 368.8525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 358.9052, 232.9641, 368.8525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 358.9052, 304.38, 368.8525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 358.9052, 375.796, 368.8525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.796, 358.9052, 447.2119, 368.8525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.2119, 358.9052, 518.6279, 368.8525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 358.9052, 590.0438, 368.8525 ], "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": 22, "location": [ 18.7163, 348.958, 590.0438, 358.9052 ], "cells": [ { "location": [ 18.7163, 348.958, 590.0438, 358.9052 ], "text": "GRANT FUNDED PROJECTS:", "html_text": "GRANT FUNDED PROJECTS:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 8, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 18.7163, 339.0107, 590.0438, 348.958 ], "cells": [ { "location": [ 18.7163, 339.0107, 90.1322, 348.958 ], "text": "DISTRIBUTION SYSTEM IMPROVEMENTS (PROPOSED GRANT/LOAN)", "html_text": "DISTRIBUTION SYSTEM IMPROVEMENTS (PROPOSED GRANT/LOAN)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 339.0107, 161.5482, 348.958 ], "text": "350,000", "html_text": "350,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 339.0107, 232.9641, 348.958 ], "text": "350,000", "html_text": "350,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 339.0107, 304.38, 348.958 ], "text": "2,021,540", "html_text": "2,021,540", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 339.0107, 375.796, 348.958 ], "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": [ 375.796, 339.0107, 447.2119, 348.958 ], "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": [ 447.2119, 339.0107, 518.6279, 348.958 ], "text": "3,543,080", "html_text": "3,543,080", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 339.0107, 590.0438, 348.958 ], "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": 24, "location": [ 18.7163, 329.0634, 590.0438, 339.0107 ], "cells": [ { "location": [ 18.7163, 329.0634, 90.1322, 339.0107 ], "text": "WP1 UPGRADES (PROPOSED GRANT/LOAN)", "html_text": "WP1 UPGRADES (PROPOSED GRANT/LOAN)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 329.0634, 161.5482, 339.0107 ], "text": "76,000", "html_text": "76,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 329.0634, 232.9641, 339.0107 ], "text": "76,000", "html_text": "76,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 329.0634, 304.38, 339.0107 ], "text": "477,850", "html_text": "477,850", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 329.0634, 375.796, 339.0107 ], "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": [ 375.796, 329.0634, 447.2119, 339.0107 ], "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": [ 447.2119, 329.0634, 518.6279, 339.0107 ], "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": [ 518.6279, 329.0634, 590.0438, 339.0107 ], "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": 25, "location": [ 18.7163, 319.1162, 590.0438, 329.0634 ], "cells": [ { "location": [ 18.7163, 319.1162, 90.1322, 329.0634 ], "text": "WP2 UPGRADES (PROPOSED GRANT/LOAN)", "html_text": "WP2 UPGRADES (PROPOSED GRANT/LOAN)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 319.1162, 161.5482, 329.0634 ], "text": "99,000", "html_text": "99,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 319.1162, 232.9641, 329.0634 ], "text": "99,000", "html_text": "99,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 319.1162, 304.38, 329.0634 ], "text": "621,900", "html_text": "621,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 319.1162, 375.796, 329.0634 ], "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": [ 375.796, 319.1162, 447.2119, 329.0634 ], "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": [ 447.2119, 319.1162, 518.6279, 329.0634 ], "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": [ 518.6279, 319.1162, 590.0438, 329.0634 ], "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": 26, "location": [ 18.7163, 309.1689, 590.0438, 319.1162 ], "cells": [ { "location": [ 18.7163, 309.1689, 90.1322, 319.1162 ], "text": "SUMTERVILLE WATER PLANT UPGRADES (PROPOSED GRANT/LOAN)", "html_text": "SUMTERVILLE WATER PLANT UPGRADES (PROPOSED GRANT/LOAN)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 309.1689, 161.5482, 319.1162 ], "text": "650,000", "html_text": "650,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 309.1689, 232.9641, 319.1162 ], "text": "650,000", "html_text": "650,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 309.1689, 304.38, 319.1162 ], "text": "975,000", "html_text": "975,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 309.1689, 375.796, 319.1162 ], "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": [ 375.796, 309.1689, 447.2119, 319.1162 ], "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": [ 447.2119, 309.1689, 518.6279, 319.1162 ], "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": [ 518.6279, 309.1689, 590.0438, 319.1162 ], "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": 27, "location": [ 18.7163, 299.2217, 590.0438, 309.1689 ], "cells": [ { "location": [ 18.7163, 299.2217, 90.1322, 309.1689 ], "text": "PLANNING (PROPOSED GRANT/LOAN) (Lead & Copper study - LS600480)", "html_text": "PLANNING (PROPOSED GRANT/LOAN) (Lead & Copper study - LS600480)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 299.2217, 161.5482, 309.1689 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 299.2217, 232.9641, 309.1689 ], "text": "60,000", "html_text": "60,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 299.2217, 304.38, 309.1689 ], "text": "99,000", "html_text": "99,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 299.2217, 375.796, 309.1689 ], "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": [ 375.796, 299.2217, 447.2119, 309.1689 ], "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": [ 447.2119, 299.2217, 518.6279, 309.1689 ], "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": [ 518.6279, 299.2217, 590.0438, 309.1689 ], "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": 28, "location": [ 18.7163, 289.2744, 590.0438, 299.2217 ], "cells": [ { "location": [ 18.7163, 289.2744, 90.1322, 299.2217 ], "text": "BUSHNELL/SUMTERVILLE CROSSTIE WATER MAIN", "html_text": "BUSHNELL/SUMTERVILLE CROSSTIE WATER MAIN", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 289.2744, 161.5482, 299.2217 ], "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": [ 161.5482, 289.2744, 232.9641, 299.2217 ], "text": "1,300,000", "html_text": "1,300,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 289.2744, 304.38, 299.2217 ], "text": "1,287,500", "html_text": "1,287,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 289.2744, 375.796, 299.2217 ], "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": [ 375.796, 289.2744, 447.2119, 299.2217 ], "text": "43,000", "html_text": "43,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.2119, 289.2744, 518.6279, 299.2217 ], "text": "1,257,000", "html_text": "1,257,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 289.2744, 590.0438, 299.2217 ], "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": 29, "location": [ 18.7163, 279.3272, 590.0438, 289.2744 ], "cells": [ { "location": [ 18.7163, 279.3272, 90.1322, 289.2744 ], "text": "WATER INFRASTRUCTURE UPGRADES (DW60070)", "html_text": "WATER INFRASTRUCTURE UPGRADES (DW60070)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 279.3272, 161.5482, 289.2744 ], "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": [ 161.5482, 279.3272, 232.9641, 289.2744 ], "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": [ 232.9641, 279.3272, 304.38, 289.2744 ], "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": [ 304.38, 279.3272, 375.796, 289.2744 ], "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": [ 375.796, 279.3272, 447.2119, 289.2744 ], "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": [ 447.2119, 279.3272, 518.6279, 289.2744 ], "text": "8,895,000", "html_text": "8,895,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 279.3272, 590.0438, 289.2744 ], "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": 30, "location": [ 18.7163, 269.3799, 590.0438, 279.3272 ], "cells": [ { "location": [ 18.7163, 269.3799, 90.1322, 279.3272 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 269.3799, 161.5482, 279.3272 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 269.3799, 232.9641, 279.3272 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 269.3799, 304.38, 279.3272 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 269.3799, 375.796, 279.3272 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.796, 269.3799, 447.2119, 279.3272 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.2119, 269.3799, 518.6279, 279.3272 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 269.3799, 590.0438, 279.3272 ], "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": 31, "location": [ 18.7163, 259.4327, 590.0438, 269.3799 ], "cells": [ { "location": [ 18.7163, 259.4327, 590.0438, 269.3799 ], "text": "LOAN PAYMENTS:", "html_text": "LOAN PAYMENTS:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 8, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 18.7163, 249.4854, 590.0438, 259.4327 ], "cells": [ { "location": [ 18.7163, 249.4854, 90.1322, 259.4327 ], "text": "SRF SR48 UTILITY RELOCATION PRE-CONSTRUCTION LOAN PAYMENTS (PRINCIPAL) #DW600410", "html_text": "SRF SR48 UTILITY RELOCATION PRE-CONSTRUCTION LOAN PAYMENTS (PRINCIPAL) #DW600410", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 249.4854, 161.5482, 259.4327 ], "text": "24,380", "html_text": "24,380", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 249.4854, 232.9641, 259.4327 ], "text": "234,631", "html_text": "234,631", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 249.4854, 304.38, 259.4327 ], "text": "24,886", "html_text": "24,886", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 249.4854, 375.796, 259.4327 ], "text": "24,886", "html_text": "24,886", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.796, 249.4854, 447.2119, 259.4327 ], "text": "24,886", "html_text": "24,886", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.2119, 249.4854, 518.6279, 259.4327 ], "text": "25,145", "html_text": "25,145", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 249.4854, 590.0438, 259.4327 ], "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": 33, "location": [ 18.7163, 239.5382, 590.0438, 249.4854 ], "cells": [ { "location": [ 18.7163, 239.5382, 90.1322, 249.4854 ], "text": "SRF ELEVATED STORAGE AND COMPANION LOAN PAYMENTS (PRINCIPAL) 600400/600401", "html_text": "SRF ELEVATED STORAGE AND COMPANION LOAN PAYMENTS (PRINCIPAL) 600400/600401", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 239.5382, 161.5482, 249.4854 ], "text": "19,733", "html_text": "19,733", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 239.5382, 232.9641, 249.4854 ], "text": "20,001", "html_text": "20,001", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 239.5382, 304.38, 249.4854 ], "text": "10,204", "html_text": "10,204", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 239.5382, 375.796, 249.4854 ], "text": "10,204", "html_text": "10,204", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.796, 239.5382, 447.2119, 249.4854 ], "text": "10,204", "html_text": "10,204", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.2119, 239.5382, 518.6279, 249.4854 ], "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": [ 518.6279, 239.5382, 590.0438, 249.4854 ], "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": 34, "location": [ 18.7163, 229.5909, 590.0438, 239.5382 ], "cells": [ { "location": [ 18.7163, 229.5909, 90.1322, 239.5382 ], "text": "PRINCIPAL 2017 WATER & SEWER REFUNDING BOND", "html_text": "PRINCIPAL 2017 WATER & SEWER REFUNDING BOND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 229.5909, 161.5482, 239.5382 ], "text": "37,800", "html_text": "37,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 229.5909, 232.9641, 239.5382 ], "text": "39,200", "html_text": "39,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 229.5909, 304.38, 239.5382 ], "text": "40,600", "html_text": "40,600", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 229.5909, 375.796, 239.5382 ], "text": "40,600", "html_text": "40,600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.796, 229.5909, 447.2119, 239.5382 ], "text": "40,600", "html_text": "40,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.2119, 229.5909, 518.6279, 239.5382 ], "text": "47,600", "html_text": "47,600", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 229.5909, 590.0438, 239.5382 ], "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": 35, "location": [ 18.7163, 219.6437, 590.0438, 229.5909 ], "cells": [ { "location": [ 18.7163, 219.6437, 90.1322, 229.5909 ], "text": "PRINCIPAL SRF LOAN DW600430", "html_text": "PRINCIPAL SRF LOAN DW600430", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 219.6437, 161.5482, 229.5909 ], "text": "15,318", "html_text": "15,318", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 219.6437, 232.9641, 229.5909 ], "text": "14,037", "html_text": "14,037", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 219.6437, 304.38, 229.5909 ], "text": "15,309", "html_text": "15,309", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 219.6437, 375.796, 229.5909 ], "text": "7,074", "html_text": "7,074", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.796, 219.6437, 447.2119, 229.5909 ], "text": "14,184", "html_text": "14,184", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.2119, 219.6437, 518.6279, 229.5909 ], "text": "14,334", "html_text": "14,334", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 219.6437, 590.0438, 229.5909 ], "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": 36, "location": [ 18.7163, 209.6964, 590.0438, 219.6437 ], "cells": [ { "location": [ 18.7163, 209.6964, 90.1322, 219.6437 ], "text": "***TOTAL EXPENSE***", "html_text": "***TOTAL EXPENSE***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.1322, 209.6964, 161.5482, 219.6437 ], "text": "1,690,639", "html_text": "1,690,639", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 161.5482, 209.6964, 232.9641, 219.6437 ], "text": "2,905,504", "html_text": "2,905,504", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.9641, 209.6964, 304.38, 219.6437 ], "text": "5,781,374", "html_text": "5,781,374", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.38, 209.6964, 375.796, 219.6437 ], "text": "162,643", "html_text": "162,643", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.796, 209.6964, 447.2119, 219.6437 ], "text": "274,195", "html_text": "274,195", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 447.2119, 209.6964, 518.6279, 219.6437 ], "text": "10,881,159", "html_text": "10,881,159", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 518.6279, 209.6964, 590.0438, 219.6437 ], "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" } ], "n_rows": 37, "n_cols": 8, "ref": "#/tables/0", "reading_order": 1 }, { "page": 30, "type": "TEXT", "location": { "l": 20.6359, "t": 209.9363, "r": 106.2991, "b": 201.5389 }, "text": "BUDGET EXCESS/DEFICIT", "reading_order": 2 }, { "page": 30, "type": "TEXT", "location": { "l": 353.4504, "t": 3.359, "r": 358.4894, "b": 0 }, "text": "。", "reading_order": 3 } ] }, { "page": 31, "items": [ { "page": 31, "type": "TITLE", "location": { "l": 116.1372, "t": 728.2895, "r": 268.9871, "b": 705.253 }, "text": "CITY OF BUSHNELL\nFISCAL YEAR 2026-2027 BUDGET", "reading_order": 0, "level": 5 }, { "page": 31, "type": "TABLE", "location": { "l": 18.4764, "t": 675.9774, "r": 593.8832, "b": 340.9883 }, "text": "
WASTEWATER REVENUES - 425Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
314.1200CITY SURCHARGE36,85438,98946,61528,92849,59149,591
331.1102FEMA PROCEEDS - HURRICANES HELENE & MILTON08,387043,54243,5420
334.2000SAFETY GRANT PROCEEDS6273450000
334.3100ARPA WASTEWATER REVENUES172,64800000
334.3200INSURANCE PROCEEDS000000
334.3500LEGISLATIVE APPROPRIATIONS (100% GRANT)542,4937,0560000
334.3501FDEP SRF PLANNING GRANT/LOAN000000
334.3502FDEP SRF EMERGENCY REPAIR000000
334.3503FDEP SRF DESIGN FUNDING 6004411,126,982234,0510104,034104,0340
334.7011CDBG GRANT PROCEEDS (FOR WW PORTION OF GRANT)000000
343.3000CONTRIBUTION IN AID OF CONSTRUCTION15,72430,778021,38021,3800
343.3300PENALTIES AND RECONNECTS7,1377,7537,1912,8764,9304,930
343.3401WASTEWATER CONNECTION FEES000000
343.3500OTHER WASTEWATER REVENUES1001000000
343.3600CAPACITY RESERVATION CHARGE192,305681,1260169,099289,0990
343.5000LEACHATE DISPOSAL FEES27,38300000
343.5100SEPTIC HAULER DISPOSAL FEES000000
343.7000RESIDENTIAL SALES324,256508,586558,038327,481561,396561,396
343.8000COMMERCIAL SALES903,975982,8371,172,837661,8361,134,5761,134,576
343.9000WHOLESALE SALES159,975271,785335,282174,887299,806299,806
343.9100EXCESS BOD - TSS184,498105,887133,841000
344.0000RUS AGREEMENT ( COUNTY REV)000000
360.0000MISCELLANEOUS0004,8254,8250
360.0002MISCELLANEOUS NSF000000
360.0003EONE MONTHLY FEE10,72717,26216,2609,73716,69216,692
360.0004EONE PUMP REPLACEMENT REVENUE10,11910,85401,1881,1880
361.0000INTEREST000000
382.2000TRANSFER FROM GENERAL FUND000000
388.1000PROCEEDS FROM SALE OF ASSETS000000
", "rows": [ { "row_index": 0, "location": [ 18.4764, 664.8111, 593.8832, 675.9774 ], "cells": [ { "location": [ 18.4764, 664.8111, 90.4022, 675.9774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 664.8111, 162.3281, 675.9774 ], "text": "WASTEWATER REVENUES - 425", "html_text": "WASTEWATER REVENUES - 425", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 664.8111, 234.254, 675.9774 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 664.8111, 306.1798, 675.9774 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.1798, 664.8111, 378.1056, 675.9774 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 378.1056, 664.8111, 450.0315, 675.9774 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 450.0315, 664.8111, 521.9574, 675.9774 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 521.9574, 664.8111, 593.8832, 675.9774 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 18.4764, 653.6448, 593.8832, 664.8111 ], "cells": [ { "location": [ 18.4764, 653.6448, 90.4022, 664.8111 ], "text": "314.1200", "html_text": "314.1200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 653.6448, 162.3281, 664.8111 ], "text": "CITY SURCHARGE", "html_text": "CITY SURCHARGE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 653.6448, 234.254, 664.8111 ], "text": "36,854", "html_text": "36,854", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 653.6448, 306.1798, 664.8111 ], "text": "38,989", "html_text": "38,989", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.1798, 653.6448, 378.1056, 664.8111 ], "text": "46,615", "html_text": "46,615", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 378.1056, 653.6448, 450.0315, 664.8111 ], "text": "28,928", "html_text": "28,928", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 450.0315, 653.6448, 521.9574, 664.8111 ], "text": "49,591", "html_text": "49,591", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 521.9574, 653.6448, 593.8832, 664.8111 ], "text": "49,591", "html_text": "49,591", "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": [ 18.4764, 642.4785, 593.8832, 653.6448 ], "cells": [ { "location": [ 18.4764, 642.4785, 90.4022, 653.6448 ], "text": "331.1102", "html_text": "331.1102", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 642.4785, 162.3281, 653.6448 ], "text": "FEMA PROCEEDS - HURRICANES HELENE & MILTON", "html_text": "FEMA PROCEEDS - HURRICANES HELENE & MILTON", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 642.4785, 234.254, 653.6448 ], "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": [ 234.254, 642.4785, 306.1798, 653.6448 ], "text": "8,387", "html_text": "8,387", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.1798, 642.4785, 378.1056, 653.6448 ], "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": [ 378.1056, 642.4785, 450.0315, 653.6448 ], "text": "43,542", "html_text": "43,542", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 450.0315, 642.4785, 521.9574, 653.6448 ], "text": "43,542", "html_text": "43,542", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 521.9574, 642.4785, 593.8832, 653.6448 ], "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": [ 18.4764, 631.3122, 593.8832, 642.4785 ], "cells": [ { "location": [ 18.4764, 631.3122, 90.4022, 642.4785 ], "text": "334.2000", "html_text": "334.2000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 631.3122, 162.3281, 642.4785 ], "text": "SAFETY GRANT PROCEEDS", "html_text": "SAFETY GRANT PROCEEDS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 631.3122, 234.254, 642.4785 ], "text": "627", "html_text": "627", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 631.3122, 306.1798, 642.4785 ], "text": "345", "html_text": "345", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.1798, 631.3122, 378.1056, 642.4785 ], "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": [ 378.1056, 631.3122, 450.0315, 642.4785 ], "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": [ 450.0315, 631.3122, 521.9574, 642.4785 ], "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": [ 521.9574, 631.3122, 593.8832, 642.4785 ], "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": 4, "location": [ 18.4764, 620.1459, 593.8832, 631.3122 ], "cells": [ { "location": [ 18.4764, 620.1459, 90.4022, 631.3122 ], "text": "334.3100", "html_text": "334.3100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 620.1459, 162.3281, 631.3122 ], "text": "ARPA WASTEWATER REVENUES", "html_text": "ARPA WASTEWATER REVENUES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 620.1459, 234.254, 631.3122 ], "text": "172,648", "html_text": "172,648", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 620.1459, 306.1798, 631.3122 ], "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": [ 306.1798, 620.1459, 378.1056, 631.3122 ], "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": [ 378.1056, 620.1459, 450.0315, 631.3122 ], "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": [ 450.0315, 620.1459, 521.9574, 631.3122 ], "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": [ 521.9574, 620.1459, 593.8832, 631.3122 ], "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": 5, "location": [ 18.4764, 608.9796, 593.8832, 620.1459 ], "cells": [ { "location": [ 18.4764, 608.9796, 90.4022, 620.1459 ], "text": "334.3200", "html_text": "334.3200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 608.9796, 162.3281, 620.1459 ], "text": "INSURANCE PROCEEDS", "html_text": "INSURANCE PROCEEDS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 608.9796, 234.254, 620.1459 ], "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": [ 234.254, 608.9796, 306.1798, 620.1459 ], "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": [ 306.1798, 608.9796, 378.1056, 620.1459 ], "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": [ 378.1056, 608.9796, 450.0315, 620.1459 ], "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": [ 450.0315, 608.9796, 521.9574, 620.1459 ], "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": [ 521.9574, 608.9796, 593.8832, 620.1459 ], "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": [ 18.4764, 597.8133, 593.8832, 608.9796 ], "cells": [ { "location": [ 18.4764, 597.8133, 90.4022, 608.9796 ], "text": "334.3500", "html_text": "334.3500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 597.8133, 162.3281, 608.9796 ], "text": "LEGISLATIVE APPROPRIATIONS (100% GRANT)", "html_text": "LEGISLATIVE APPROPRIATIONS (100% GRANT)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 597.8133, 234.254, 608.9796 ], "text": "542,493", "html_text": "542,493", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 597.8133, 306.1798, 608.9796 ], "text": "7,056", "html_text": "7,056", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.1798, 597.8133, 378.1056, 608.9796 ], "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": [ 378.1056, 597.8133, 450.0315, 608.9796 ], "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": [ 450.0315, 597.8133, 521.9574, 608.9796 ], "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": [ 521.9574, 597.8133, 593.8832, 608.9796 ], "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": [ 18.4764, 586.647, 593.8832, 597.8133 ], "cells": [ { "location": [ 18.4764, 586.647, 90.4022, 597.8133 ], "text": "334.3501", "html_text": "334.3501", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 586.647, 162.3281, 597.8133 ], "text": "FDEP SRF PLANNING GRANT/LOAN", "html_text": "FDEP SRF PLANNING GRANT/LOAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 586.647, 234.254, 597.8133 ], "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": [ 234.254, 586.647, 306.1798, 597.8133 ], "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": [ 306.1798, 586.647, 378.1056, 597.8133 ], "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": [ 378.1056, 586.647, 450.0315, 597.8133 ], "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": [ 450.0315, 586.647, 521.9574, 597.8133 ], "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": [ 521.9574, 586.647, 593.8832, 597.8133 ], "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": [ 18.4764, 575.4807, 593.8832, 586.647 ], "cells": [ { "location": [ 18.4764, 575.4807, 90.4022, 586.647 ], "text": "334.3502", "html_text": "334.3502", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 575.4807, 162.3281, 586.647 ], "text": "FDEP SRF EMERGENCY REPAIR", "html_text": "FDEP SRF EMERGENCY REPAIR", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 575.4807, 234.254, 586.647 ], "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": [ 234.254, 575.4807, 306.1798, 586.647 ], "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": [ 306.1798, 575.4807, 378.1056, 586.647 ], "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": [ 378.1056, 575.4807, 450.0315, 586.647 ], "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": [ 450.0315, 575.4807, 521.9574, 586.647 ], "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": [ 521.9574, 575.4807, 593.8832, 586.647 ], "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": 9, "location": [ 18.4764, 564.3144, 593.8832, 575.4807 ], "cells": [ { "location": [ 18.4764, 564.3144, 90.4022, 575.4807 ], "text": "334.3503", "html_text": "334.3503", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 564.3144, 162.3281, 575.4807 ], "text": "FDEP SRF DESIGN FUNDING 600441", "html_text": "FDEP SRF DESIGN FUNDING 600441", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 564.3144, 234.254, 575.4807 ], "text": "1,126,982", "html_text": "1,126,982", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 564.3144, 306.1798, 575.4807 ], "text": "234,051", "html_text": "234,051", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.1798, 564.3144, 378.1056, 575.4807 ], "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": [ 378.1056, 564.3144, 450.0315, 575.4807 ], "text": "104,034", "html_text": "104,034", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 450.0315, 564.3144, 521.9574, 575.4807 ], "text": "104,034", "html_text": "104,034", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 521.9574, 564.3144, 593.8832, 575.4807 ], "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": 10, "location": [ 18.4764, 553.1481, 593.8832, 564.3144 ], "cells": [ { "location": [ 18.4764, 553.1481, 90.4022, 564.3144 ], "text": "334.7011", "html_text": "334.7011", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 553.1481, 162.3281, 564.3144 ], "text": "CDBG GRANT PROCEEDS (FOR WW PORTION OF GRANT)", "html_text": "CDBG GRANT PROCEEDS (FOR WW PORTION OF GRANT)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 553.1481, 234.254, 564.3144 ], "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": [ 234.254, 553.1481, 306.1798, 564.3144 ], "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": [ 306.1798, 553.1481, 378.1056, 564.3144 ], "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": [ 378.1056, 553.1481, 450.0315, 564.3144 ], "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": [ 450.0315, 553.1481, 521.9574, 564.3144 ], "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": [ 521.9574, 553.1481, 593.8832, 564.3144 ], "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": 11, "location": [ 18.4764, 541.9818, 593.8832, 553.1481 ], "cells": [ { "location": [ 18.4764, 541.9818, 90.4022, 553.1481 ], "text": "343.3000", "html_text": "343.3000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 541.9818, 162.3281, 553.1481 ], "text": "CONTRIBUTION IN AID OF CONSTRUCTION", "html_text": "CONTRIBUTION IN AID OF CONSTRUCTION", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 541.9818, 234.254, 553.1481 ], "text": "15,724", "html_text": "15,724", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 541.9818, 306.1798, 553.1481 ], "text": "30,778", "html_text": "30,778", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.1798, 541.9818, 378.1056, 553.1481 ], "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": [ 378.1056, 541.9818, 450.0315, 553.1481 ], "text": "21,380", "html_text": "21,380", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 450.0315, 541.9818, 521.9574, 553.1481 ], "text": "21,380", "html_text": "21,380", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 521.9574, 541.9818, 593.8832, 553.1481 ], "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": [ 18.4764, 530.8155, 593.8832, 541.9818 ], "cells": [ { "location": [ 18.4764, 530.8155, 90.4022, 541.9818 ], "text": "343.3300", "html_text": "343.3300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 530.8155, 162.3281, 541.9818 ], "text": "PENALTIES AND RECONNECTS", "html_text": "PENALTIES AND RECONNECTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 530.8155, 234.254, 541.9818 ], "text": "7,137", "html_text": "7,137", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 530.8155, 306.1798, 541.9818 ], "text": "7,753", "html_text": "7,753", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.1798, 530.8155, 378.1056, 541.9818 ], "text": "7,191", "html_text": "7,191", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 378.1056, 530.8155, 450.0315, 541.9818 ], "text": "2,876", "html_text": "2,876", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 450.0315, 530.8155, 521.9574, 541.9818 ], "text": "4,930", "html_text": "4,930", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 521.9574, 530.8155, 593.8832, 541.9818 ], "text": "4,930", "html_text": "4,930", "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": 13, "location": [ 18.4764, 519.6492, 593.8832, 530.8155 ], "cells": [ { "location": [ 18.4764, 519.6492, 90.4022, 530.8155 ], "text": "343.3401", "html_text": "343.3401", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 519.6492, 162.3281, 530.8155 ], "text": "WASTEWATER CONNECTION FEES", "html_text": "WASTEWATER CONNECTION FEES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 519.6492, 234.254, 530.8155 ], "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": [ 234.254, 519.6492, 306.1798, 530.8155 ], "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": [ 306.1798, 519.6492, 378.1056, 530.8155 ], "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": [ 378.1056, 519.6492, 450.0315, 530.8155 ], "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": [ 450.0315, 519.6492, 521.9574, 530.8155 ], "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": [ 521.9574, 519.6492, 593.8832, 530.8155 ], "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": 14, "location": [ 18.4764, 508.4828, 593.8832, 519.6492 ], "cells": [ { "location": [ 18.4764, 508.4828, 90.4022, 519.6492 ], "text": "343.3500", "html_text": "343.3500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 508.4828, 162.3281, 519.6492 ], "text": "OTHER WASTEWATER REVENUES", "html_text": "OTHER WASTEWATER REVENUES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 508.4828, 234.254, 519.6492 ], "text": "100", "html_text": "100", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 508.4828, 306.1798, 519.6492 ], "text": "100", "html_text": "100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.1798, 508.4828, 378.1056, 519.6492 ], "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": [ 378.1056, 508.4828, 450.0315, 519.6492 ], "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": [ 450.0315, 508.4828, 521.9574, 519.6492 ], "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": [ 521.9574, 508.4828, 593.8832, 519.6492 ], "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": 15, "location": [ 18.4764, 497.3165, 593.8832, 508.4828 ], "cells": [ { "location": [ 18.4764, 497.3165, 90.4022, 508.4828 ], "text": "343.3600", "html_text": "343.3600", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 497.3165, 162.3281, 508.4828 ], "text": "CAPACITY RESERVATION CHARGE", "html_text": "CAPACITY RESERVATION CHARGE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 497.3165, 234.254, 508.4828 ], "text": "192,305", "html_text": "192,305", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 497.3165, 306.1798, 508.4828 ], "text": "681,126", "html_text": "681,126", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.1798, 497.3165, 378.1056, 508.4828 ], "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": [ 378.1056, 497.3165, 450.0315, 508.4828 ], "text": "169,099", "html_text": "169,099", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 450.0315, 497.3165, 521.9574, 508.4828 ], "text": "289,099", "html_text": "289,099", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 521.9574, 497.3165, 593.8832, 508.4828 ], "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": 16, "location": [ 18.4764, 486.1502, 593.8832, 497.3165 ], "cells": [ { "location": [ 18.4764, 486.1502, 90.4022, 497.3165 ], "text": "343.5000", "html_text": "343.5000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 486.1502, 162.3281, 497.3165 ], "text": "LEACHATE DISPOSAL FEES", "html_text": "LEACHATE DISPOSAL FEES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 486.1502, 234.254, 497.3165 ], "text": "27,383", "html_text": "27,383", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 486.1502, 306.1798, 497.3165 ], "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": [ 306.1798, 486.1502, 378.1056, 497.3165 ], "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": [ 378.1056, 486.1502, 450.0315, 497.3165 ], "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": [ 450.0315, 486.1502, 521.9574, 497.3165 ], "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": [ 521.9574, 486.1502, 593.8832, 497.3165 ], "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": 17, "location": [ 18.4764, 474.9839, 593.8832, 486.1502 ], "cells": [ { "location": [ 18.4764, 474.9839, 90.4022, 486.1502 ], "text": "343.5100", "html_text": "343.5100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 474.9839, 162.3281, 486.1502 ], "text": "SEPTIC HAULER DISPOSAL FEES", "html_text": "SEPTIC HAULER DISPOSAL FEES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 474.9839, 234.254, 486.1502 ], "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": [ 234.254, 474.9839, 306.1798, 486.1502 ], "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": [ 306.1798, 474.9839, 378.1056, 486.1502 ], "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": [ 378.1056, 474.9839, 450.0315, 486.1502 ], "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": [ 450.0315, 474.9839, 521.9574, 486.1502 ], "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": [ 521.9574, 474.9839, 593.8832, 486.1502 ], "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": 18, "location": [ 18.4764, 463.8176, 593.8832, 474.9839 ], "cells": [ { "location": [ 18.4764, 463.8176, 90.4022, 474.9839 ], "text": "343.7000", "html_text": "343.7000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 463.8176, 162.3281, 474.9839 ], "text": "RESIDENTIAL SALES", "html_text": "RESIDENTIAL SALES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 463.8176, 234.254, 474.9839 ], "text": "324,256", "html_text": "324,256", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 463.8176, 306.1798, 474.9839 ], "text": "508,586", "html_text": "508,586", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.1798, 463.8176, 378.1056, 474.9839 ], "text": "558,038", "html_text": "558,038", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 378.1056, 463.8176, 450.0315, 474.9839 ], "text": "327,481", "html_text": "327,481", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 450.0315, 463.8176, 521.9574, 474.9839 ], "text": "561,396", "html_text": "561,396", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 521.9574, 463.8176, 593.8832, 474.9839 ], "text": "561,396", "html_text": "561,396", "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": 19, "location": [ 18.4764, 452.6513, 593.8832, 463.8176 ], "cells": [ { "location": [ 18.4764, 452.6513, 90.4022, 463.8176 ], "text": "343.8000", "html_text": "343.8000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 452.6513, 162.3281, 463.8176 ], "text": "COMMERCIAL SALES", "html_text": "COMMERCIAL SALES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 452.6513, 234.254, 463.8176 ], "text": "903,975", "html_text": "903,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 452.6513, 306.1798, 463.8176 ], "text": "982,837", "html_text": "982,837", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.1798, 452.6513, 378.1056, 463.8176 ], "text": "1,172,837", "html_text": "1,172,837", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 378.1056, 452.6513, 450.0315, 463.8176 ], "text": "661,836", "html_text": "661,836", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 450.0315, 452.6513, 521.9574, 463.8176 ], "text": "1,134,576", "html_text": "1,134,576", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 521.9574, 452.6513, 593.8832, 463.8176 ], "text": "1,134,576", "html_text": "1,134,576", "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": 20, "location": [ 18.4764, 441.485, 593.8832, 452.6513 ], "cells": [ { "location": [ 18.4764, 441.485, 90.4022, 452.6513 ], "text": "343.9000", "html_text": "343.9000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 441.485, 162.3281, 452.6513 ], "text": "WHOLESALE SALES", "html_text": "WHOLESALE SALES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 441.485, 234.254, 452.6513 ], "text": "159,975", "html_text": "159,975", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 441.485, 306.1798, 452.6513 ], "text": "271,785", "html_text": "271,785", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.1798, 441.485, 378.1056, 452.6513 ], "text": "335,282", "html_text": "335,282", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 378.1056, 441.485, 450.0315, 452.6513 ], "text": "174,887", "html_text": "174,887", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 450.0315, 441.485, 521.9574, 452.6513 ], "text": "299,806", "html_text": "299,806", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 521.9574, 441.485, 593.8832, 452.6513 ], "text": "299,806", "html_text": "299,806", "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": 21, "location": [ 18.4764, 430.3187, 593.8832, 441.485 ], "cells": [ { "location": [ 18.4764, 430.3187, 90.4022, 441.485 ], "text": "343.9100", "html_text": "343.9100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 430.3187, 162.3281, 441.485 ], "text": "EXCESS BOD - TSS", "html_text": "EXCESS BOD - TSS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 430.3187, 234.254, 441.485 ], "text": "184,498", "html_text": "184,498", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 430.3187, 306.1798, 441.485 ], "text": "105,887", "html_text": "105,887", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.1798, 430.3187, 378.1056, 441.485 ], "text": "133,841", "html_text": "133,841", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 378.1056, 430.3187, 450.0315, 441.485 ], "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": [ 450.0315, 430.3187, 521.9574, 441.485 ], "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": [ 521.9574, 430.3187, 593.8832, 441.485 ], "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": 22, "location": [ 18.4764, 419.1524, 593.8832, 430.3187 ], "cells": [ { "location": [ 18.4764, 419.1524, 90.4022, 430.3187 ], "text": "344.0000", "html_text": "344.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 419.1524, 162.3281, 430.3187 ], "text": "RUS AGREEMENT ( COUNTY REV)", "html_text": "RUS AGREEMENT ( COUNTY REV)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 419.1524, 234.254, 430.3187 ], "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": [ 234.254, 419.1524, 306.1798, 430.3187 ], "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": [ 306.1798, 419.1524, 378.1056, 430.3187 ], "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": [ 378.1056, 419.1524, 450.0315, 430.3187 ], "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": [ 450.0315, 419.1524, 521.9574, 430.3187 ], "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": [ 521.9574, 419.1524, 593.8832, 430.3187 ], "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": 23, "location": [ 18.4764, 407.9861, 593.8832, 419.1524 ], "cells": [ { "location": [ 18.4764, 407.9861, 90.4022, 419.1524 ], "text": "360.0000", "html_text": "360.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 407.9861, 162.3281, 419.1524 ], "text": "MISCELLANEOUS", "html_text": "MISCELLANEOUS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 407.9861, 234.254, 419.1524 ], "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": [ 234.254, 407.9861, 306.1798, 419.1524 ], "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": [ 306.1798, 407.9861, 378.1056, 419.1524 ], "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": [ 378.1056, 407.9861, 450.0315, 419.1524 ], "text": "4,825", "html_text": "4,825", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 450.0315, 407.9861, 521.9574, 419.1524 ], "text": "4,825", "html_text": "4,825", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 521.9574, 407.9861, 593.8832, 419.1524 ], "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": 24, "location": [ 18.4764, 396.8198, 593.8832, 407.9861 ], "cells": [ { "location": [ 18.4764, 396.8198, 90.4022, 407.9861 ], "text": "360.0002", "html_text": "360.0002", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 396.8198, 162.3281, 407.9861 ], "text": "MISCELLANEOUS NSF", "html_text": "MISCELLANEOUS NSF", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 396.8198, 234.254, 407.9861 ], "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": [ 234.254, 396.8198, 306.1798, 407.9861 ], "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": [ 306.1798, 396.8198, 378.1056, 407.9861 ], "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": [ 378.1056, 396.8198, 450.0315, 407.9861 ], "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": [ 450.0315, 396.8198, 521.9574, 407.9861 ], "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": [ 521.9574, 396.8198, 593.8832, 407.9861 ], "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": 25, "location": [ 18.4764, 385.6535, 593.8832, 396.8198 ], "cells": [ { "location": [ 18.4764, 385.6535, 90.4022, 396.8198 ], "text": "360.0003", "html_text": "360.0003", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 385.6535, 162.3281, 396.8198 ], "text": "EONE MONTHLY FEE", "html_text": "EONE MONTHLY FEE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 385.6535, 234.254, 396.8198 ], "text": "10,727", "html_text": "10,727", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 385.6535, 306.1798, 396.8198 ], "text": "17,262", "html_text": "17,262", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.1798, 385.6535, 378.1056, 396.8198 ], "text": "16,260", "html_text": "16,260", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 378.1056, 385.6535, 450.0315, 396.8198 ], "text": "9,737", "html_text": "9,737", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 450.0315, 385.6535, 521.9574, 396.8198 ], "text": "16,692", "html_text": "16,692", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 521.9574, 385.6535, 593.8832, 396.8198 ], "text": "16,692", "html_text": "16,692", "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": 26, "location": [ 18.4764, 374.4872, 593.8832, 385.6535 ], "cells": [ { "location": [ 18.4764, 374.4872, 90.4022, 385.6535 ], "text": "360.0004", "html_text": "360.0004", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 374.4872, 162.3281, 385.6535 ], "text": "EONE PUMP REPLACEMENT REVENUE", "html_text": "EONE PUMP REPLACEMENT REVENUE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 374.4872, 234.254, 385.6535 ], "text": "10,119", "html_text": "10,119", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 234.254, 374.4872, 306.1798, 385.6535 ], "text": "10,854", "html_text": "10,854", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 306.1798, 374.4872, 378.1056, 385.6535 ], "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": [ 378.1056, 374.4872, 450.0315, 385.6535 ], "text": "1,188", "html_text": "1,188", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 450.0315, 374.4872, 521.9574, 385.6535 ], "text": "1,188", "html_text": "1,188", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 521.9574, 374.4872, 593.8832, 385.6535 ], "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": 27, "location": [ 18.4764, 363.3209, 593.8832, 374.4872 ], "cells": [ { "location": [ 18.4764, 363.3209, 90.4022, 374.4872 ], "text": "361.0000", "html_text": "361.0000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 363.3209, 162.3281, 374.4872 ], "text": "INTEREST", "html_text": "INTEREST", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 363.3209, 234.254, 374.4872 ], "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": [ 234.254, 363.3209, 306.1798, 374.4872 ], "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": [ 306.1798, 363.3209, 378.1056, 374.4872 ], "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": [ 378.1056, 363.3209, 450.0315, 374.4872 ], "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": [ 450.0315, 363.3209, 521.9574, 374.4872 ], "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": [ 521.9574, 363.3209, 593.8832, 374.4872 ], "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": 28, "location": [ 18.4764, 352.1546, 593.8832, 363.3209 ], "cells": [ { "location": [ 18.4764, 352.1546, 90.4022, 363.3209 ], "text": "382.2000", "html_text": "382.2000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 352.1546, 162.3281, 363.3209 ], "text": "TRANSFER FROM GENERAL FUND", "html_text": "TRANSFER FROM GENERAL FUND", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 352.1546, 234.254, 363.3209 ], "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": [ 234.254, 352.1546, 306.1798, 363.3209 ], "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": [ 306.1798, 352.1546, 378.1056, 363.3209 ], "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": [ 378.1056, 352.1546, 450.0315, 363.3209 ], "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": [ 450.0315, 352.1546, 521.9574, 363.3209 ], "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": [ 521.9574, 352.1546, 593.8832, 363.3209 ], "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": 29, "location": [ 18.4764, 340.9883, 593.8832, 352.1546 ], "cells": [ { "location": [ 18.4764, 340.9883, 90.4022, 352.1546 ], "text": "388.1000", "html_text": "388.1000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 90.4022, 340.9883, 162.3281, 352.1546 ], "text": "PROCEEDS FROM SALE OF ASSETS", "html_text": "PROCEEDS FROM SALE OF ASSETS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 162.3281, 340.9883, 234.254, 352.1546 ], "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": [ 234.254, 340.9883, 306.1798, 352.1546 ], "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": [ 306.1798, 340.9883, 378.1056, 352.1546 ], "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": [ 378.1056, 340.9883, 450.0315, 352.1546 ], "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": [ 450.0315, 340.9883, 521.9574, 352.1546 ], "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": [ 521.9574, 340.9883, 593.8832, 352.1546 ], "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" } ], "n_rows": 30, "n_cols": 8, "ref": "#/tables/0", "reading_order": 1 }, { "page": 31, "type": "TEXT", "location": { "l": 250.9906, "t": 333.0695, "r": 591.9636, "b": 322.0311 }, "text": "SUBTOTALS*** 3,715,803 2,905,796 2,270,064 1,549,813 2,531,059 2,066,991", "reading_order": 2 } ] }, { "page": 32, "items": [ { "page": 32, "type": "TABLE", "location": { "l": 16.08, "t": 738.3681, "r": 593.04, "b": 270.439 }, "text": "
WASTEWATER EXPENDITURES - 4250Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
535.1100EXECUTIVE SALARIES000000
535.1200REGULAR SALARIES101,00352,56416,4179,85616,89617,218
535.1300ON CALL SALARIES1,0511,2780000
535.1400OTHER SALARIES, OT, HOLIDAY17,1769,0320000
535.1500SPECIFIED COMPENSATION000000
535.2100FICA TAXES8,7235,0411,0185731,0481,068
535.2101MEDICARE TAXES2,0541,184238114245250
535.2201REGULAR EMPLOYEE PENSION PLAN3,9305,9650000
535.2202DEFERRED COMP (CITY SHARE)1591210000
535.2203REGULAR EMPLOYEE Defined Contribution PLAN5,6082,9042,3228561,4642,411
535.2300GROUP INSURANCE17,0618,4542,7441,6002,5952,999
535.2301GROUP INSURANCE (DEPENDENT)7,1964,65207571,2971,499
535.2304GROUP INSURANCE HRA3,3362,0902,000571634500
535.2400WORKMEN'S COMPENSATION INSURANCE1,1731,4021,542122245262
535.3100PROFESSIONAL SERVICES477001,6731,6731,500
535.3200ACCOUNTING & AUDITING3,8854,0955,0754,2075,7265,726
535.3400CONTRACTUAL SERVICES253,005329,408516,377376,186666,640712,504
535.3403IT SUPPORT CONTRACTS3,4813,8895,0753,4115,0756,185
535.4000TRAVEL PER DIEM03305000500500
535.4100COMMUNICATION SERVICES8,0357,7269,2613,7646,4536,647
535.4200POSTAGE AND FREIGHT9879302,0006102,000
535.4300UTILITY SERVICES134,805145,634149,763105,860181,474190,548
535.4400RENTALS4782,0950000
535.4500GENERAL INSURANCE12,5168,7228,8416041,03226,429
535.4600REPAIR & MAINTENANCE204,594219,288200,000128,831423,041210,000
535.4604HURRICANE MILTON EXPENSES086,5710000
535.4900OTHER CURRENT CHARGES6,0453,4224,1723,0215,1795,179
535.5100OFFICE SUPPLIES11500000
535.5200OPERATING SUPPLIES28,72821,53716,0001,8153,1113,500
535.5201IT OPERATING SUPPLIES48030761578615475
535.5202OPERATING SUPPLIES - CHEMICAL TREATMENT67,77237,9130000
535.5203SMALL TOOLS & EQUIPMENT6,7211,6540000
535.5204SAFETY EQUIPMENT5200000
535.5208IT LICENSES2,6281,8692,0891,7832,0893,026
535.5210OPERATING SUPPLIES - FUEL9,7976,65410,0001,8703,2064,000
535.5400BOOKS, PUBS, SUBS, & MEMBERSHIPS294750404075
535.5401EDUCATION AND TRAINING1,0974432000200875
535.5902BAD DEBT EXPENSE(159)(114)0000
535.6100LAND ACQUISITION04,3000057,0000
535.72102017 WATER & SEWER BOND INTEREST52,07049,24846,37547,02147,02143,297
535.7211INTEREST DEP SRF 676060 HANSON PLANT (Webster)6,0744,6943,2851,8203,2851,844
535.7213INTEREST - SRF WW600441005,8042,6055,8044,976
535.7301SRF WW600440 SERVICE FEE EXPENSE6,50000000
535.7303SRF WW600441 SERVICE FEE EXPENSE00018,23418,2340
", "rows": [ { "row_index": 0, "location": [ 16.08, 727.9697, 593.04, 738.3681 ], "cells": [ { "location": [ 16.08, 727.9697, 88.2, 738.3681 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 727.9697, 160.32, 738.3681 ], "text": "WASTEWATER EXPENDITURES - 4250", "html_text": "WASTEWATER EXPENDITURES - 4250", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 727.9697, 232.44, 738.3681 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 727.9697, 304.56, 738.3681 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 727.9697, 376.68, 738.3681 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 727.9697, 448.8, 738.3681 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 727.9697, 520.92, 738.3681 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 727.9697, 593.04, 738.3681 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 16.08, 717.5713, 593.04, 727.9697 ], "cells": [ { "location": [ 16.08, 717.5713, 88.2, 727.9697 ], "text": "535.1100", "html_text": "535.1100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 717.5713, 160.32, 727.9697 ], "text": "EXECUTIVE SALARIES", "html_text": "EXECUTIVE SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 717.5713, 232.44, 727.9697 ], "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": [ 232.44, 717.5713, 304.56, 727.9697 ], "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": [ 304.56, 717.5713, 376.68, 727.9697 ], "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": [ 376.68, 717.5713, 448.8, 727.9697 ], "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": [ 448.8, 717.5713, 520.92, 727.9697 ], "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": [ 520.92, 717.5713, 593.04, 727.9697 ], "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": 2, "location": [ 16.08, 707.1728, 593.04, 717.5713 ], "cells": [ { "location": [ 16.08, 707.1728, 88.2, 717.5713 ], "text": "535.1200", "html_text": "535.1200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 707.1728, 160.32, 717.5713 ], "text": "REGULAR SALARIES", "html_text": "REGULAR SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 707.1728, 232.44, 717.5713 ], "text": "101,003", "html_text": "101,003", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 707.1728, 304.56, 717.5713 ], "text": "52,564", "html_text": "52,564", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 707.1728, 376.68, 717.5713 ], "text": "16,417", "html_text": "16,417", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 707.1728, 448.8, 717.5713 ], "text": "9,856", "html_text": "9,856", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 707.1728, 520.92, 717.5713 ], "text": "16,896", "html_text": "16,896", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 707.1728, 593.04, 717.5713 ], "text": "17,218", "html_text": "17,218", "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": [ 16.08, 696.7744, 593.04, 707.1728 ], "cells": [ { "location": [ 16.08, 696.7744, 88.2, 707.1728 ], "text": "535.1300", "html_text": "535.1300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 696.7744, 160.32, 707.1728 ], "text": "ON CALL SALARIES", "html_text": "ON CALL SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 696.7744, 232.44, 707.1728 ], "text": "1,051", "html_text": "1,051", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 696.7744, 304.56, 707.1728 ], "text": "1,278", "html_text": "1,278", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 696.7744, 376.68, 707.1728 ], "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": [ 376.68, 696.7744, 448.8, 707.1728 ], "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": [ 448.8, 696.7744, 520.92, 707.1728 ], "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": [ 520.92, 696.7744, 593.04, 707.1728 ], "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": 4, "location": [ 16.08, 686.376, 593.04, 696.7744 ], "cells": [ { "location": [ 16.08, 686.376, 88.2, 696.7744 ], "text": "535.1400", "html_text": "535.1400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 686.376, 160.32, 696.7744 ], "text": "OTHER SALARIES, OT, HOLIDAY", "html_text": "OTHER SALARIES, OT, HOLIDAY", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 686.376, 232.44, 696.7744 ], "text": "17,176", "html_text": "17,176", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 686.376, 304.56, 696.7744 ], "text": "9,032", "html_text": "9,032", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 686.376, 376.68, 696.7744 ], "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": [ 376.68, 686.376, 448.8, 696.7744 ], "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": [ 448.8, 686.376, 520.92, 696.7744 ], "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": [ 520.92, 686.376, 593.04, 696.7744 ], "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": 5, "location": [ 16.08, 675.9776, 593.04, 686.376 ], "cells": [ { "location": [ 16.08, 675.9776, 88.2, 686.376 ], "text": "535.1500", "html_text": "535.1500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 675.9776, 160.32, 686.376 ], "text": "SPECIFIED COMPENSATION", "html_text": "SPECIFIED COMPENSATION", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 675.9776, 232.44, 686.376 ], "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": [ 232.44, 675.9776, 304.56, 686.376 ], "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": [ 304.56, 675.9776, 376.68, 686.376 ], "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": [ 376.68, 675.9776, 448.8, 686.376 ], "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": [ 448.8, 675.9776, 520.92, 686.376 ], "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": [ 520.92, 675.9776, 593.04, 686.376 ], "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": [ 16.08, 665.5791, 593.04, 675.9776 ], "cells": [ { "location": [ 16.08, 665.5791, 88.2, 675.9776 ], "text": "535.2100", "html_text": "535.2100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 665.5791, 160.32, 675.9776 ], "text": "FICA TAXES", "html_text": "FICA TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 665.5791, 232.44, 675.9776 ], "text": "8,723", "html_text": "8,723", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 665.5791, 304.56, 675.9776 ], "text": "5,041", "html_text": "5,041", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 665.5791, 376.68, 675.9776 ], "text": "1,018", "html_text": "1,018", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 665.5791, 448.8, 675.9776 ], "text": "573", "html_text": "573", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 665.5791, 520.92, 675.9776 ], "text": "1,048", "html_text": "1,048", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 665.5791, 593.04, 675.9776 ], "text": "1,068", "html_text": "1,068", "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": [ 16.08, 655.1807, 593.04, 665.5791 ], "cells": [ { "location": [ 16.08, 655.1807, 88.2, 665.5791 ], "text": "535.2101", "html_text": "535.2101", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 655.1807, 160.32, 665.5791 ], "text": "MEDICARE TAXES", "html_text": "MEDICARE TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 655.1807, 232.44, 665.5791 ], "text": "2,054", "html_text": "2,054", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 655.1807, 304.56, 665.5791 ], "text": "1,184", "html_text": "1,184", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 655.1807, 376.68, 665.5791 ], "text": "238", "html_text": "238", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 655.1807, 448.8, 665.5791 ], "text": "114", "html_text": "114", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 655.1807, 520.92, 665.5791 ], "text": "245", "html_text": "245", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 655.1807, 593.04, 665.5791 ], "text": "250", "html_text": "250", "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": [ 16.08, 644.7823, 593.04, 655.1807 ], "cells": [ { "location": [ 16.08, 644.7823, 88.2, 655.1807 ], "text": "535.2201", "html_text": "535.2201", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 644.7823, 160.32, 655.1807 ], "text": "REGULAR EMPLOYEE PENSION PLAN", "html_text": "REGULAR EMPLOYEE PENSION PLAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 644.7823, 232.44, 655.1807 ], "text": "3,930", "html_text": "3,930", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 644.7823, 304.56, 655.1807 ], "text": "5,965", "html_text": "5,965", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 644.7823, 376.68, 655.1807 ], "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": [ 376.68, 644.7823, 448.8, 655.1807 ], "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": [ 448.8, 644.7823, 520.92, 655.1807 ], "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": [ 520.92, 644.7823, 593.04, 655.1807 ], "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": 9, "location": [ 16.08, 634.3839, 593.04, 644.7823 ], "cells": [ { "location": [ 16.08, 634.3839, 88.2, 644.7823 ], "text": "535.2202", "html_text": "535.2202", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 634.3839, 160.32, 644.7823 ], "text": "DEFERRED COMP (CITY SHARE)", "html_text": "DEFERRED COMP (CITY SHARE)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 634.3839, 232.44, 644.7823 ], "text": "159", "html_text": "159", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 634.3839, 304.56, 644.7823 ], "text": "121", "html_text": "121", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 634.3839, 376.68, 644.7823 ], "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": [ 376.68, 634.3839, 448.8, 644.7823 ], "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": [ 448.8, 634.3839, 520.92, 644.7823 ], "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": [ 520.92, 634.3839, 593.04, 644.7823 ], "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": 10, "location": [ 16.08, 623.9854, 593.04, 634.3839 ], "cells": [ { "location": [ 16.08, 623.9854, 88.2, 634.3839 ], "text": "535.2203", "html_text": "535.2203", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 623.9854, 160.32, 634.3839 ], "text": "REGULAR EMPLOYEE Defined Contribution PLAN", "html_text": "REGULAR EMPLOYEE Defined Contribution PLAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 623.9854, 232.44, 634.3839 ], "text": "5,608", "html_text": "5,608", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 623.9854, 304.56, 634.3839 ], "text": "2,904", "html_text": "2,904", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 623.9854, 376.68, 634.3839 ], "text": "2,322", "html_text": "2,322", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 623.9854, 448.8, 634.3839 ], "text": "856", "html_text": "856", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 623.9854, 520.92, 634.3839 ], "text": "1,464", "html_text": "1,464", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 623.9854, 593.04, 634.3839 ], "text": "2,411", "html_text": "2,411", "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": [ 16.08, 613.587, 593.04, 623.9854 ], "cells": [ { "location": [ 16.08, 613.587, 88.2, 623.9854 ], "text": "535.2300", "html_text": "535.2300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 613.587, 160.32, 623.9854 ], "text": "GROUP INSURANCE", "html_text": "GROUP INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 613.587, 232.44, 623.9854 ], "text": "17,061", "html_text": "17,061", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 613.587, 304.56, 623.9854 ], "text": "8,454", "html_text": "8,454", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 613.587, 376.68, 623.9854 ], "text": "2,744", "html_text": "2,744", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 613.587, 448.8, 623.9854 ], "text": "1,600", "html_text": "1,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 613.587, 520.92, 623.9854 ], "text": "2,595", "html_text": "2,595", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 613.587, 593.04, 623.9854 ], "text": "2,999", "html_text": "2,999", "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": [ 16.08, 603.1886, 593.04, 613.587 ], "cells": [ { "location": [ 16.08, 603.1886, 88.2, 613.587 ], "text": "535.2301", "html_text": "535.2301", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 603.1886, 160.32, 613.587 ], "text": "GROUP INSURANCE (DEPENDENT)", "html_text": "GROUP INSURANCE (DEPENDENT)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 603.1886, 232.44, 613.587 ], "text": "7,196", "html_text": "7,196", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 603.1886, 304.56, 613.587 ], "text": "4,652", "html_text": "4,652", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 603.1886, 376.68, 613.587 ], "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": [ 376.68, 603.1886, 448.8, 613.587 ], "text": "757", "html_text": "757", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 603.1886, 520.92, 613.587 ], "text": "1,297", "html_text": "1,297", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 603.1886, 593.04, 613.587 ], "text": "1,499", "html_text": "1,499", "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": 13, "location": [ 16.08, 592.7902, 593.04, 603.1886 ], "cells": [ { "location": [ 16.08, 592.7902, 88.2, 603.1886 ], "text": "535.2304", "html_text": "535.2304", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 592.7902, 160.32, 603.1886 ], "text": "GROUP INSURANCE HRA", "html_text": "GROUP INSURANCE HRA", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 592.7902, 232.44, 603.1886 ], "text": "3,336", "html_text": "3,336", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 592.7902, 304.56, 603.1886 ], "text": "2,090", "html_text": "2,090", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 592.7902, 376.68, 603.1886 ], "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": [ 376.68, 592.7902, 448.8, 603.1886 ], "text": "571", "html_text": "571", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 592.7902, 520.92, 603.1886 ], "text": "634", "html_text": "634", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 592.7902, 593.04, 603.1886 ], "text": "500", "html_text": "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": 14, "location": [ 16.08, 582.3917, 593.04, 592.7902 ], "cells": [ { "location": [ 16.08, 582.3917, 88.2, 592.7902 ], "text": "535.2400", "html_text": "535.2400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 582.3917, 160.32, 592.7902 ], "text": "WORKMEN'S COMPENSATION INSURANCE", "html_text": "WORKMEN'S COMPENSATION INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 582.3917, 232.44, 592.7902 ], "text": "1,173", "html_text": "1,173", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 582.3917, 304.56, 592.7902 ], "text": "1,402", "html_text": "1,402", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 582.3917, 376.68, 592.7902 ], "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/0" }, { "location": [ 376.68, 582.3917, 448.8, 592.7902 ], "text": "122", "html_text": "122", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 582.3917, 520.92, 592.7902 ], "text": "245", "html_text": "245", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 582.3917, 593.04, 592.7902 ], "text": "262", "html_text": "262", "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": 15, "location": [ 16.08, 571.9933, 593.04, 582.3917 ], "cells": [ { "location": [ 16.08, 571.9933, 88.2, 582.3917 ], "text": "535.3100", "html_text": "535.3100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 571.9933, 160.32, 582.3917 ], "text": "PROFESSIONAL SERVICES", "html_text": "PROFESSIONAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 571.9933, 232.44, 582.3917 ], "text": "477", "html_text": "477", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 571.9933, 304.56, 582.3917 ], "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": [ 304.56, 571.9933, 376.68, 582.3917 ], "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": [ 376.68, 571.9933, 448.8, 582.3917 ], "text": "1,673", "html_text": "1,673", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 571.9933, 520.92, 582.3917 ], "text": "1,673", "html_text": "1,673", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 571.9933, 593.04, 582.3917 ], "text": "1,500", "html_text": "1,500", "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": 16, "location": [ 16.08, 561.5949, 593.04, 571.9933 ], "cells": [ { "location": [ 16.08, 561.5949, 88.2, 571.9933 ], "text": "535.3200", "html_text": "535.3200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 561.5949, 160.32, 571.9933 ], "text": "ACCOUNTING & AUDITING", "html_text": "ACCOUNTING & AUDITING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 561.5949, 232.44, 571.9933 ], "text": "3,885", "html_text": "3,885", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 561.5949, 304.56, 571.9933 ], "text": "4,095", "html_text": "4,095", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 561.5949, 376.68, 571.9933 ], "text": "5,075", "html_text": "5,075", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 561.5949, 448.8, 571.9933 ], "text": "4,207", "html_text": "4,207", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 561.5949, 520.92, 571.9933 ], "text": "5,726", "html_text": "5,726", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 561.5949, 593.04, 571.9933 ], "text": "5,726", "html_text": "5,726", "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": 17, "location": [ 16.08, 551.1965, 593.04, 561.5949 ], "cells": [ { "location": [ 16.08, 551.1965, 88.2, 561.5949 ], "text": "535.3400", "html_text": "535.3400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 551.1965, 160.32, 561.5949 ], "text": "CONTRACTUAL SERVICES", "html_text": "CONTRACTUAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 551.1965, 232.44, 561.5949 ], "text": "253,005", "html_text": "253,005", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 551.1965, 304.56, 561.5949 ], "text": "329,408", "html_text": "329,408", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 551.1965, 376.68, 561.5949 ], "text": "516,377", "html_text": "516,377", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 551.1965, 448.8, 561.5949 ], "text": "376,186", "html_text": "376,186", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 551.1965, 520.92, 561.5949 ], "text": "666,640", "html_text": "666,640", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 551.1965, 593.04, 561.5949 ], "text": "712,504", "html_text": "712,504", "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": 18, "location": [ 16.08, 540.798, 593.04, 551.1965 ], "cells": [ { "location": [ 16.08, 540.798, 88.2, 551.1965 ], "text": "535.3403", "html_text": "535.3403", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 540.798, 160.32, 551.1965 ], "text": "IT SUPPORT CONTRACTS", "html_text": "IT SUPPORT CONTRACTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 540.798, 232.44, 551.1965 ], "text": "3,481", "html_text": "3,481", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 540.798, 304.56, 551.1965 ], "text": "3,889", "html_text": "3,889", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 540.798, 376.68, 551.1965 ], "text": "5,075", "html_text": "5,075", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 540.798, 448.8, 551.1965 ], "text": "3,411", "html_text": "3,411", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 540.798, 520.92, 551.1965 ], "text": "5,075", "html_text": "5,075", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 540.798, 593.04, 551.1965 ], "text": "6,185", "html_text": "6,185", "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": 19, "location": [ 16.08, 530.3996, 593.04, 540.798 ], "cells": [ { "location": [ 16.08, 530.3996, 88.2, 540.798 ], "text": "535.4000", "html_text": "535.4000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 530.3996, 160.32, 540.798 ], "text": "TRAVEL PER DIEM", "html_text": "TRAVEL PER DIEM", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 530.3996, 232.44, 540.798 ], "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": [ 232.44, 530.3996, 304.56, 540.798 ], "text": "330", "html_text": "330", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 530.3996, 376.68, 540.798 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 530.3996, 448.8, 540.798 ], "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": [ 448.8, 530.3996, 520.92, 540.798 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 530.3996, 593.04, 540.798 ], "text": "500", "html_text": "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": 20, "location": [ 16.08, 520.0012, 593.04, 530.3996 ], "cells": [ { "location": [ 16.08, 520.0012, 88.2, 530.3996 ], "text": "535.4100", "html_text": "535.4100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 520.0012, 160.32, 530.3996 ], "text": "COMMUNICATION SERVICES", "html_text": "COMMUNICATION SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 520.0012, 232.44, 530.3996 ], "text": "8,035", "html_text": "8,035", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 520.0012, 304.56, 530.3996 ], "text": "7,726", "html_text": "7,726", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 520.0012, 376.68, 530.3996 ], "text": "9,261", "html_text": "9,261", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 520.0012, 448.8, 530.3996 ], "text": "3,764", "html_text": "3,764", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 520.0012, 520.92, 530.3996 ], "text": "6,453", "html_text": "6,453", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 520.0012, 593.04, 530.3996 ], "text": "6,647", "html_text": "6,647", "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": 21, "location": [ 16.08, 509.6028, 593.04, 520.0012 ], "cells": [ { "location": [ 16.08, 509.6028, 88.2, 520.0012 ], "text": "535.4200", "html_text": "535.4200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 509.6028, 160.32, 520.0012 ], "text": "POSTAGE AND FREIGHT", "html_text": "POSTAGE AND FREIGHT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 509.6028, 232.44, 520.0012 ], "text": "987", "html_text": "987", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 509.6028, 304.56, 520.0012 ], "text": "930", "html_text": "930", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 509.6028, 376.68, 520.0012 ], "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": [ 376.68, 509.6028, 448.8, 520.0012 ], "text": "6", "html_text": "6", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 509.6028, 520.92, 520.0012 ], "text": "10", "html_text": "10", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 509.6028, 593.04, 520.0012 ], "text": "2,000", "html_text": "2,000", "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": 22, "location": [ 16.08, 499.2043, 593.04, 509.6028 ], "cells": [ { "location": [ 16.08, 499.2043, 88.2, 509.6028 ], "text": "535.4300", "html_text": "535.4300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 499.2043, 160.32, 509.6028 ], "text": "UTILITY SERVICES", "html_text": "UTILITY SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 499.2043, 232.44, 509.6028 ], "text": "134,805", "html_text": "134,805", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 499.2043, 304.56, 509.6028 ], "text": "145,634", "html_text": "145,634", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 499.2043, 376.68, 509.6028 ], "text": "149,763", "html_text": "149,763", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 499.2043, 448.8, 509.6028 ], "text": "105,860", "html_text": "105,860", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 499.2043, 520.92, 509.6028 ], "text": "181,474", "html_text": "181,474", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 499.2043, 593.04, 509.6028 ], "text": "190,548", "html_text": "190,548", "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": 23, "location": [ 16.08, 488.8059, 593.04, 499.2043 ], "cells": [ { "location": [ 16.08, 488.8059, 88.2, 499.2043 ], "text": "535.4400", "html_text": "535.4400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 488.8059, 160.32, 499.2043 ], "text": "RENTALS", "html_text": "RENTALS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 488.8059, 232.44, 499.2043 ], "text": "478", "html_text": "478", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 488.8059, 304.56, 499.2043 ], "text": "2,095", "html_text": "2,095", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 488.8059, 376.68, 499.2043 ], "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": [ 376.68, 488.8059, 448.8, 499.2043 ], "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": [ 448.8, 488.8059, 520.92, 499.2043 ], "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": [ 520.92, 488.8059, 593.04, 499.2043 ], "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": 24, "location": [ 16.08, 478.4075, 593.04, 488.8059 ], "cells": [ { "location": [ 16.08, 478.4075, 88.2, 488.8059 ], "text": "535.4500", "html_text": "535.4500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 478.4075, 160.32, 488.8059 ], "text": "GENERAL INSURANCE", "html_text": "GENERAL INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 478.4075, 232.44, 488.8059 ], "text": "12,516", "html_text": "12,516", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 478.4075, 304.56, 488.8059 ], "text": "8,722", "html_text": "8,722", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 478.4075, 376.68, 488.8059 ], "text": "8,841", "html_text": "8,841", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 478.4075, 448.8, 488.8059 ], "text": "604", "html_text": "604", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 478.4075, 520.92, 488.8059 ], "text": "1,032", "html_text": "1,032", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 478.4075, 593.04, 488.8059 ], "text": "26,429", "html_text": "26,429", "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": 25, "location": [ 16.08, 468.0091, 593.04, 478.4075 ], "cells": [ { "location": [ 16.08, 468.0091, 88.2, 478.4075 ], "text": "535.4600", "html_text": "535.4600", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 468.0091, 160.32, 478.4075 ], "text": "REPAIR & MAINTENANCE", "html_text": "REPAIR & MAINTENANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 468.0091, 232.44, 478.4075 ], "text": "204,594", "html_text": "204,594", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 468.0091, 304.56, 478.4075 ], "text": "219,288", "html_text": "219,288", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 468.0091, 376.68, 478.4075 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 468.0091, 448.8, 478.4075 ], "text": "128,831", "html_text": "128,831", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 468.0091, 520.92, 478.4075 ], "text": "423,041", "html_text": "423,041", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 468.0091, 593.04, 478.4075 ], "text": "210,000", "html_text": "210,000", "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": 26, "location": [ 16.08, 457.6106, 593.04, 468.0091 ], "cells": [ { "location": [ 16.08, 457.6106, 88.2, 468.0091 ], "text": "535.4604", "html_text": "535.4604", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 457.6106, 160.32, 468.0091 ], "text": "HURRICANE MILTON EXPENSES", "html_text": "HURRICANE MILTON EXPENSES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 457.6106, 232.44, 468.0091 ], "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": [ 232.44, 457.6106, 304.56, 468.0091 ], "text": "86,571", "html_text": "86,571", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 457.6106, 376.68, 468.0091 ], "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": [ 376.68, 457.6106, 448.8, 468.0091 ], "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": [ 448.8, 457.6106, 520.92, 468.0091 ], "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": [ 520.92, 457.6106, 593.04, 468.0091 ], "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": 27, "location": [ 16.08, 447.2122, 593.04, 457.6106 ], "cells": [ { "location": [ 16.08, 447.2122, 88.2, 457.6106 ], "text": "535.4900", "html_text": "535.4900", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 447.2122, 160.32, 457.6106 ], "text": "OTHER CURRENT CHARGES", "html_text": "OTHER CURRENT CHARGES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 447.2122, 232.44, 457.6106 ], "text": "6,045", "html_text": "6,045", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 447.2122, 304.56, 457.6106 ], "text": "3,422", "html_text": "3,422", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 447.2122, 376.68, 457.6106 ], "text": "4,172", "html_text": "4,172", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 447.2122, 448.8, 457.6106 ], "text": "3,021", "html_text": "3,021", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 447.2122, 520.92, 457.6106 ], "text": "5,179", "html_text": "5,179", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 447.2122, 593.04, 457.6106 ], "text": "5,179", "html_text": "5,179", "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": 28, "location": [ 16.08, 436.8138, 593.04, 447.2122 ], "cells": [ { "location": [ 16.08, 436.8138, 88.2, 447.2122 ], "text": "535.5100", "html_text": "535.5100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 436.8138, 160.32, 447.2122 ], "text": "OFFICE SUPPLIES", "html_text": "OFFICE SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 436.8138, 232.44, 447.2122 ], "text": "115", "html_text": "115", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 436.8138, 304.56, 447.2122 ], "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": [ 304.56, 436.8138, 376.68, 447.2122 ], "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": [ 376.68, 436.8138, 448.8, 447.2122 ], "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": [ 448.8, 436.8138, 520.92, 447.2122 ], "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": [ 520.92, 436.8138, 593.04, 447.2122 ], "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": 29, "location": [ 16.08, 426.4154, 593.04, 436.8138 ], "cells": [ { "location": [ 16.08, 426.4154, 88.2, 436.8138 ], "text": "535.5200", "html_text": "535.5200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 426.4154, 160.32, 436.8138 ], "text": "OPERATING SUPPLIES", "html_text": "OPERATING SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 426.4154, 232.44, 436.8138 ], "text": "28,728", "html_text": "28,728", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 426.4154, 304.56, 436.8138 ], "text": "21,537", "html_text": "21,537", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 426.4154, 376.68, 436.8138 ], "text": "16,000", "html_text": "16,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 426.4154, 448.8, 436.8138 ], "text": "1,815", "html_text": "1,815", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 426.4154, 520.92, 436.8138 ], "text": "3,111", "html_text": "3,111", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 426.4154, 593.04, 436.8138 ], "text": "3,500", "html_text": "3,500", "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": 30, "location": [ 16.08, 416.0169, 593.04, 426.4154 ], "cells": [ { "location": [ 16.08, 416.0169, 88.2, 426.4154 ], "text": "535.5201", "html_text": "535.5201", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 416.0169, 160.32, 426.4154 ], "text": "IT OPERATING SUPPLIES", "html_text": "IT OPERATING SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 416.0169, 232.44, 426.4154 ], "text": "480", "html_text": "480", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 416.0169, 304.56, 426.4154 ], "text": "307", "html_text": "307", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 416.0169, 376.68, 426.4154 ], "text": "615", "html_text": "615", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 416.0169, 448.8, 426.4154 ], "text": "78", "html_text": "78", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 416.0169, 520.92, 426.4154 ], "text": "615", "html_text": "615", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 416.0169, 593.04, 426.4154 ], "text": "475", "html_text": "475", "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": 31, "location": [ 16.08, 405.6185, 593.04, 416.0169 ], "cells": [ { "location": [ 16.08, 405.6185, 88.2, 416.0169 ], "text": "535.5202", "html_text": "535.5202", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 405.6185, 160.32, 416.0169 ], "text": "OPERATING SUPPLIES - CHEMICAL TREATMENT", "html_text": "OPERATING SUPPLIES - CHEMICAL TREATMENT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 405.6185, 232.44, 416.0169 ], "text": "67,772", "html_text": "67,772", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 405.6185, 304.56, 416.0169 ], "text": "37,913", "html_text": "37,913", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 405.6185, 376.68, 416.0169 ], "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": [ 376.68, 405.6185, 448.8, 416.0169 ], "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": [ 448.8, 405.6185, 520.92, 416.0169 ], "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": [ 520.92, 405.6185, 593.04, 416.0169 ], "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": 32, "location": [ 16.08, 395.2201, 593.04, 405.6185 ], "cells": [ { "location": [ 16.08, 395.2201, 88.2, 405.6185 ], "text": "535.5203", "html_text": "535.5203", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 395.2201, 160.32, 405.6185 ], "text": "SMALL TOOLS & EQUIPMENT", "html_text": "SMALL TOOLS & EQUIPMENT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 395.2201, 232.44, 405.6185 ], "text": "6,721", "html_text": "6,721", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 395.2201, 304.56, 405.6185 ], "text": "1,654", "html_text": "1,654", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 395.2201, 376.68, 405.6185 ], "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": [ 376.68, 395.2201, 448.8, 405.6185 ], "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": [ 448.8, 395.2201, 520.92, 405.6185 ], "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": [ 520.92, 395.2201, 593.04, 405.6185 ], "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": 33, "location": [ 16.08, 384.8217, 593.04, 395.2201 ], "cells": [ { "location": [ 16.08, 384.8217, 88.2, 395.2201 ], "text": "535.5204", "html_text": "535.5204", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 384.8217, 160.32, 395.2201 ], "text": "SAFETY EQUIPMENT", "html_text": "SAFETY EQUIPMENT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 384.8217, 232.44, 395.2201 ], "text": "52", "html_text": "52", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 384.8217, 304.56, 395.2201 ], "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": [ 304.56, 384.8217, 376.68, 395.2201 ], "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": [ 376.68, 384.8217, 448.8, 395.2201 ], "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": [ 448.8, 384.8217, 520.92, 395.2201 ], "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": [ 520.92, 384.8217, 593.04, 395.2201 ], "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": 34, "location": [ 16.08, 374.4232, 593.04, 384.8217 ], "cells": [ { "location": [ 16.08, 374.4232, 88.2, 384.8217 ], "text": "535.5208", "html_text": "535.5208", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 374.4232, 160.32, 384.8217 ], "text": "IT LICENSES", "html_text": "IT LICENSES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 374.4232, 232.44, 384.8217 ], "text": "2,628", "html_text": "2,628", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 374.4232, 304.56, 384.8217 ], "text": "1,869", "html_text": "1,869", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 374.4232, 376.68, 384.8217 ], "text": "2,089", "html_text": "2,089", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 374.4232, 448.8, 384.8217 ], "text": "1,783", "html_text": "1,783", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 374.4232, 520.92, 384.8217 ], "text": "2,089", "html_text": "2,089", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 374.4232, 593.04, 384.8217 ], "text": "3,026", "html_text": "3,026", "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": 35, "location": [ 16.08, 364.0248, 593.04, 374.4232 ], "cells": [ { "location": [ 16.08, 364.0248, 88.2, 374.4232 ], "text": "535.5210", "html_text": "535.5210", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 364.0248, 160.32, 374.4232 ], "text": "OPERATING SUPPLIES - FUEL", "html_text": "OPERATING SUPPLIES - FUEL", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 364.0248, 232.44, 374.4232 ], "text": "9,797", "html_text": "9,797", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 364.0248, 304.56, 374.4232 ], "text": "6,654", "html_text": "6,654", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 364.0248, 376.68, 374.4232 ], "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" }, { "location": [ 376.68, 364.0248, 448.8, 374.4232 ], "text": "1,870", "html_text": "1,870", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 364.0248, 520.92, 374.4232 ], "text": "3,206", "html_text": "3,206", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 364.0248, 593.04, 374.4232 ], "text": "4,000", "html_text": "4,000", "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": 36, "location": [ 16.08, 353.6264, 593.04, 364.0248 ], "cells": [ { "location": [ 16.08, 353.6264, 88.2, 364.0248 ], "text": "535.5400", "html_text": "535.5400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 353.6264, 160.32, 364.0248 ], "text": "BOOKS, PUBS, SUBS, & MEMBERSHIPS", "html_text": "BOOKS, PUBS, SUBS, & MEMBERSHIPS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 353.6264, 232.44, 364.0248 ], "text": "294", "html_text": "294", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 353.6264, 304.56, 364.0248 ], "text": "75", "html_text": "75", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 353.6264, 376.68, 364.0248 ], "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": [ 376.68, 353.6264, 448.8, 364.0248 ], "text": "40", "html_text": "40", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 353.6264, 520.92, 364.0248 ], "text": "40", "html_text": "40", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 353.6264, 593.04, 364.0248 ], "text": "75", "html_text": "75", "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": 37, "location": [ 16.08, 343.228, 593.04, 353.6264 ], "cells": [ { "location": [ 16.08, 343.228, 88.2, 353.6264 ], "text": "535.5401", "html_text": "535.5401", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 343.228, 160.32, 353.6264 ], "text": "EDUCATION AND TRAINING", "html_text": "EDUCATION AND TRAINING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 343.228, 232.44, 353.6264 ], "text": "1,097", "html_text": "1,097", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 343.228, 304.56, 353.6264 ], "text": "443", "html_text": "443", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 343.228, 376.68, 353.6264 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 343.228, 448.8, 353.6264 ], "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": [ 448.8, 343.228, 520.92, 353.6264 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 343.228, 593.04, 353.6264 ], "text": "875", "html_text": "875", "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": 38, "location": [ 16.08, 332.8295, 593.04, 343.228 ], "cells": [ { "location": [ 16.08, 332.8295, 88.2, 343.228 ], "text": "535.5902", "html_text": "535.5902", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 332.8295, 160.32, 343.228 ], "text": "BAD DEBT EXPENSE", "html_text": "BAD DEBT EXPENSE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 332.8295, 232.44, 343.228 ], "text": "(159)", "html_text": "(159)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 332.8295, 304.56, 343.228 ], "text": "(114)", "html_text": "(114)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 332.8295, 376.68, 343.228 ], "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": [ 376.68, 332.8295, 448.8, 343.228 ], "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": [ 448.8, 332.8295, 520.92, 343.228 ], "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": [ 520.92, 332.8295, 593.04, 343.228 ], "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": 39, "location": [ 16.08, 322.4311, 593.04, 332.8295 ], "cells": [ { "location": [ 16.08, 322.4311, 88.2, 332.8295 ], "text": "535.6100", "html_text": "535.6100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 322.4311, 160.32, 332.8295 ], "text": "LAND ACQUISITION", "html_text": "LAND ACQUISITION", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 322.4311, 232.44, 332.8295 ], "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": [ 232.44, 322.4311, 304.56, 332.8295 ], "text": "4,300", "html_text": "4,300", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 322.4311, 376.68, 332.8295 ], "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": [ 376.68, 322.4311, 448.8, 332.8295 ], "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": [ 448.8, 322.4311, 520.92, 332.8295 ], "text": "57,000", "html_text": "57,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 322.4311, 593.04, 332.8295 ], "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": 40, "location": [ 16.08, 312.0327, 593.04, 322.4311 ], "cells": [ { "location": [ 16.08, 312.0327, 88.2, 322.4311 ], "text": "535.7210", "html_text": "535.7210", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 312.0327, 160.32, 322.4311 ], "text": "2017 WATER & SEWER BOND INTEREST", "html_text": "2017 WATER & SEWER BOND INTEREST", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 312.0327, 232.44, 322.4311 ], "text": "52,070", "html_text": "52,070", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 312.0327, 304.56, 322.4311 ], "text": "49,248", "html_text": "49,248", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 312.0327, 376.68, 322.4311 ], "text": "46,375", "html_text": "46,375", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 312.0327, 448.8, 322.4311 ], "text": "47,021", "html_text": "47,021", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 312.0327, 520.92, 322.4311 ], "text": "47,021", "html_text": "47,021", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 312.0327, 593.04, 322.4311 ], "text": "43,297", "html_text": "43,297", "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": 41, "location": [ 16.08, 301.6343, 593.04, 312.0327 ], "cells": [ { "location": [ 16.08, 301.6343, 88.2, 312.0327 ], "text": "535.7211", "html_text": "535.7211", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 301.6343, 160.32, 312.0327 ], "text": "INTEREST DEP SRF 676060 HANSON PLANT (Webster)", "html_text": "INTEREST DEP SRF 676060 HANSON PLANT (Webster)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 301.6343, 232.44, 312.0327 ], "text": "6,074", "html_text": "6,074", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 301.6343, 304.56, 312.0327 ], "text": "4,694", "html_text": "4,694", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 304.56, 301.6343, 376.68, 312.0327 ], "text": "3,285", "html_text": "3,285", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 301.6343, 448.8, 312.0327 ], "text": "1,820", "html_text": "1,820", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 301.6343, 520.92, 312.0327 ], "text": "3,285", "html_text": "3,285", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 301.6343, 593.04, 312.0327 ], "text": "1,844", "html_text": "1,844", "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": 42, "location": [ 16.08, 291.2358, 593.04, 301.6343 ], "cells": [ { "location": [ 16.08, 291.2358, 88.2, 301.6343 ], "text": "535.7213", "html_text": "535.7213", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 291.2358, 160.32, 301.6343 ], "text": "INTEREST - SRF WW600441", "html_text": "INTEREST - SRF WW600441", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 291.2358, 232.44, 301.6343 ], "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": [ 232.44, 291.2358, 304.56, 301.6343 ], "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": [ 304.56, 291.2358, 376.68, 301.6343 ], "text": "5,804", "html_text": "5,804", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.68, 291.2358, 448.8, 301.6343 ], "text": "2,605", "html_text": "2,605", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 291.2358, 520.92, 301.6343 ], "text": "5,804", "html_text": "5,804", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 291.2358, 593.04, 301.6343 ], "text": "4,976", "html_text": "4,976", "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": 43, "location": [ 16.08, 280.8374, 593.04, 291.2358 ], "cells": [ { "location": [ 16.08, 280.8374, 88.2, 291.2358 ], "text": "535.7301", "html_text": "535.7301", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 280.8374, 160.32, 291.2358 ], "text": "SRF WW600440 SERVICE FEE EXPENSE", "html_text": "SRF WW600440 SERVICE FEE EXPENSE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 280.8374, 232.44, 291.2358 ], "text": "6,500", "html_text": "6,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 232.44, 280.8374, 304.56, 291.2358 ], "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": [ 304.56, 280.8374, 376.68, 291.2358 ], "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": [ 376.68, 280.8374, 448.8, 291.2358 ], "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": [ 448.8, 280.8374, 520.92, 291.2358 ], "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": [ 520.92, 280.8374, 593.04, 291.2358 ], "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": 44, "location": [ 16.08, 270.439, 593.04, 280.8374 ], "cells": [ { "location": [ 16.08, 270.439, 88.2, 280.8374 ], "text": "535.7303", "html_text": "535.7303", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 88.2, 270.439, 160.32, 280.8374 ], "text": "SRF WW600441 SERVICE FEE EXPENSE", "html_text": "SRF WW600441 SERVICE FEE EXPENSE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 160.32, 270.439, 232.44, 280.8374 ], "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": [ 232.44, 270.439, 304.56, 280.8374 ], "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": [ 304.56, 270.439, 376.68, 280.8374 ], "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": [ 376.68, 270.439, 448.8, 280.8374 ], "text": "18,234", "html_text": "18,234", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 448.8, 270.439, 520.92, 280.8374 ], "text": "18,234", "html_text": "18,234", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 520.92, 270.439, 593.04, 280.8374 ], "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" } ], "n_rows": 45, "n_cols": 8, "ref": "#/tables/0", "reading_order": 0 }, { "page": 32, "type": "TABLE", "location": { "l": 60.48, "t": 262.2802, "r": 592.8, "b": 211.8879 }, "text": "
***SUBTOTALS***978,9471,014,3771,011,713717,2781,461,8321,255,493
BUDGET EXCESS/DEFICIENCY2,736,8561,891,4191,258,351832,5351,069,227811,498
Less Cash Provided From Operations For Capital544,887181,613456,776159,818251,800437,335
Net income after Capitalization (Fund Balance Additions)2,191,9691,709,806801,575672,717817,427374,163
", "rows": [ { "row_index": 0, "location": [ 60.48, 252.2017, 592.8, 262.2802 ], "cells": [ { "location": [ 60.48, 252.2017, 136.5257, 262.2802 ], "text": "***SUBTOTALS***", "html_text": "***SUBTOTALS***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 136.5257, 252.2017, 212.5714, 262.2802 ], "text": "978,947", "html_text": "978,947", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 212.5714, 252.2017, 288.6171, 262.2802 ], "text": "1,014,377", "html_text": "1,014,377", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 288.6171, 252.2017, 364.6629, 262.2802 ], "text": "1,011,713", "html_text": "1,011,713", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 364.6629, 252.2017, 440.7086, 262.2802 ], "text": "717,278", "html_text": "717,278", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 440.7086, 252.2017, 516.7543, 262.2802 ], "text": "1,461,832", "html_text": "1,461,832", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 516.7543, 252.2017, 592.8, 262.2802 ], "text": "1,255,493", "html_text": "1,255,493", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 60.48, 242.1233, 592.8, 252.2017 ], "cells": [ { "location": [ 60.48, 242.1233, 592.8, 252.2017 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 7, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 60.48, 232.0448, 592.8, 242.1233 ], "cells": [ { "location": [ 60.48, 232.0448, 136.5257, 242.1233 ], "text": "BUDGET EXCESS/DEFICIENCY", "html_text": "BUDGET EXCESS/DEFICIENCY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 136.5257, 232.0448, 212.5714, 242.1233 ], "text": "2,736,856", "html_text": "2,736,856", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 212.5714, 232.0448, 288.6171, 242.1233 ], "text": "1,891,419", "html_text": "1,891,419", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 288.6171, 232.0448, 364.6629, 242.1233 ], "text": "1,258,351", "html_text": "1,258,351", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 364.6629, 232.0448, 440.7086, 242.1233 ], "text": "832,535", "html_text": "832,535", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 440.7086, 232.0448, 516.7543, 242.1233 ], "text": "1,069,227", "html_text": "1,069,227", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 516.7543, 232.0448, 592.8, 242.1233 ], "text": "811,498", "html_text": "811,498", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 60.48, 221.9664, 592.8, 232.0448 ], "cells": [ { "location": [ 60.48, 221.9664, 136.5257, 232.0448 ], "text": "Less Cash Provided From Operations For Capital", "html_text": "Less Cash Provided From Operations For Capital", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 136.5257, 221.9664, 212.5714, 232.0448 ], "text": "544,887", "html_text": "544,887", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 212.5714, 221.9664, 288.6171, 232.0448 ], "text": "181,613", "html_text": "181,613", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 288.6171, 221.9664, 364.6629, 232.0448 ], "text": "456,776", "html_text": "456,776", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 364.6629, 221.9664, 440.7086, 232.0448 ], "text": "159,818", "html_text": "159,818", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 440.7086, 221.9664, 516.7543, 232.0448 ], "text": "251,800", "html_text": "251,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 516.7543, 221.9664, 592.8, 232.0448 ], "text": "437,335", "html_text": "437,335", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 60.48, 211.8879, 592.8, 221.9664 ], "cells": [ { "location": [ 60.48, 211.8879, 136.5257, 221.9664 ], "text": "Net income after Capitalization (Fund Balance Additions)", "html_text": "Net income after Capitalization (Fund Balance Additions)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 136.5257, 211.8879, 212.5714, 221.9664 ], "text": "2,191,969", "html_text": "2,191,969", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 212.5714, 211.8879, 288.6171, 221.9664 ], "text": "1,709,806", "html_text": "1,709,806", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 288.6171, 211.8879, 364.6629, 221.9664 ], "text": "801,575", "html_text": "801,575", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 364.6629, 211.8879, 440.7086, 221.9664 ], "text": "672,717", "html_text": "672,717", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 440.7086, 211.8879, 516.7543, 221.9664 ], "text": "817,427", "html_text": "817,427", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 516.7543, 211.8879, 592.8, 221.9664 ], "text": "374,163", "html_text": "374,163", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 5, "n_cols": 7, "ref": "#/tables/1", "reading_order": 1 } ] }, { "page": 33, "items": [ { "page": 33, "type": "TEXT", "location": { "l": 132.48, "t": 617.9063, "r": 239.04, "b": 609.2676 }, "text": "WASTEWATER CAPITAL BUDGET", "reading_order": 0 }, { "page": 33, "type": "TABLE", "location": { "l": 348.24, "t": 610.2275, "r": 587.76, "b": 586.2311 }, "text": "
2023-2024 Budget2024-2025 Budget2025-2026 Budget7 Month Actual Year to DateEstimated 2025-2026Proposed 2026-2027 Budget
", "rows": [ { "row_index": 0, "location": [ 348.24, 586.2311, 587.76, 610.2275 ], "cells": [ { "location": [ 348.24, 586.2311, 388.16, 610.2275 ], "text": "2023-2024 Budget", "html_text": "2023-2024 Budget", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 388.16, 586.2311, 428.08, 610.2275 ], "text": "2024-2025 Budget", "html_text": "2024-2025 Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 428.08, 586.2311, 468, 610.2275 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 468, 586.2311, 507.92, 610.2275 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.92, 586.2311, 547.84, 610.2275 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 547.84, 586.2311, 587.76, 610.2275 ], "text": "Proposed 2026-2027 Budget", "html_text": "Proposed 2026-2027 Budget", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 1, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 33, "type": "TABLE", "location": { "l": 18.96, "t": 599.1892, "r": 589.68, "b": 167.7346 }, "text": "
FUNDING SOURCES:
BudgetBudgetBudgetYear to Date2025-20262026-2027 Budget
CASH PROVIDED FROM OPERATIONS544,887181,613456,776159,818251,800437,335
GRANT/LOAN REVENUE DEP FOR WASTEWATER FACILITY/MASTER PLAN (50% Grant/50% Loan)000000
GRANT/LOAN REVENUE DEP FOR DESIGN ENGINEERING WASTEWATER PLANT EXPANSION -LPA GRANT864,00000000
GRANT/LOAN REVENUE DEP FOR WASTEWATER PLANT EXPANSION PROJECT (OTHER FUNDING SOURCE)250,00000000
GRANT/LOAN REVENUE DEP FOR WASTEWATER PLANT EXPANSION PROJECT (DEP/USDA/DEO)5,825,8005,825,80031,825,340000
DEP LOAN FRO REPAIRS TO SBR4 (EMERGENCY LOAN)500,000200,0000000
WASTEWATER COLLECTION SYSTEM (GRANT/LOAN FUNDED)277,8002,123,5002,990,959045,6702,945,289
WASTEWATER SYSTEM PLANNING (GRANT/LOAN FUNDING)000001,492,000
GRANT REVENUE FROM DEO FOR MASTER LIFT STATION UPGRADES (100% GRANT FUNDED)000000
POSSIBLE ARPA GRANT FUNDS FROM SUMTER COUNTY TO PURCHASE0150,0000000
UTILIZATION OF RETAINED EARNINGS000000
***TOTAL REVENUES***8,262,4878,480,91335,273,075159,818297,4704,874,624
CAPITAL PROJECTS:
SALARIES AND RELATED EXPENDITURES01,9713,150000
LIFT STATION SHOP UPGRADES000000
NEW SERVER (2ND)1,00000000
MASTER LIFTSTATION UPGRADE (BYPASS PUMP)65,00065,0000000
LOCATE MACHINE / GPR (SPLIT BETWEEN 420/425)10,00010,00022,5009,8799,8790
SBR4 REPAIRS300,00000000
PORTABLE GENERATOR075,0000000
FOLDING MACHINE FOR CUSTOMER SERVICE001,000001,000
TRACTOR WITH BUSH HOG00120,00071,49571,4950
EXTRACTOR WITH VALAVE EXERCISER (SPLIT WITH WATER 50/50)0030,000000
MID-SIZE PICKUP TRUCK0000028,000
LIFT STATION 2 REHAB0000070,000
LIFT STATION PUMPS0000025,000
BACKHOE (SPLIT BETWEEN STREETS/410/420/425)0000025,000
GRANT FUNDED PROJECTS:
WASTEWATER FACILITY/MASTER PLAN (DEP Grant/Loan)000000
DESIGN ENGINEERING FOR WASTEWATER PLANT EXPANSION PROJECT (DEP Grant/Loan)884,00000000
INTERIM WASTEWATER TREATMENT PLANT EXPANSION PROJECT (Construction) (DEP/USDA/DEO GRANT/LOAN)250,00000000
WASTEWATER TREATMENT PLANT EXPANSION PROJECT (CONST) (DEP/USDA/DEO GRANT/LOAN) (MOVE TO 426)5,825,8005,825,80031,825,340000
WASTEWATER COLLECTION SYSTEM/LIFT STATION UPGRADES (CW600441 & ADDITIONAL FUNDING)277,8002,123,5002,990,959045,6702,945,289
WASTEWATER SYSTEM PLANNING000000
SBR4 REPAIRS FUNDED BY SRF LOAN (EMERGENCY FUNDING)500,000200,0000000
PLANNING (Collection system cleaning/inspection, flow monitoring, SCADA analysis, Asset Management)000001,492,000
LOAN PAYMENTS:
PRINCIPAL SRF LOAN HANSON PLANT CW676060 (Webster)63,23764,61766,02632,83566,02667,487
PRINCIPAL 2017 WATER & SEWER REFUNDING BOND97,200100,800104,40010,400104,400122,400
PRINCIPAL SRF LOAN WW600440 (FACILITY MASTER PLAN)8,4508,4508,4504,2258,4508,450
PRINCIPAL SRF LOAN WW6004410047,70018,23436,46836,468
PRINCIPAL SRF LOAN WW600450 (SBR4 EMERGENCY REPAIR)05,77553,55012,75053,55053,550
***TOTAL EXPENSE***8,262,4878,480,91335,273,075159,818297,4704,874,624
", "rows": [ { "row_index": 0, "location": [ 18.96, 589.6013, 589.68, 599.1892 ], "cells": [ { "location": [ 18.96, 589.6013, 589.68, 599.1892 ], "text": "FUNDING SOURCES:", "html_text": "FUNDING SOURCES:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 7, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 18.96, 580.0134, 589.68, 589.6013 ], "cells": [ { "location": [ 18.96, 580.0134, 100.4914, 589.6013 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 580.0134, 182.0229, 589.6013 ], "text": "Budget", "html_text": "Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 580.0134, 263.5543, 589.6013 ], "text": "Budget", "html_text": "Budget", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 580.0134, 345.0857, 589.6013 ], "text": "Budget", "html_text": "Budget", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 580.0134, 426.6171, 589.6013 ], "text": "Year to Date", "html_text": "Year to Date", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.6171, 580.0134, 508.1486, 589.6013 ], "text": "2025-2026", "html_text": "2025-2026", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 580.0134, 589.68, 589.6013 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 18.96, 570.4256, 589.68, 580.0134 ], "cells": [ { "location": [ 18.96, 570.4256, 100.4914, 580.0134 ], "text": "CASH PROVIDED FROM OPERATIONS", "html_text": "CASH PROVIDED FROM OPERATIONS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 570.4256, 182.0229, 580.0134 ], "text": "544,887", "html_text": "544,887", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 570.4256, 263.5543, 580.0134 ], "text": "181,613", "html_text": "181,613", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 570.4256, 345.0857, 580.0134 ], "text": "456,776", "html_text": "456,776", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 570.4256, 426.6171, 580.0134 ], "text": "159,818", "html_text": "159,818", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.6171, 570.4256, 508.1486, 580.0134 ], "text": "251,800", "html_text": "251,800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 570.4256, 589.68, 580.0134 ], "text": "437,335", "html_text": "437,335", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 18.96, 560.8377, 589.68, 570.4256 ], "cells": [ { "location": [ 18.96, 560.8377, 100.4914, 570.4256 ], "text": "GRANT/LOAN REVENUE DEP FOR WASTEWATER FACILITY/MASTER PLAN (50% Grant/50% Loan)", "html_text": "GRANT/LOAN REVENUE DEP FOR WASTEWATER FACILITY/MASTER PLAN (50% Grant/50% Loan)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 560.8377, 182.0229, 570.4256 ], "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": [ 182.0229, 560.8377, 263.5543, 570.4256 ], "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": [ 263.5543, 560.8377, 345.0857, 570.4256 ], "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": [ 345.0857, 560.8377, 426.6171, 570.4256 ], "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" }, { "location": [ 426.6171, 560.8377, 508.1486, 570.4256 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 560.8377, 589.68, 570.4256 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 18.96, 551.2498, 589.68, 560.8377 ], "cells": [ { "location": [ 18.96, 551.2498, 100.4914, 560.8377 ], "text": "GRANT/LOAN REVENUE DEP FOR DESIGN ENGINEERING WASTEWATER PLANT EXPANSION -LPA GRANT", "html_text": "GRANT/LOAN REVENUE DEP FOR DESIGN ENGINEERING WASTEWATER PLANT EXPANSION -LPA GRANT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 551.2498, 182.0229, 560.8377 ], "text": "864,000", "html_text": "864,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 551.2498, 263.5543, 560.8377 ], "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": [ 263.5543, 551.2498, 345.0857, 560.8377 ], "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": [ 345.0857, 551.2498, 426.6171, 560.8377 ], "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" }, { "location": [ 426.6171, 551.2498, 508.1486, 560.8377 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 551.2498, 589.68, 560.8377 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 18.96, 541.6619, 589.68, 551.2498 ], "cells": [ { "location": [ 18.96, 541.6619, 100.4914, 551.2498 ], "text": "GRANT/LOAN REVENUE DEP FOR WASTEWATER PLANT EXPANSION PROJECT (OTHER FUNDING SOURCE)", "html_text": "GRANT/LOAN REVENUE DEP FOR WASTEWATER PLANT EXPANSION PROJECT (OTHER FUNDING SOURCE)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 541.6619, 182.0229, 551.2498 ], "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/1" }, { "location": [ 182.0229, 541.6619, 263.5543, 551.2498 ], "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": [ 263.5543, 541.6619, 345.0857, 551.2498 ], "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": [ 345.0857, 541.6619, 426.6171, 551.2498 ], "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" }, { "location": [ 426.6171, 541.6619, 508.1486, 551.2498 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 541.6619, 589.68, 551.2498 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 18.96, 532.074, 589.68, 541.6619 ], "cells": [ { "location": [ 18.96, 532.074, 100.4914, 541.6619 ], "text": "GRANT/LOAN REVENUE DEP FOR WASTEWATER PLANT EXPANSION PROJECT (DEP/USDA/DEO)", "html_text": "GRANT/LOAN REVENUE DEP FOR WASTEWATER PLANT EXPANSION PROJECT (DEP/USDA/DEO)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 532.074, 182.0229, 541.6619 ], "text": "5,825,800", "html_text": "5,825,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 532.074, 263.5543, 541.6619 ], "text": "5,825,800", "html_text": "5,825,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 532.074, 345.0857, 541.6619 ], "text": "31,825,340", "html_text": "31,825,340", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 532.074, 426.6171, 541.6619 ], "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" }, { "location": [ 426.6171, 532.074, 508.1486, 541.6619 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 532.074, 589.68, 541.6619 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 18.96, 522.4862, 589.68, 532.074 ], "cells": [ { "location": [ 18.96, 522.4862, 100.4914, 532.074 ], "text": "DEP LOAN FRO REPAIRS TO SBR4 (EMERGENCY LOAN)", "html_text": "DEP LOAN FRO REPAIRS TO SBR4 (EMERGENCY LOAN)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 522.4862, 182.0229, 532.074 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 522.4862, 263.5543, 532.074 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 522.4862, 345.0857, 532.074 ], "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": [ 345.0857, 522.4862, 426.6171, 532.074 ], "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" }, { "location": [ 426.6171, 522.4862, 508.1486, 532.074 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 522.4862, 589.68, 532.074 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 18.96, 512.8983, 589.68, 522.4862 ], "cells": [ { "location": [ 18.96, 512.8983, 100.4914, 522.4862 ], "text": "WASTEWATER COLLECTION SYSTEM (GRANT/LOAN FUNDED)", "html_text": "WASTEWATER COLLECTION SYSTEM (GRANT/LOAN FUNDED)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 512.8983, 182.0229, 522.4862 ], "text": "277,800", "html_text": "277,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 512.8983, 263.5543, 522.4862 ], "text": "2,123,500", "html_text": "2,123,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 512.8983, 345.0857, 522.4862 ], "text": "2,990,959", "html_text": "2,990,959", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 512.8983, 426.6171, 522.4862 ], "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" }, { "location": [ 426.6171, 512.8983, 508.1486, 522.4862 ], "text": "45,670", "html_text": "45,670", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 512.8983, 589.68, 522.4862 ], "text": "2,945,289", "html_text": "2,945,289", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 18.96, 503.3104, 589.68, 512.8983 ], "cells": [ { "location": [ 18.96, 503.3104, 100.4914, 512.8983 ], "text": "WASTEWATER SYSTEM PLANNING (GRANT/LOAN FUNDING)", "html_text": "WASTEWATER SYSTEM PLANNING (GRANT/LOAN FUNDING)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 503.3104, 182.0229, 512.8983 ], "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": [ 182.0229, 503.3104, 263.5543, 512.8983 ], "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": [ 263.5543, 503.3104, 345.0857, 512.8983 ], "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": [ 345.0857, 503.3104, 426.6171, 512.8983 ], "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" }, { "location": [ 426.6171, 503.3104, 508.1486, 512.8983 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 503.3104, 589.68, 512.8983 ], "text": "1,492,000", "html_text": "1,492,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 10, "location": [ 18.96, 493.7225, 589.68, 503.3104 ], "cells": [ { "location": [ 18.96, 493.7225, 100.4914, 503.3104 ], "text": "GRANT REVENUE FROM DEO FOR MASTER LIFT STATION UPGRADES (100% GRANT FUNDED)", "html_text": "GRANT REVENUE FROM DEO FOR MASTER LIFT STATION UPGRADES (100% GRANT FUNDED)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 493.7225, 182.0229, 503.3104 ], "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": [ 182.0229, 493.7225, 263.5543, 503.3104 ], "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": [ 263.5543, 493.7225, 345.0857, 503.3104 ], "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": [ 345.0857, 493.7225, 426.6171, 503.3104 ], "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" }, { "location": [ 426.6171, 493.7225, 508.1486, 503.3104 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 493.7225, 589.68, 503.3104 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 11, "location": [ 18.96, 484.1346, 589.68, 493.7225 ], "cells": [ { "location": [ 18.96, 484.1346, 100.4914, 493.7225 ], "text": "POSSIBLE ARPA GRANT FUNDS FROM SUMTER COUNTY TO PURCHASE", "html_text": "POSSIBLE ARPA GRANT FUNDS FROM SUMTER COUNTY TO PURCHASE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 484.1346, 182.0229, 493.7225 ], "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": [ 182.0229, 484.1346, 263.5543, 493.7225 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 484.1346, 345.0857, 493.7225 ], "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": [ 345.0857, 484.1346, 426.6171, 493.7225 ], "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" }, { "location": [ 426.6171, 484.1346, 508.1486, 493.7225 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 484.1346, 589.68, 493.7225 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 12, "location": [ 18.96, 474.5468, 589.68, 484.1346 ], "cells": [ { "location": [ 18.96, 474.5468, 100.4914, 484.1346 ], "text": "UTILIZATION OF RETAINED EARNINGS", "html_text": "UTILIZATION OF RETAINED EARNINGS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 474.5468, 182.0229, 484.1346 ], "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": [ 182.0229, 474.5468, 263.5543, 484.1346 ], "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": [ 263.5543, 474.5468, 345.0857, 484.1346 ], "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": [ 345.0857, 474.5468, 426.6171, 484.1346 ], "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" }, { "location": [ 426.6171, 474.5468, 508.1486, 484.1346 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 474.5468, 589.68, 484.1346 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 13, "location": [ 18.96, 464.9589, 589.68, 474.5468 ], "cells": [ { "location": [ 18.96, 464.9589, 100.4914, 474.5468 ], "text": "***TOTAL REVENUES***", "html_text": "***TOTAL REVENUES***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 464.9589, 182.0229, 474.5468 ], "text": "8,262,487", "html_text": "8,262,487", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 464.9589, 263.5543, 474.5468 ], "text": "8,480,913", "html_text": "8,480,913", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 464.9589, 345.0857, 474.5468 ], "text": "35,273,075", "html_text": "35,273,075", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 464.9589, 426.6171, 474.5468 ], "text": "159,818", "html_text": "159,818", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.6171, 464.9589, 508.1486, 474.5468 ], "text": "297,470", "html_text": "297,470", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 464.9589, 589.68, 474.5468 ], "text": "4,874,624", "html_text": "4,874,624", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 14, "location": [ 18.96, 455.371, 589.68, 464.9589 ], "cells": [ { "location": [ 18.96, 455.371, 589.68, 464.9589 ], "text": "CAPITAL PROJECTS:", "html_text": "CAPITAL PROJECTS:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 7, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 15, "location": [ 18.96, 445.7831, 589.68, 455.371 ], "cells": [ { "location": [ 18.96, 445.7831, 100.4914, 455.371 ], "text": "SALARIES AND RELATED EXPENDITURES", "html_text": "SALARIES AND RELATED EXPENDITURES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 445.7831, 182.0229, 455.371 ], "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": [ 182.0229, 445.7831, 263.5543, 455.371 ], "text": "1,971", "html_text": "1,971", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 445.7831, 345.0857, 455.371 ], "text": "3,150", "html_text": "3,150", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 445.7831, 426.6171, 455.371 ], "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" }, { "location": [ 426.6171, 445.7831, 508.1486, 455.371 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 445.7831, 589.68, 455.371 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 16, "location": [ 18.96, 436.1952, 589.68, 445.7831 ], "cells": [ { "location": [ 18.96, 436.1952, 100.4914, 445.7831 ], "text": "LIFT STATION SHOP UPGRADES", "html_text": "LIFT STATION SHOP UPGRADES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 436.1952, 182.0229, 445.7831 ], "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": [ 182.0229, 436.1952, 263.5543, 445.7831 ], "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": [ 263.5543, 436.1952, 345.0857, 445.7831 ], "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": [ 345.0857, 436.1952, 426.6171, 445.7831 ], "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" }, { "location": [ 426.6171, 436.1952, 508.1486, 445.7831 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 436.1952, 589.68, 445.7831 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 17, "location": [ 18.96, 426.6074, 589.68, 436.1952 ], "cells": [ { "location": [ 18.96, 426.6074, 100.4914, 436.1952 ], "text": "NEW SERVER (2ND)", "html_text": "NEW SERVER (2ND)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 426.6074, 182.0229, 436.1952 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 426.6074, 263.5543, 436.1952 ], "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": [ 263.5543, 426.6074, 345.0857, 436.1952 ], "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": [ 345.0857, 426.6074, 426.6171, 436.1952 ], "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" }, { "location": [ 426.6171, 426.6074, 508.1486, 436.1952 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 426.6074, 589.68, 436.1952 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 18, "location": [ 18.96, 417.0195, 589.68, 426.6074 ], "cells": [ { "location": [ 18.96, 417.0195, 100.4914, 426.6074 ], "text": "MASTER LIFTSTATION UPGRADE (BYPASS PUMP)", "html_text": "MASTER LIFTSTATION UPGRADE (BYPASS PUMP)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 417.0195, 182.0229, 426.6074 ], "text": "65,000", "html_text": "65,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 417.0195, 263.5543, 426.6074 ], "text": "65,000", "html_text": "65,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 417.0195, 345.0857, 426.6074 ], "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": [ 345.0857, 417.0195, 426.6171, 426.6074 ], "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" }, { "location": [ 426.6171, 417.0195, 508.1486, 426.6074 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 417.0195, 589.68, 426.6074 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 19, "location": [ 18.96, 407.4316, 589.68, 417.0195 ], "cells": [ { "location": [ 18.96, 407.4316, 100.4914, 417.0195 ], "text": "LOCATE MACHINE / GPR (SPLIT BETWEEN 420/425)", "html_text": "LOCATE MACHINE / GPR (SPLIT BETWEEN 420/425)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 407.4316, 182.0229, 417.0195 ], "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": [ 182.0229, 407.4316, 263.5543, 417.0195 ], "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": [ 263.5543, 407.4316, 345.0857, 417.0195 ], "text": "22,500", "html_text": "22,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 407.4316, 426.6171, 417.0195 ], "text": "9,879", "html_text": "9,879", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.6171, 407.4316, 508.1486, 417.0195 ], "text": "9,879", "html_text": "9,879", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 407.4316, 589.68, 417.0195 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 20, "location": [ 18.96, 397.8437, 589.68, 407.4316 ], "cells": [ { "location": [ 18.96, 397.8437, 100.4914, 407.4316 ], "text": "SBR4 REPAIRS", "html_text": "SBR4 REPAIRS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 397.8437, 182.0229, 407.4316 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 397.8437, 263.5543, 407.4316 ], "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": [ 263.5543, 397.8437, 345.0857, 407.4316 ], "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": [ 345.0857, 397.8437, 426.6171, 407.4316 ], "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" }, { "location": [ 426.6171, 397.8437, 508.1486, 407.4316 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 397.8437, 589.68, 407.4316 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 21, "location": [ 18.96, 388.2558, 589.68, 397.8437 ], "cells": [ { "location": [ 18.96, 388.2558, 100.4914, 397.8437 ], "text": "PORTABLE GENERATOR", "html_text": "PORTABLE GENERATOR", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 388.2558, 182.0229, 397.8437 ], "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": [ 182.0229, 388.2558, 263.5543, 397.8437 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 388.2558, 345.0857, 397.8437 ], "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": [ 345.0857, 388.2558, 426.6171, 397.8437 ], "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" }, { "location": [ 426.6171, 388.2558, 508.1486, 397.8437 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 388.2558, 589.68, 397.8437 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 22, "location": [ 18.96, 378.668, 589.68, 388.2558 ], "cells": [ { "location": [ 18.96, 378.668, 100.4914, 388.2558 ], "text": "FOLDING MACHINE FOR CUSTOMER SERVICE", "html_text": "FOLDING MACHINE FOR CUSTOMER SERVICE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 378.668, 182.0229, 388.2558 ], "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": [ 182.0229, 378.668, 263.5543, 388.2558 ], "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": [ 263.5543, 378.668, 345.0857, 388.2558 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 378.668, 426.6171, 388.2558 ], "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" }, { "location": [ 426.6171, 378.668, 508.1486, 388.2558 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 378.668, 589.68, 388.2558 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 23, "location": [ 18.96, 369.0801, 589.68, 378.668 ], "cells": [ { "location": [ 18.96, 369.0801, 100.4914, 378.668 ], "text": "TRACTOR WITH BUSH HOG", "html_text": "TRACTOR WITH BUSH HOG", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 369.0801, 182.0229, 378.668 ], "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": [ 182.0229, 369.0801, 263.5543, 378.668 ], "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": [ 263.5543, 369.0801, 345.0857, 378.668 ], "text": "120,000", "html_text": "120,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 369.0801, 426.6171, 378.668 ], "text": "71,495", "html_text": "71,495", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.6171, 369.0801, 508.1486, 378.668 ], "text": "71,495", "html_text": "71,495", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 369.0801, 589.68, 378.668 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 24, "location": [ 18.96, 359.4922, 589.68, 369.0801 ], "cells": [ { "location": [ 18.96, 359.4922, 100.4914, 369.0801 ], "text": "EXTRACTOR WITH VALAVE EXERCISER (SPLIT WITH WATER 50/50)", "html_text": "EXTRACTOR WITH VALAVE EXERCISER (SPLIT WITH WATER 50/50)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 359.4922, 182.0229, 369.0801 ], "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": [ 182.0229, 359.4922, 263.5543, 369.0801 ], "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": [ 263.5543, 359.4922, 345.0857, 369.0801 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 359.4922, 426.6171, 369.0801 ], "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" }, { "location": [ 426.6171, 359.4922, 508.1486, 369.0801 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 359.4922, 589.68, 369.0801 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 25, "location": [ 18.96, 349.9043, 589.68, 359.4922 ], "cells": [ { "location": [ 18.96, 349.9043, 100.4914, 359.4922 ], "text": "MID-SIZE PICKUP TRUCK", "html_text": "MID-SIZE PICKUP TRUCK", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 349.9043, 182.0229, 359.4922 ], "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": [ 182.0229, 349.9043, 263.5543, 359.4922 ], "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": [ 263.5543, 349.9043, 345.0857, 359.4922 ], "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": [ 345.0857, 349.9043, 426.6171, 359.4922 ], "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" }, { "location": [ 426.6171, 349.9043, 508.1486, 359.4922 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 349.9043, 589.68, 359.4922 ], "text": "28,000", "html_text": "28,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 26, "location": [ 18.96, 340.3164, 589.68, 349.9043 ], "cells": [ { "location": [ 18.96, 340.3164, 100.4914, 349.9043 ], "text": "LIFT STATION 2 REHAB", "html_text": "LIFT STATION 2 REHAB", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 340.3164, 182.0229, 349.9043 ], "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": [ 182.0229, 340.3164, 263.5543, 349.9043 ], "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": [ 263.5543, 340.3164, 345.0857, 349.9043 ], "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": [ 345.0857, 340.3164, 426.6171, 349.9043 ], "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" }, { "location": [ 426.6171, 340.3164, 508.1486, 349.9043 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 340.3164, 589.68, 349.9043 ], "text": "70,000", "html_text": "70,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 27, "location": [ 18.96, 330.7286, 589.68, 340.3164 ], "cells": [ { "location": [ 18.96, 330.7286, 100.4914, 340.3164 ], "text": "LIFT STATION PUMPS", "html_text": "LIFT STATION PUMPS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 330.7286, 182.0229, 340.3164 ], "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": [ 182.0229, 330.7286, 263.5543, 340.3164 ], "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": [ 263.5543, 330.7286, 345.0857, 340.3164 ], "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": [ 345.0857, 330.7286, 426.6171, 340.3164 ], "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" }, { "location": [ 426.6171, 330.7286, 508.1486, 340.3164 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 330.7286, 589.68, 340.3164 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 28, "location": [ 18.96, 321.1407, 589.68, 330.7286 ], "cells": [ { "location": [ 18.96, 321.1407, 100.4914, 330.7286 ], "text": "BACKHOE (SPLIT BETWEEN STREETS/410/420/425)", "html_text": "BACKHOE (SPLIT BETWEEN STREETS/410/420/425)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 321.1407, 182.0229, 330.7286 ], "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": [ 182.0229, 321.1407, 263.5543, 330.7286 ], "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": [ 263.5543, 321.1407, 345.0857, 330.7286 ], "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": [ 345.0857, 321.1407, 426.6171, 330.7286 ], "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" }, { "location": [ 426.6171, 321.1407, 508.1486, 330.7286 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 321.1407, 589.68, 330.7286 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 29, "location": [ 18.96, 311.5528, 589.68, 321.1407 ], "cells": [ { "location": [ 18.96, 311.5528, 589.68, 321.1407 ], "text": "GRANT FUNDED PROJECTS:", "html_text": "GRANT FUNDED PROJECTS:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 7, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 30, "location": [ 18.96, 301.9649, 589.68, 311.5528 ], "cells": [ { "location": [ 18.96, 301.9649, 100.4914, 311.5528 ], "text": "WASTEWATER FACILITY/MASTER PLAN (DEP Grant/Loan)", "html_text": "WASTEWATER FACILITY/MASTER PLAN (DEP Grant/Loan)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 301.9649, 182.0229, 311.5528 ], "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": [ 182.0229, 301.9649, 263.5543, 311.5528 ], "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": [ 263.5543, 301.9649, 345.0857, 311.5528 ], "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": [ 345.0857, 301.9649, 426.6171, 311.5528 ], "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" }, { "location": [ 426.6171, 301.9649, 508.1486, 311.5528 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 301.9649, 589.68, 311.5528 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 31, "location": [ 18.96, 292.377, 589.68, 301.9649 ], "cells": [ { "location": [ 18.96, 292.377, 100.4914, 301.9649 ], "text": "DESIGN ENGINEERING FOR WASTEWATER PLANT EXPANSION PROJECT (DEP Grant/Loan)", "html_text": "DESIGN ENGINEERING FOR WASTEWATER PLANT EXPANSION PROJECT (DEP Grant/Loan)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 292.377, 182.0229, 301.9649 ], "text": "884,000", "html_text": "884,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 292.377, 263.5543, 301.9649 ], "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": [ 263.5543, 292.377, 345.0857, 301.9649 ], "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": [ 345.0857, 292.377, 426.6171, 301.9649 ], "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" }, { "location": [ 426.6171, 292.377, 508.1486, 301.9649 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 292.377, 589.68, 301.9649 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 32, "location": [ 18.96, 282.7892, 589.68, 292.377 ], "cells": [ { "location": [ 18.96, 282.7892, 100.4914, 292.377 ], "text": "INTERIM WASTEWATER TREATMENT PLANT EXPANSION PROJECT (Construction) (DEP/USDA/DEO GRANT/LOAN)", "html_text": "INTERIM WASTEWATER TREATMENT PLANT EXPANSION PROJECT (Construction) (DEP/USDA/DEO GRANT/LOAN)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 282.7892, 182.0229, 292.377 ], "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/1" }, { "location": [ 182.0229, 282.7892, 263.5543, 292.377 ], "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": [ 263.5543, 282.7892, 345.0857, 292.377 ], "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": [ 345.0857, 282.7892, 426.6171, 292.377 ], "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" }, { "location": [ 426.6171, 282.7892, 508.1486, 292.377 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 282.7892, 589.68, 292.377 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 33, "location": [ 18.96, 273.2013, 589.68, 282.7892 ], "cells": [ { "location": [ 18.96, 273.2013, 100.4914, 282.7892 ], "text": "WASTEWATER TREATMENT PLANT EXPANSION PROJECT (CONST) (DEP/USDA/DEO GRANT/LOAN) (MOVE TO 426)", "html_text": "WASTEWATER TREATMENT PLANT EXPANSION PROJECT (CONST) (DEP/USDA/DEO GRANT/LOAN) (MOVE TO 426)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 273.2013, 182.0229, 282.7892 ], "text": "5,825,800", "html_text": "5,825,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 273.2013, 263.5543, 282.7892 ], "text": "5,825,800", "html_text": "5,825,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 273.2013, 345.0857, 282.7892 ], "text": "31,825,340", "html_text": "31,825,340", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 273.2013, 426.6171, 282.7892 ], "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" }, { "location": [ 426.6171, 273.2013, 508.1486, 282.7892 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 273.2013, 589.68, 282.7892 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 34, "location": [ 18.96, 263.6134, 589.68, 273.2013 ], "cells": [ { "location": [ 18.96, 263.6134, 100.4914, 273.2013 ], "text": "WASTEWATER COLLECTION SYSTEM/LIFT STATION UPGRADES (CW600441 & ADDITIONAL FUNDING)", "html_text": "WASTEWATER COLLECTION SYSTEM/LIFT STATION UPGRADES (CW600441 & ADDITIONAL FUNDING)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 263.6134, 182.0229, 273.2013 ], "text": "277,800", "html_text": "277,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 263.6134, 263.5543, 273.2013 ], "text": "2,123,500", "html_text": "2,123,500", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 263.6134, 345.0857, 273.2013 ], "text": "2,990,959", "html_text": "2,990,959", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 263.6134, 426.6171, 273.2013 ], "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" }, { "location": [ 426.6171, 263.6134, 508.1486, 273.2013 ], "text": "45,670", "html_text": "45,670", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 263.6134, 589.68, 273.2013 ], "text": "2,945,289", "html_text": "2,945,289", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 35, "location": [ 18.96, 254.0255, 589.68, 263.6134 ], "cells": [ { "location": [ 18.96, 254.0255, 100.4914, 263.6134 ], "text": "WASTEWATER SYSTEM PLANNING", "html_text": "WASTEWATER SYSTEM PLANNING", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 254.0255, 182.0229, 263.6134 ], "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": [ 182.0229, 254.0255, 263.5543, 263.6134 ], "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": [ 263.5543, 254.0255, 345.0857, 263.6134 ], "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": [ 345.0857, 254.0255, 426.6171, 263.6134 ], "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" }, { "location": [ 426.6171, 254.0255, 508.1486, 263.6134 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 254.0255, 589.68, 263.6134 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 36, "location": [ 18.96, 244.4376, 589.68, 254.0255 ], "cells": [ { "location": [ 18.96, 244.4376, 100.4914, 254.0255 ], "text": "SBR4 REPAIRS FUNDED BY SRF LOAN (EMERGENCY FUNDING)", "html_text": "SBR4 REPAIRS FUNDED BY SRF LOAN (EMERGENCY FUNDING)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 244.4376, 182.0229, 254.0255 ], "text": "500,000", "html_text": "500,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 244.4376, 263.5543, 254.0255 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 244.4376, 345.0857, 254.0255 ], "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": [ 345.0857, 244.4376, 426.6171, 254.0255 ], "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" }, { "location": [ 426.6171, 244.4376, 508.1486, 254.0255 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 244.4376, 589.68, 254.0255 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 37, "location": [ 18.96, 234.8498, 589.68, 244.4376 ], "cells": [ { "location": [ 18.96, 234.8498, 100.4914, 244.4376 ], "text": "PLANNING (Collection system cleaning/inspection, flow monitoring, SCADA analysis, Asset Management)", "html_text": "PLANNING (Collection system cleaning/inspection, flow monitoring, SCADA analysis, Asset Management)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 234.8498, 182.0229, 244.4376 ], "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": [ 182.0229, 234.8498, 263.5543, 244.4376 ], "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": [ 263.5543, 234.8498, 345.0857, 244.4376 ], "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": [ 345.0857, 234.8498, 426.6171, 244.4376 ], "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" }, { "location": [ 426.6171, 234.8498, 508.1486, 244.4376 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 234.8498, 589.68, 244.4376 ], "text": "1,492,000", "html_text": "1,492,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 38, "location": [ 18.96, 225.2619, 589.68, 234.8498 ], "cells": [ { "location": [ 18.96, 225.2619, 589.68, 234.8498 ], "text": "LOAN PAYMENTS:", "html_text": "LOAN PAYMENTS:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 7, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 39, "location": [ 18.96, 215.674, 589.68, 225.2619 ], "cells": [ { "location": [ 18.96, 215.674, 100.4914, 225.2619 ], "text": "PRINCIPAL SRF LOAN HANSON PLANT CW676060 (Webster)", "html_text": "PRINCIPAL SRF LOAN HANSON PLANT CW676060 (Webster)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 215.674, 182.0229, 225.2619 ], "text": "63,237", "html_text": "63,237", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 215.674, 263.5543, 225.2619 ], "text": "64,617", "html_text": "64,617", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 215.674, 345.0857, 225.2619 ], "text": "66,026", "html_text": "66,026", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 215.674, 426.6171, 225.2619 ], "text": "32,835", "html_text": "32,835", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.6171, 215.674, 508.1486, 225.2619 ], "text": "66,026", "html_text": "66,026", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 215.674, 589.68, 225.2619 ], "text": "67,487", "html_text": "67,487", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 40, "location": [ 18.96, 206.0861, 589.68, 215.674 ], "cells": [ { "location": [ 18.96, 206.0861, 100.4914, 215.674 ], "text": "PRINCIPAL 2017 WATER & SEWER REFUNDING BOND", "html_text": "PRINCIPAL 2017 WATER & SEWER REFUNDING BOND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 206.0861, 182.0229, 215.674 ], "text": "97,200", "html_text": "97,200", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 206.0861, 263.5543, 215.674 ], "text": "100,800", "html_text": "100,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 206.0861, 345.0857, 215.674 ], "text": "104,400", "html_text": "104,400", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 206.0861, 426.6171, 215.674 ], "text": "10,400", "html_text": "10,400", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.6171, 206.0861, 508.1486, 215.674 ], "text": "104,400", "html_text": "104,400", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 206.0861, 589.68, 215.674 ], "text": "122,400", "html_text": "122,400", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 41, "location": [ 18.96, 196.4982, 589.68, 206.0861 ], "cells": [ { "location": [ 18.96, 196.4982, 100.4914, 206.0861 ], "text": "PRINCIPAL SRF LOAN WW600440 (FACILITY MASTER PLAN)", "html_text": "PRINCIPAL SRF LOAN WW600440 (FACILITY MASTER PLAN)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 196.4982, 182.0229, 206.0861 ], "text": "8,450", "html_text": "8,450", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 196.4982, 263.5543, 206.0861 ], "text": "8,450", "html_text": "8,450", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 196.4982, 345.0857, 206.0861 ], "text": "8,450", "html_text": "8,450", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 196.4982, 426.6171, 206.0861 ], "text": "4,225", "html_text": "4,225", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.6171, 196.4982, 508.1486, 206.0861 ], "text": "8,450", "html_text": "8,450", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 196.4982, 589.68, 206.0861 ], "text": "8,450", "html_text": "8,450", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 42, "location": [ 18.96, 186.9104, 589.68, 196.4982 ], "cells": [ { "location": [ 18.96, 186.9104, 100.4914, 196.4982 ], "text": "PRINCIPAL SRF LOAN WW600441", "html_text": "PRINCIPAL SRF LOAN WW600441", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 186.9104, 182.0229, 196.4982 ], "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": [ 182.0229, 186.9104, 263.5543, 196.4982 ], "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": [ 263.5543, 186.9104, 345.0857, 196.4982 ], "text": "47,700", "html_text": "47,700", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 186.9104, 426.6171, 196.4982 ], "text": "18,234", "html_text": "18,234", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.6171, 186.9104, 508.1486, 196.4982 ], "text": "36,468", "html_text": "36,468", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 186.9104, 589.68, 196.4982 ], "text": "36,468", "html_text": "36,468", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 43, "location": [ 18.96, 177.3225, 589.68, 186.9104 ], "cells": [ { "location": [ 18.96, 177.3225, 100.4914, 186.9104 ], "text": "PRINCIPAL SRF LOAN WW600450 (SBR4 EMERGENCY REPAIR)", "html_text": "PRINCIPAL SRF LOAN WW600450 (SBR4 EMERGENCY REPAIR)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 177.3225, 182.0229, 186.9104 ], "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": [ 182.0229, 177.3225, 263.5543, 186.9104 ], "text": "5,775", "html_text": "5,775", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 177.3225, 345.0857, 186.9104 ], "text": "53,550", "html_text": "53,550", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 177.3225, 426.6171, 186.9104 ], "text": "12,750", "html_text": "12,750", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.6171, 177.3225, 508.1486, 186.9104 ], "text": "53,550", "html_text": "53,550", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 177.3225, 589.68, 186.9104 ], "text": "53,550", "html_text": "53,550", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 44, "location": [ 18.96, 167.7346, 589.68, 177.3225 ], "cells": [ { "location": [ 18.96, 167.7346, 100.4914, 177.3225 ], "text": "***TOTAL EXPENSE***", "html_text": "***TOTAL EXPENSE***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.4914, 167.7346, 182.0229, 177.3225 ], "text": "8,262,487", "html_text": "8,262,487", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 182.0229, 167.7346, 263.5543, 177.3225 ], "text": "8,480,913", "html_text": "8,480,913", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.5543, 167.7346, 345.0857, 177.3225 ], "text": "35,273,075", "html_text": "35,273,075", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 345.0857, 167.7346, 426.6171, 177.3225 ], "text": "159,818", "html_text": "159,818", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.6171, 167.7346, 508.1486, 177.3225 ], "text": "297,470", "html_text": "297,470", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 508.1486, 167.7346, 589.68, 177.3225 ], "text": "4,874,624", "html_text": "4,874,624", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 45, "n_cols": 7, "ref": "#/tables/1", "reading_order": 2 }, { "page": 33, "type": "TEXT", "location": { "l": 21.12, "t": 166.7747, "r": 106.8, "b": 158.616 }, "text": "BUDGET EXCESS/DEFICIT", "reading_order": 3 } ] }, { "page": 34, "items": [ { "page": 34, "type": "TITLE", "location": { "l": 114.2175, "t": 728.16, "r": 267.7873, "b": 705.12 }, "text": "CITY OF BUSHNELL\nFISCAL YEAR 2026-2027 BUDGET", "reading_order": 0, "level": 5 }, { "page": 34, "type": "TABLE", "location": { "l": 42.2317, "t": 676.08, "r": 592.6833, "b": 432 }, "text": "
WASTEWATER REVENUES - 426Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
PROCEEDS FROM DEBT ISSUANCE00050,00150,00153,000
004 SRF GRANT PROCEEDS0000604,0550
***SUBTOTALS***00050,001654,05653,000
WASTEWATER EXPENDITURES - 4250Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
00 PROFESSIONAL SERVICES00041,60541,60550,000
000 OTHER CURRENT CHARGES0005188881,000
000 INTEREST - LINE OF CREDIT0001,1451,9632,000
***SUBTOTALS***00043,26844,45653,000
BUDGET EXCESS/DEFICIENCY0006,733609,6000
Less Cash Provided From Operations For Capital/Funding Source0000609,600
Net income after Capitalization (Fund Balance Additions)0006,73300
", "rows": [ { "row_index": 0, "location": [ 42.2317, 655.74, 592.6833, 676.08 ], "cells": [ { "location": [ 42.2317, 655.74, 179.8446, 676.08 ], "text": "WASTEWATER REVENUES - 426", "html_text": "WASTEWATER REVENUES - 426", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 179.8446, 655.74, 248.651, 676.08 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.651, 655.74, 317.4575, 676.08 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4575, 655.74, 386.2639, 676.08 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 386.2639, 655.74, 455.0704, 676.08 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 455.0704, 655.74, 523.8768, 676.08 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 523.8768, 655.74, 592.6833, 676.08 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 42.2317, 635.4, 592.6833, 655.74 ], "cells": [ { "location": [ 42.2317, 635.4, 179.8446, 655.74 ], "text": "PROCEEDS FROM DEBT ISSUANCE", "html_text": "PROCEEDS FROM DEBT ISSUANCE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 179.8446, 635.4, 248.651, 655.74 ], "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": [ 248.651, 635.4, 317.4575, 655.74 ], "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": [ 317.4575, 635.4, 386.2639, 655.74 ], "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": [ 386.2639, 635.4, 455.0704, 655.74 ], "text": "50,001", "html_text": "50,001", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 455.0704, 635.4, 523.8768, 655.74 ], "text": "50,001", "html_text": "50,001", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 523.8768, 635.4, 592.6833, 655.74 ], "text": "53,000", "html_text": "53,000", "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": [ 42.2317, 615.06, 592.6833, 635.4 ], "cells": [ { "location": [ 42.2317, 615.06, 179.8446, 635.4 ], "text": "004 SRF GRANT PROCEEDS", "html_text": "004 SRF GRANT PROCEEDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 179.8446, 615.06, 248.651, 635.4 ], "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": [ 248.651, 615.06, 317.4575, 635.4 ], "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": [ 317.4575, 615.06, 386.2639, 635.4 ], "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": [ 386.2639, 615.06, 455.0704, 635.4 ], "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": [ 455.0704, 615.06, 523.8768, 635.4 ], "text": "604,055", "html_text": "604,055", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 523.8768, 615.06, 592.6833, 635.4 ], "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": [ 42.2317, 594.72, 592.6833, 615.06 ], "cells": [ { "location": [ 42.2317, 594.72, 179.8446, 615.06 ], "text": "***SUBTOTALS***", "html_text": "***SUBTOTALS***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 179.8446, 594.72, 248.651, 615.06 ], "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": [ 248.651, 594.72, 317.4575, 615.06 ], "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": [ 317.4575, 594.72, 386.2639, 615.06 ], "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": [ 386.2639, 594.72, 455.0704, 615.06 ], "text": "50,001", "html_text": "50,001", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 455.0704, 594.72, 523.8768, 615.06 ], "text": "654,056", "html_text": "654,056", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 523.8768, 594.72, 592.6833, 615.06 ], "text": "53,000", "html_text": "53,000", "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": [ 42.2317, 574.38, 592.6833, 594.72 ], "cells": [ { "location": [ 42.2317, 574.38, 179.8446, 594.72 ], "text": "WASTEWATER EXPENDITURES - 4250", "html_text": "WASTEWATER EXPENDITURES - 4250", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 179.8446, 574.38, 248.651, 594.72 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 248.651, 574.38, 317.4575, 594.72 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4575, 574.38, 386.2639, 594.72 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 386.2639, 574.38, 455.0704, 594.72 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 455.0704, 574.38, 523.8768, 594.72 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 523.8768, 574.38, 592.6833, 594.72 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": [ 42.2317, 554.04, 592.6833, 574.38 ], "cells": [ { "location": [ 42.2317, 554.04, 179.8446, 574.38 ], "text": "00 PROFESSIONAL SERVICES", "html_text": "00 PROFESSIONAL SERVICES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 179.8446, 554.04, 248.651, 574.38 ], "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": [ 248.651, 554.04, 317.4575, 574.38 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.4575, 554.04, 386.2639, 574.38 ], "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": [ 386.2639, 554.04, 455.0704, 574.38 ], "text": "41,605", "html_text": "41,605", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 455.0704, 554.04, 523.8768, 574.38 ], "text": "41,605", "html_text": "41,605", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 523.8768, 554.04, 592.6833, 574.38 ], "text": "50,000", "html_text": "50,000", "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": [ 42.2317, 533.7, 592.6833, 554.04 ], "cells": [ { "location": [ 42.2317, 533.7, 179.8446, 554.04 ], "text": "000 OTHER CURRENT CHARGES", "html_text": "000 OTHER CURRENT CHARGES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 179.8446, 533.7, 248.651, 554.04 ], "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": [ 248.651, 533.7, 317.4575, 554.04 ], "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": [ 317.4575, 533.7, 386.2639, 554.04 ], "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": [ 386.2639, 533.7, 455.0704, 554.04 ], "text": "518", "html_text": "518", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 455.0704, 533.7, 523.8768, 554.04 ], "text": "888", "html_text": "888", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 523.8768, 533.7, 592.6833, 554.04 ], "text": "1,000", "html_text": "1,000", "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": [ 42.2317, 513.36, 592.6833, 533.7 ], "cells": [ { "location": [ 42.2317, 513.36, 179.8446, 533.7 ], "text": "000 INTEREST - LINE OF CREDIT", "html_text": "000 INTEREST - LINE OF CREDIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 179.8446, 513.36, 248.651, 533.7 ], "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": [ 248.651, 513.36, 317.4575, 533.7 ], "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": [ 317.4575, 513.36, 386.2639, 533.7 ], "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": [ 386.2639, 513.36, 455.0704, 533.7 ], "text": "1,145", "html_text": "1,145", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 455.0704, 513.36, 523.8768, 533.7 ], "text": "1,963", "html_text": "1,963", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 523.8768, 513.36, 592.6833, 533.7 ], "text": "2,000", "html_text": "2,000", "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": [ 42.2317, 493.02, 592.6833, 513.36 ], "cells": [ { "location": [ 42.2317, 493.02, 179.8446, 513.36 ], "text": "***SUBTOTALS***", "html_text": "***SUBTOTALS***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 179.8446, 493.02, 248.651, 513.36 ], "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": [ 248.651, 493.02, 317.4575, 513.36 ], "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": [ 317.4575, 493.02, 386.2639, 513.36 ], "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": [ 386.2639, 493.02, 455.0704, 513.36 ], "text": "43,268", "html_text": "43,268", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 455.0704, 493.02, 523.8768, 513.36 ], "text": "44,456", "html_text": "44,456", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 523.8768, 493.02, 592.6833, 513.36 ], "text": "53,000", "html_text": "53,000", "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": [ 42.2317, 472.68, 592.6833, 493.02 ], "cells": [ { "location": [ 42.2317, 472.68, 179.8446, 493.02 ], "text": "BUDGET EXCESS/DEFICIENCY", "html_text": "BUDGET EXCESS/DEFICIENCY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 179.8446, 472.68, 248.651, 493.02 ], "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": [ 248.651, 472.68, 317.4575, 493.02 ], "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": [ 317.4575, 472.68, 386.2639, 493.02 ], "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": [ 386.2639, 472.68, 455.0704, 493.02 ], "text": "6,733", "html_text": "6,733", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 455.0704, 472.68, 523.8768, 493.02 ], "text": "609,600", "html_text": "609,600", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 523.8768, 472.68, 592.6833, 493.02 ], "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": 10, "location": [ 42.2317, 452.34, 592.6833, 472.68 ], "cells": [ { "location": [ 42.2317, 452.34, 179.8446, 472.68 ], "text": "Less Cash Provided From Operations For Capital/Funding Source", "html_text": "Less Cash Provided From Operations For Capital/Funding Source", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 179.8446, 452.34, 248.651, 472.68 ], "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": [ 248.651, 452.34, 317.4575, 472.68 ], "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": [ 317.4575, 452.34, 386.2639, 472.68 ], "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": [ 386.2639, 452.34, 455.0704, 472.68 ], "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": [ 455.0704, 452.34, 523.8768, 472.68 ], "text": "609,600", "html_text": "609,600", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 523.8768, 452.34, 592.6833, 472.68 ], "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": 11, "location": [ 42.2317, 432, 592.6833, 452.34 ], "cells": [ { "location": [ 42.2317, 432, 179.8446, 452.34 ], "text": "Net income after Capitalization (Fund Balance Additions)", "html_text": "Net income after Capitalization (Fund Balance Additions)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 179.8446, 432, 248.651, 452.34 ], "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": [ 248.651, 432, 317.4575, 452.34 ], "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": [ 317.4575, 432, 386.2639, 452.34 ], "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": [ 386.2639, 432, 455.0704, 452.34 ], "text": "6,733", "html_text": "6,733", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 455.0704, 432, 523.8768, 452.34 ], "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": [ 523.8768, 432, 592.6833, 452.34 ], "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" } ], "n_rows": 12, "n_cols": 8, "ref": "#/tables/0", "reading_order": 1 } ] }, { "page": 35, "items": [ { "page": 35, "type": "TEXT", "location": { "l": 125.7353, "t": 443.52, "r": 245.9516, "b": 433.92 }, "text": "WASTEWATER 426 CAPITAL BUDGET", "reading_order": 0 }, { "page": 35, "type": "TABLE", "location": { "l": 21.5958, "t": 435.84, "r": 588.3643, "b": 319.92 }, "text": "
2023-2024 Budget2024-2025 Budget2025-2026 Budget7 Month Actual Year to DateEstimated 2025-2026Proposed 2026-2027 Budget
FUNDING SOURCES:
GRANT/LOAN REVENUE DEP FOR WASTEWATER PLANT EXPANSION PROJECT (DEP/USDA/DEO)5,825,8005,825,80031,825,3400609,60038,850,400
LEGISLATIVE APPROPRIATION (WWTP CONSTRUCTION GRANT)00000500,000
***TOTAL REVENUES***5,825,8005,825,80031,825,3400609,60039,380,400
GRANT FUNDED PROJECT:
WASTEWATER TREATMENT PLANT EXPANSION PROJECT (CONST) (DEP/USDA/DEO GRANT/LOAN)5,825,8005,825,80031,825,3400609,60039,390,400
***TOTAL EXPENSE***5,825,8005,825,80031,825,3400609,60039,390,400
BUDGET EXCESS/DEFICIT000000
", "rows": [ { "row_index": 0, "location": [ 21.5958, 425.3018, 588.3643, 435.84 ], "cells": [ { "location": [ 21.5958, 425.3018, 102.5627, 435.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 102.5627, 425.3018, 183.5297, 435.84 ], "text": "2023-2024 Budget", "html_text": "2023-2024 Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 183.5297, 425.3018, 264.4966, 435.84 ], "text": "2024-2025 Budget", "html_text": "2024-2025 Budget", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 264.4966, 425.3018, 345.4635, 435.84 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 345.4635, 425.3018, 426.4304, 435.84 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 426.4304, 425.3018, 507.3974, 435.84 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.3974, 425.3018, 588.3643, 435.84 ], "text": "Proposed 2026-2027 Budget", "html_text": "Proposed 2026-2027 Budget", "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": [ 21.5958, 414.7636, 588.3643, 425.3018 ], "cells": [ { "location": [ 21.5958, 414.7636, 102.5627, 425.3018 ], "text": "FUNDING SOURCES:", "html_text": "FUNDING SOURCES:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 102.5627, 414.7636, 183.5297, 425.3018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 183.5297, 414.7636, 264.4966, 425.3018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 264.4966, 414.7636, 345.4635, 425.3018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 345.4635, 414.7636, 426.4304, 425.3018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 426.4304, 414.7636, 507.3974, 425.3018 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.3974, 414.7636, 588.3643, 425.3018 ], "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": [ 21.5958, 404.2255, 588.3643, 414.7636 ], "cells": [ { "location": [ 21.5958, 404.2255, 102.5627, 414.7636 ], "text": "GRANT/LOAN REVENUE DEP FOR WASTEWATER PLANT EXPANSION PROJECT (DEP/USDA/DEO)", "html_text": "GRANT/LOAN REVENUE DEP FOR WASTEWATER PLANT EXPANSION PROJECT (DEP/USDA/DEO)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 102.5627, 404.2255, 183.5297, 414.7636 ], "text": "5,825,800", "html_text": "5,825,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 183.5297, 404.2255, 264.4966, 414.7636 ], "text": "5,825,800", "html_text": "5,825,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 264.4966, 404.2255, 345.4635, 414.7636 ], "text": "31,825,340", "html_text": "31,825,340", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 345.4635, 404.2255, 426.4304, 414.7636 ], "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": [ 426.4304, 404.2255, 507.3974, 414.7636 ], "text": "609,600", "html_text": "609,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.3974, 404.2255, 588.3643, 414.7636 ], "text": "38,850,400", "html_text": "38,850,400", "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": [ 21.5958, 393.6873, 588.3643, 404.2255 ], "cells": [ { "location": [ 21.5958, 393.6873, 102.5627, 404.2255 ], "text": "LEGISLATIVE APPROPRIATION (WWTP CONSTRUCTION GRANT)", "html_text": "LEGISLATIVE APPROPRIATION (WWTP CONSTRUCTION GRANT)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 102.5627, 393.6873, 183.5297, 404.2255 ], "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": [ 183.5297, 393.6873, 264.4966, 404.2255 ], "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": [ 264.4966, 393.6873, 345.4635, 404.2255 ], "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": [ 345.4635, 393.6873, 426.4304, 404.2255 ], "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": [ 426.4304, 393.6873, 507.3974, 404.2255 ], "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": [ 507.3974, 393.6873, 588.3643, 404.2255 ], "text": "500,000", "html_text": "500,000", "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": 4, "location": [ 21.5958, 383.1491, 588.3643, 393.6873 ], "cells": [ { "location": [ 21.5958, 383.1491, 102.5627, 393.6873 ], "text": "***TOTAL REVENUES***", "html_text": "***TOTAL REVENUES***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 102.5627, 383.1491, 183.5297, 393.6873 ], "text": "5,825,800", "html_text": "5,825,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 183.5297, 383.1491, 264.4966, 393.6873 ], "text": "5,825,800", "html_text": "5,825,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 264.4966, 383.1491, 345.4635, 393.6873 ], "text": "31,825,340", "html_text": "31,825,340", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 345.4635, 383.1491, 426.4304, 393.6873 ], "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": [ 426.4304, 383.1491, 507.3974, 393.6873 ], "text": "609,600", "html_text": "609,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.3974, 383.1491, 588.3643, 393.6873 ], "text": "39,380,400", "html_text": "39,380,400", "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": [ 21.5958, 372.6109, 588.3643, 383.1491 ], "cells": [ { "location": [ 21.5958, 372.6109, 102.5627, 383.1491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 102.5627, 372.6109, 183.5297, 383.1491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 183.5297, 372.6109, 264.4966, 383.1491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 264.4966, 372.6109, 345.4635, 383.1491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 345.4635, 372.6109, 426.4304, 383.1491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 426.4304, 372.6109, 507.3974, 383.1491 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.3974, 372.6109, 588.3643, 383.1491 ], "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": [ 21.5958, 362.0727, 588.3643, 372.6109 ], "cells": [ { "location": [ 21.5958, 362.0727, 102.5627, 372.6109 ], "text": "GRANT FUNDED PROJECT:", "html_text": "GRANT FUNDED PROJECT:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 102.5627, 362.0727, 183.5297, 372.6109 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 183.5297, 362.0727, 264.4966, 372.6109 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 264.4966, 362.0727, 345.4635, 372.6109 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 345.4635, 362.0727, 426.4304, 372.6109 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 426.4304, 362.0727, 507.3974, 372.6109 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.3974, 362.0727, 588.3643, 372.6109 ], "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": 7, "location": [ 21.5958, 351.5345, 588.3643, 362.0727 ], "cells": [ { "location": [ 21.5958, 351.5345, 102.5627, 362.0727 ], "text": "WASTEWATER TREATMENT PLANT EXPANSION PROJECT (CONST) (DEP/USDA/DEO GRANT/LOAN)", "html_text": "WASTEWATER TREATMENT PLANT EXPANSION PROJECT (CONST) (DEP/USDA/DEO GRANT/LOAN)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 102.5627, 351.5345, 183.5297, 362.0727 ], "text": "5,825,800", "html_text": "5,825,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 183.5297, 351.5345, 264.4966, 362.0727 ], "text": "5,825,800", "html_text": "5,825,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 264.4966, 351.5345, 345.4635, 362.0727 ], "text": "31,825,340", "html_text": "31,825,340", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 345.4635, 351.5345, 426.4304, 362.0727 ], "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": [ 426.4304, 351.5345, 507.3974, 362.0727 ], "text": "609,600", "html_text": "609,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.3974, 351.5345, 588.3643, 362.0727 ], "text": "39,390,400", "html_text": "39,390,400", "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": [ 21.5958, 340.9964, 588.3643, 351.5345 ], "cells": [ { "location": [ 21.5958, 340.9964, 102.5627, 351.5345 ], "text": "***TOTAL EXPENSE***", "html_text": "***TOTAL EXPENSE***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 102.5627, 340.9964, 183.5297, 351.5345 ], "text": "5,825,800", "html_text": "5,825,800", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 183.5297, 340.9964, 264.4966, 351.5345 ], "text": "5,825,800", "html_text": "5,825,800", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 264.4966, 340.9964, 345.4635, 351.5345 ], "text": "31,825,340", "html_text": "31,825,340", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 345.4635, 340.9964, 426.4304, 351.5345 ], "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": [ 426.4304, 340.9964, 507.3974, 351.5345 ], "text": "609,600", "html_text": "609,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.3974, 340.9964, 588.3643, 351.5345 ], "text": "39,390,400", "html_text": "39,390,400", "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": 9, "location": [ 21.5958, 330.4582, 588.3643, 340.9964 ], "cells": [ { "location": [ 21.5958, 330.4582, 102.5627, 340.9964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 102.5627, 330.4582, 183.5297, 340.9964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 183.5297, 330.4582, 264.4966, 340.9964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 264.4966, 330.4582, 345.4635, 340.9964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 345.4635, 330.4582, 426.4304, 340.9964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 426.4304, 330.4582, 507.3974, 340.9964 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.3974, 330.4582, 588.3643, 340.9964 ], "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": 10, "location": [ 21.5958, 319.92, 588.3643, 330.4582 ], "cells": [ { "location": [ 21.5958, 319.92, 102.5627, 330.4582 ], "text": "BUDGET EXCESS/DEFICIT", "html_text": "BUDGET EXCESS/DEFICIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 102.5627, 319.92, 183.5297, 330.4582 ], "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": [ 183.5297, 319.92, 264.4966, 330.4582 ], "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": [ 264.4966, 319.92, 345.4635, 330.4582 ], "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": [ 345.4635, 319.92, 426.4304, 330.4582 ], "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": [ 426.4304, 319.92, 507.3974, 330.4582 ], "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": [ 507.3974, 319.92, 588.3643, 330.4582 ], "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" } ], "ref": "#/tables/0" } ], "n_rows": 11, "n_cols": 7, "ref": "#/tables/0", "reading_order": 1 } ] }, { "page": 36, "items": [ { "page": 36, "type": "TEXT", "location": { "l": 52.7896, "t": 765.36, "r": 90.7021, "b": 756.24 }, "text": "Sanitation", "reading_order": 0 }, { "page": 36, "type": "TEXT", "location": { "l": 290.3428, "t": 766.56, "r": 317.4575, "b": 756.96 }, "text": "Page 1", "reading_order": 1 }, { "page": 36, "type": "TEXT", "location": { "l": 24.9551, "t": 357.36, "r": 539.6537, "b": 344.88 }, "text": "***SANITATION REVENUES TOTAL*** 865,845", "reading_order": 2 }, { "page": 36, "type": "TABLE", "location": { "l": 17.9965, "t": 350.64, "r": 577.0864, "b": 57.36 }, "text": "
SANITATION REVENUES - 430Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
4.1200 CITY SURCHARGE20,91922,85020,50013,09322,44523,000
1.1102 FEMA PROCEEDS HURRICANES HELENE & MILTON01,58106,1886,1880
4.2000 SAFETY GRANT PROCEEDS62750750000500
4.3200 INSURANCE PROCEEDS000000
3.3300 PENALTIES AND RECONNECTS5,1275,3335,0001,9153,2834,000
3.3301 MOWING FEES66000000
3.4000 RESIDENTIAL GARBAGE348,733385,480378,250230,892395,815519,000
3.5000 COMMERCIAL GARBAGE460,611472,200465,000268,935461,031540,000
3.6000 EXTRAORDINARY GARBAGE19,62820,70125,0008,26114,16225,000
0.0000 MISCELLANEOUS REVENUES1,33660,6733,0005215213,000
0.0002 MISCELLANEOUS REVENUES NSF16016760536060
0.0100 MISC REV (SERVICE CHARGE)000000
1.0000 INTEREST8,0449,4007,3713,8447,1147,114
8.1000 SALE OF ASSETS000010,0005,000
9.1000 CASH CARRIED FORTH000000
", "rows": [ { "row_index": 0, "location": [ 17.9965, 333.3882, 577.0864, 350.64 ], "cells": [ { "location": [ 17.9965, 333.3882, 87.8827, 350.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 333.3882, 157.769, 350.64 ], "text": "SANITATION REVENUES - 430", "html_text": "SANITATION REVENUES - 430", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 157.769, 333.3882, 227.6552, 350.64 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 227.6552, 333.3882, 297.5415, 350.64 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.5415, 333.3882, 367.4277, 350.64 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 367.4277, 333.3882, 437.3139, 350.64 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.3139, 333.3882, 507.2002, 350.64 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.2002, 333.3882, 577.0864, 350.64 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "location": [ 17.9965, 316.1365, 577.0864, 333.3882 ], "cells": [ { "location": [ 17.9965, 316.1365, 87.8827, 333.3882 ], "text": "4.1200 CITY SURCHARGE", "html_text": "4.1200 CITY SURCHARGE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 316.1365, 157.769, 333.3882 ], "text": "20,919", "html_text": "20,919", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 157.769, 316.1365, 227.6552, 333.3882 ], "text": "22,850", "html_text": "22,850", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 227.6552, 316.1365, 297.5415, 333.3882 ], "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" }, { "location": [ 297.5415, 316.1365, 367.4277, 333.3882 ], "text": "13,093", "html_text": "13,093", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 367.4277, 316.1365, 437.3139, 333.3882 ], "text": "22,445", "html_text": "22,445", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.3139, 316.1365, 507.2002, 333.3882 ], "text": "23,000", "html_text": "23,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.2002, 316.1365, 577.0864, 333.3882 ], "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": [ 17.9965, 298.8847, 577.0864, 316.1365 ], "cells": [ { "location": [ 17.9965, 298.8847, 87.8827, 316.1365 ], "text": "1.1102 FEMA PROCEEDS HURRICANES HELENE & MILTON", "html_text": "1.1102 FEMA PROCEEDS HURRICANES HELENE & MILTON", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 298.8847, 157.769, 316.1365 ], "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": [ 157.769, 298.8847, 227.6552, 316.1365 ], "text": "1,581", "html_text": "1,581", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 227.6552, 298.8847, 297.5415, 316.1365 ], "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": [ 297.5415, 298.8847, 367.4277, 316.1365 ], "text": "6,188", "html_text": "6,188", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 367.4277, 298.8847, 437.3139, 316.1365 ], "text": "6,188", "html_text": "6,188", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.3139, 298.8847, 507.2002, 316.1365 ], "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": [ 507.2002, 298.8847, 577.0864, 316.1365 ], "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": 3, "location": [ 17.9965, 281.6329, 577.0864, 298.8847 ], "cells": [ { "location": [ 17.9965, 281.6329, 87.8827, 298.8847 ], "text": "4.2000 SAFETY GRANT PROCEEDS", "html_text": "4.2000 SAFETY GRANT PROCEEDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 281.6329, 157.769, 298.8847 ], "text": "627", "html_text": "627", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 157.769, 281.6329, 227.6552, 298.8847 ], "text": "507", "html_text": "507", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 227.6552, 281.6329, 297.5415, 298.8847 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.5415, 281.6329, 367.4277, 298.8847 ], "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": [ 367.4277, 281.6329, 437.3139, 298.8847 ], "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": [ 437.3139, 281.6329, 507.2002, 298.8847 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.2002, 281.6329, 577.0864, 298.8847 ], "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": [ 17.9965, 264.3812, 577.0864, 281.6329 ], "cells": [ { "location": [ 17.9965, 264.3812, 87.8827, 281.6329 ], "text": "4.3200 INSURANCE PROCEEDS", "html_text": "4.3200 INSURANCE PROCEEDS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 264.3812, 157.769, 281.6329 ], "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": [ 157.769, 264.3812, 227.6552, 281.6329 ], "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": [ 227.6552, 264.3812, 297.5415, 281.6329 ], "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": [ 297.5415, 264.3812, 367.4277, 281.6329 ], "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": [ 367.4277, 264.3812, 437.3139, 281.6329 ], "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": [ 437.3139, 264.3812, 507.2002, 281.6329 ], "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": [ 507.2002, 264.3812, 577.0864, 281.6329 ], "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": 5, "location": [ 17.9965, 247.1294, 577.0864, 264.3812 ], "cells": [ { "location": [ 17.9965, 247.1294, 87.8827, 264.3812 ], "text": "3.3300 PENALTIES AND RECONNECTS", "html_text": "3.3300 PENALTIES AND RECONNECTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 247.1294, 157.769, 264.3812 ], "text": "5,127", "html_text": "5,127", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 157.769, 247.1294, 227.6552, 264.3812 ], "text": "5,333", "html_text": "5,333", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 227.6552, 247.1294, 297.5415, 264.3812 ], "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/0" }, { "location": [ 297.5415, 247.1294, 367.4277, 264.3812 ], "text": "1,915", "html_text": "1,915", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 367.4277, 247.1294, 437.3139, 264.3812 ], "text": "3,283", "html_text": "3,283", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.3139, 247.1294, 507.2002, 264.3812 ], "text": "4,000", "html_text": "4,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.2002, 247.1294, 577.0864, 264.3812 ], "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": 6, "location": [ 17.9965, 229.8776, 577.0864, 247.1294 ], "cells": [ { "location": [ 17.9965, 229.8776, 87.8827, 247.1294 ], "text": "3.3301 MOWING FEES", "html_text": "3.3301 MOWING FEES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 229.8776, 157.769, 247.1294 ], "text": "660", "html_text": "660", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 157.769, 229.8776, 227.6552, 247.1294 ], "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": [ 227.6552, 229.8776, 297.5415, 247.1294 ], "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": [ 297.5415, 229.8776, 367.4277, 247.1294 ], "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": [ 367.4277, 229.8776, 437.3139, 247.1294 ], "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": [ 437.3139, 229.8776, 507.2002, 247.1294 ], "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": [ 507.2002, 229.8776, 577.0864, 247.1294 ], "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": 7, "location": [ 17.9965, 212.6259, 577.0864, 229.8776 ], "cells": [ { "location": [ 17.9965, 212.6259, 87.8827, 229.8776 ], "text": "3.4000 RESIDENTIAL GARBAGE", "html_text": "3.4000 RESIDENTIAL GARBAGE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 212.6259, 157.769, 229.8776 ], "text": "348,733", "html_text": "348,733", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 157.769, 212.6259, 227.6552, 229.8776 ], "text": "385,480", "html_text": "385,480", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 227.6552, 212.6259, 297.5415, 229.8776 ], "text": "378,250", "html_text": "378,250", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.5415, 212.6259, 367.4277, 229.8776 ], "text": "230,892", "html_text": "230,892", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 367.4277, 212.6259, 437.3139, 229.8776 ], "text": "395,815", "html_text": "395,815", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.3139, 212.6259, 507.2002, 229.8776 ], "text": "519,000", "html_text": "519,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.2002, 212.6259, 577.0864, 229.8776 ], "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": 8, "location": [ 17.9965, 195.3741, 577.0864, 212.6259 ], "cells": [ { "location": [ 17.9965, 195.3741, 87.8827, 212.6259 ], "text": "3.5000 COMMERCIAL GARBAGE", "html_text": "3.5000 COMMERCIAL GARBAGE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 195.3741, 157.769, 212.6259 ], "text": "460,611", "html_text": "460,611", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 157.769, 195.3741, 227.6552, 212.6259 ], "text": "472,200", "html_text": "472,200", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 227.6552, 195.3741, 297.5415, 212.6259 ], "text": "465,000", "html_text": "465,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.5415, 195.3741, 367.4277, 212.6259 ], "text": "268,935", "html_text": "268,935", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 367.4277, 195.3741, 437.3139, 212.6259 ], "text": "461,031", "html_text": "461,031", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.3139, 195.3741, 507.2002, 212.6259 ], "text": "540,000", "html_text": "540,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.2002, 195.3741, 577.0864, 212.6259 ], "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": 9, "location": [ 17.9965, 178.1224, 577.0864, 195.3741 ], "cells": [ { "location": [ 17.9965, 178.1224, 87.8827, 195.3741 ], "text": "3.6000 EXTRAORDINARY GARBAGE", "html_text": "3.6000 EXTRAORDINARY GARBAGE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 178.1224, 157.769, 195.3741 ], "text": "19,628", "html_text": "19,628", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 157.769, 178.1224, 227.6552, 195.3741 ], "text": "20,701", "html_text": "20,701", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 227.6552, 178.1224, 297.5415, 195.3741 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.5415, 178.1224, 367.4277, 195.3741 ], "text": "8,261", "html_text": "8,261", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 367.4277, 178.1224, 437.3139, 195.3741 ], "text": "14,162", "html_text": "14,162", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.3139, 178.1224, 507.2002, 195.3741 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.2002, 178.1224, 577.0864, 195.3741 ], "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": 10, "location": [ 17.9965, 160.8706, 577.0864, 178.1224 ], "cells": [ { "location": [ 17.9965, 160.8706, 87.8827, 178.1224 ], "text": "0.0000 MISCELLANEOUS REVENUES", "html_text": "0.0000 MISCELLANEOUS REVENUES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 160.8706, 157.769, 178.1224 ], "text": "1,336", "html_text": "1,336", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 157.769, 160.8706, 227.6552, 178.1224 ], "text": "60,673", "html_text": "60,673", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 227.6552, 160.8706, 297.5415, 178.1224 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.5415, 160.8706, 367.4277, 178.1224 ], "text": "521", "html_text": "521", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 367.4277, 160.8706, 437.3139, 178.1224 ], "text": "521", "html_text": "521", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.3139, 160.8706, 507.2002, 178.1224 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.2002, 160.8706, 577.0864, 178.1224 ], "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": 11, "location": [ 17.9965, 143.6188, 577.0864, 160.8706 ], "cells": [ { "location": [ 17.9965, 143.6188, 87.8827, 160.8706 ], "text": "0.0002 MISCELLANEOUS REVENUES NSF", "html_text": "0.0002 MISCELLANEOUS REVENUES NSF", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 143.6188, 157.769, 160.8706 ], "text": "160", "html_text": "160", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 157.769, 143.6188, 227.6552, 160.8706 ], "text": "167", "html_text": "167", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 227.6552, 143.6188, 297.5415, 160.8706 ], "text": "60", "html_text": "60", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.5415, 143.6188, 367.4277, 160.8706 ], "text": "53", "html_text": "53", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 367.4277, 143.6188, 437.3139, 160.8706 ], "text": "60", "html_text": "60", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.3139, 143.6188, 507.2002, 160.8706 ], "text": "60", "html_text": "60", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.2002, 143.6188, 577.0864, 160.8706 ], "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": 12, "location": [ 17.9965, 126.3671, 577.0864, 143.6188 ], "cells": [ { "location": [ 17.9965, 126.3671, 87.8827, 143.6188 ], "text": "0.0100 MISC REV (SERVICE CHARGE)", "html_text": "0.0100 MISC REV (SERVICE CHARGE)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 126.3671, 157.769, 143.6188 ], "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": [ 157.769, 126.3671, 227.6552, 143.6188 ], "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": [ 227.6552, 126.3671, 297.5415, 143.6188 ], "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": [ 297.5415, 126.3671, 367.4277, 143.6188 ], "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": [ 367.4277, 126.3671, 437.3139, 143.6188 ], "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": [ 437.3139, 126.3671, 507.2002, 143.6188 ], "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": [ 507.2002, 126.3671, 577.0864, 143.6188 ], "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": 13, "location": [ 17.9965, 109.1153, 577.0864, 126.3671 ], "cells": [ { "location": [ 17.9965, 109.1153, 87.8827, 126.3671 ], "text": "1.0000 INTEREST", "html_text": "1.0000 INTEREST", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 109.1153, 157.769, 126.3671 ], "text": "8,044", "html_text": "8,044", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 157.769, 109.1153, 227.6552, 126.3671 ], "text": "9,400", "html_text": "9,400", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 227.6552, 109.1153, 297.5415, 126.3671 ], "text": "7,371", "html_text": "7,371", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.5415, 109.1153, 367.4277, 126.3671 ], "text": "3,844", "html_text": "3,844", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 367.4277, 109.1153, 437.3139, 126.3671 ], "text": "7,114", "html_text": "7,114", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.3139, 109.1153, 507.2002, 126.3671 ], "text": "7,114", "html_text": "7,114", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.2002, 109.1153, 577.0864, 126.3671 ], "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": 14, "location": [ 17.9965, 91.8635, 577.0864, 109.1153 ], "cells": [ { "location": [ 17.9965, 91.8635, 87.8827, 109.1153 ], "text": "8.1000 SALE OF ASSETS", "html_text": "8.1000 SALE OF ASSETS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 91.8635, 157.769, 109.1153 ], "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": [ 157.769, 91.8635, 227.6552, 109.1153 ], "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": [ 227.6552, 91.8635, 297.5415, 109.1153 ], "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": [ 297.5415, 91.8635, 367.4277, 109.1153 ], "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": [ 367.4277, 91.8635, 437.3139, 109.1153 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.3139, 91.8635, 507.2002, 109.1153 ], "text": "5,000", "html_text": "5,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.2002, 91.8635, 577.0864, 109.1153 ], "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": 15, "location": [ 17.9965, 74.6118, 577.0864, 91.8635 ], "cells": [ { "location": [ 17.9965, 74.6118, 87.8827, 91.8635 ], "text": "9.1000 CASH CARRIED FORTH", "html_text": "9.1000 CASH CARRIED FORTH", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 74.6118, 157.769, 91.8635 ], "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": [ 157.769, 74.6118, 227.6552, 91.8635 ], "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": [ 227.6552, 74.6118, 297.5415, 91.8635 ], "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": [ 297.5415, 74.6118, 367.4277, 91.8635 ], "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": [ 367.4277, 74.6118, 437.3139, 91.8635 ], "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": [ 437.3139, 74.6118, 507.2002, 91.8635 ], "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": [ 507.2002, 74.6118, 577.0864, 91.8635 ], "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": 16, "location": [ 17.9965, 57.36, 577.0864, 74.6118 ], "cells": [ { "location": [ 17.9965, 57.36, 87.8827, 74.6118 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 87.8827, 57.36, 157.769, 74.6118 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 157.769, 57.36, 227.6552, 74.6118 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 227.6552, 57.36, 297.5415, 74.6118 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 297.5415, 57.36, 367.4277, 74.6118 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 367.4277, 57.36, 437.3139, 74.6118 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 437.3139, 57.36, 507.2002, 74.6118 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.2002, 57.36, 577.0864, 74.6118 ], "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" } ], "n_rows": 17, "n_cols": 8, "ref": "#/tables/0", "reading_order": 3 }, { "page": 36, "type": "TEXT", "location": { "l": 341.4528, "t": 88.32, "r": 504.8606, "b": 59.28 }, "text": "CITY OF BUSHNELL\nFISCAL YEAR 2026-2027 BUDGET", "reading_order": 4 } ] }, { "page": 37, "items": [ { "page": 37, "type": "TABLE", "location": { "l": 70.08, "t": 738.6081, "r": 589.92, "b": 691.5753 }, "text": "
SANITATION EXPENDITURES - 3400Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
", "rows": [ { "row_index": 0, "location": [ 70.08, 691.5753, 589.92, 738.6081 ], "cells": [ { "location": [ 70.08, 691.5753, 144.3429, 738.6081 ], "text": "SANITATION EXPENDITURES - 3400", "html_text": "SANITATION EXPENDITURES - 3400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 144.3429, 691.5753, 218.6057, 738.6081 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 218.6057, 691.5753, 292.8686, 738.6081 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.8686, 691.5753, 367.1314, 738.6081 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 367.1314, 691.5753, 441.3943, 738.6081 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 441.3943, 691.5753, 515.6571, 738.6081 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 515.6571, 691.5753, 589.92, 738.6081 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": 1, "n_cols": 7, "ref": "#/tables/0", "reading_order": 0 }, { "page": 37, "type": "TABLE", "location": { "l": 19.44, "t": 705.2532, "r": 589.68, "b": 294.6754 }, "text": "
SANITATION EXPENDITURES - 34002023-20242024-2025Budgetto Date2025-2026Budget
534.1100EXECUTIVE SALARIES30,80433,47732,13019,52532,13033,030
534.1200REGULAR SALARIES174,994187,346181,44983,672108,908165,938
534.1300ON CALL SALARIES177005596100
534.1400OTHER SALARIES, OT, HOLIDAY17,91421,93710,0009,85216,88417,357
534.1500SPECIFIED COMPENSATION000000
534.2100FICA TAXES10,87512,91613,8627,6779,79713,418
534.2101MEDICARE TAXES2,5442,5633,2421,4482,2913,138
534.2200FRS RETIREMENT CONTRIBUTIONS2,6114,92305,1038,7488,993
534.2201REGULAR EMPLOYEE PENSION PLAN11,88229,80938,39914,93725,60824,185
534.2202DEFERRED COMP -CITY SHARE5291,740198134228221
534.2203REGULAR EMPLOYEE Defined Contribution PLAN5,1216,60512,5992,8824,94413,082
534.2300GROUP INSURANCE28,71338,80336,82921,56836,97253,442
534.2301GROUP INSURANCE (DEPENDENT)8,8239,2029,34380000
534.2302GROUP INSURANCE (RETIREES)3,3033,5644,5903,4615,9286,850
534.2304GROUP INSURANCE HRA5,0489,36510,0007,6418,4327,180
534.2400WORKMEN'S COMPENSATION INSURANCE1,5644,4023,8651,7843,0603,765
534.3100PROFESSIONAL SERVICES09441,800001,000
534.3200ACCOUNTING & AUDITING3,8854,0955,0754,2075,7265,726
534.3400CONTRACTUAL SERVICES0013,5841,6922,9043,049
534.3403IT SUPPORT CONTRACTS5,0876,3788,9256,6788,92511,145
534.4000TRAVEL PER DIEM002000200200
534.4100COMMUNICATION SERVICE49047760075132500
534.4200POSTAGE AND FREIGHT7512,2152,00001,0001,000
534.4300UTILITY SERVICES000000
534.4400RENTALS003,000003,000
534.4500GENERAL INSURANCE17,22523,57521,20510,27017,60420,246
534.4600REPAIR AND MAINTENANCE90,43677,20865,00054,53878,50080,000
534.4900OTHER CURRENT CHARGES5,0414,2385,5004,5897,8706,500
534.4901LANDFILL CHARGES174,271105,669150,00060,790106,000145,000
534.5100OFFICE SUPPLIES000000
534.5200OPERATING SUPPLIES13,62836,31116,5009,50616,30016,500
534.5201IT OPERATING SUPPLIES1746621,230155264950
534.5202OPERATING SUPPLIES - FUEL57,36056,16961,25039,27170,00067,000
534.5208IT LICENSES3,7162,8994,1782,7274,1786,053
534.5401EDUCATION AND TRAINING145544,00002,0004,000
534.5902BAD DEBT EXPENSE(82)(153)0000
582.7205INTEREST (2020 PETERBILT)2,3424730000
582.7206INTEREST (2024 PETERBILT 520)021,13517,1329,29917,13212,902
", "rows": [ { "row_index": 0, "location": [ 19.44, 694.7256, 589.68, 705.2532 ], "cells": [ { "location": [ 19.44, 694.7256, 90.72, 705.2532 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 694.7256, 162, 705.2532 ], "text": "SANITATION EXPENDITURES - 3400", "html_text": "SANITATION EXPENDITURES - 3400", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 694.7256, 233.28, 705.2532 ], "text": "2023-2024", "html_text": "2023-2024", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 694.7256, 304.56, 705.2532 ], "text": "2024-2025", "html_text": "2024-2025", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 694.7256, 375.84, 705.2532 ], "text": "Budget", "html_text": "Budget", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 694.7256, 447.12, 705.2532 ], "text": "to Date", "html_text": "to Date", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 694.7256, 518.4, 705.2532 ], "text": "2025-2026", "html_text": "2025-2026", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 694.7256, 589.68, 705.2532 ], "text": "Budget", "html_text": "Budget", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 19.44, 684.1979, 589.68, 694.7256 ], "cells": [ { "location": [ 19.44, 684.1979, 90.72, 694.7256 ], "text": "534.1100", "html_text": "534.1100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 684.1979, 162, 694.7256 ], "text": "EXECUTIVE SALARIES", "html_text": "EXECUTIVE SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 684.1979, 233.28, 694.7256 ], "text": "30,804", "html_text": "30,804", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 684.1979, 304.56, 694.7256 ], "text": "33,477", "html_text": "33,477", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 684.1979, 375.84, 694.7256 ], "text": "32,130", "html_text": "32,130", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 684.1979, 447.12, 694.7256 ], "text": "19,525", "html_text": "19,525", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 684.1979, 518.4, 694.7256 ], "text": "32,130", "html_text": "32,130", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 684.1979, 589.68, 694.7256 ], "text": "33,030", "html_text": "33,030", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 19.44, 673.6703, 589.68, 684.1979 ], "cells": [ { "location": [ 19.44, 673.6703, 90.72, 684.1979 ], "text": "534.1200", "html_text": "534.1200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 673.6703, 162, 684.1979 ], "text": "REGULAR SALARIES", "html_text": "REGULAR SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 673.6703, 233.28, 684.1979 ], "text": "174,994", "html_text": "174,994", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 673.6703, 304.56, 684.1979 ], "text": "187,346", "html_text": "187,346", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 673.6703, 375.84, 684.1979 ], "text": "181,449", "html_text": "181,449", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 673.6703, 447.12, 684.1979 ], "text": "83,672", "html_text": "83,672", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 673.6703, 518.4, 684.1979 ], "text": "108,908", "html_text": "108,908", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 673.6703, 589.68, 684.1979 ], "text": "165,938", "html_text": "165,938", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 19.44, 663.1427, 589.68, 673.6703 ], "cells": [ { "location": [ 19.44, 663.1427, 90.72, 673.6703 ], "text": "534.1300", "html_text": "534.1300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 663.1427, 162, 673.6703 ], "text": "ON CALL SALARIES", "html_text": "ON CALL SALARIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 663.1427, 233.28, 673.6703 ], "text": "177", "html_text": "177", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 663.1427, 304.56, 673.6703 ], "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": [ 304.56, 663.1427, 375.84, 673.6703 ], "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" }, { "location": [ 375.84, 663.1427, 447.12, 673.6703 ], "text": "55", "html_text": "55", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 663.1427, 518.4, 673.6703 ], "text": "96", "html_text": "96", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 663.1427, 589.68, 673.6703 ], "text": "100", "html_text": "100", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 19.44, 652.615, 589.68, 663.1427 ], "cells": [ { "location": [ 19.44, 652.615, 90.72, 663.1427 ], "text": "534.1400", "html_text": "534.1400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 652.615, 162, 663.1427 ], "text": "OTHER SALARIES, OT, HOLIDAY", "html_text": "OTHER SALARIES, OT, HOLIDAY", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 652.615, 233.28, 663.1427 ], "text": "17,914", "html_text": "17,914", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 652.615, 304.56, 663.1427 ], "text": "21,937", "html_text": "21,937", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 652.615, 375.84, 663.1427 ], "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/1" }, { "location": [ 375.84, 652.615, 447.12, 663.1427 ], "text": "9,852", "html_text": "9,852", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 652.615, 518.4, 663.1427 ], "text": "16,884", "html_text": "16,884", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 652.615, 589.68, 663.1427 ], "text": "17,357", "html_text": "17,357", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 19.44, 642.0874, 589.68, 652.615 ], "cells": [ { "location": [ 19.44, 642.0874, 90.72, 652.615 ], "text": "534.1500", "html_text": "534.1500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 642.0874, 162, 652.615 ], "text": "SPECIFIED COMPENSATION", "html_text": "SPECIFIED COMPENSATION", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 642.0874, 233.28, 652.615 ], "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": [ 233.28, 642.0874, 304.56, 652.615 ], "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": [ 304.56, 642.0874, 375.84, 652.615 ], "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" }, { "location": [ 375.84, 642.0874, 447.12, 652.615 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 642.0874, 518.4, 652.615 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 642.0874, 589.68, 652.615 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 19.44, 631.5597, 589.68, 642.0874 ], "cells": [ { "location": [ 19.44, 631.5597, 90.72, 642.0874 ], "text": "534.2100", "html_text": "534.2100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 631.5597, 162, 642.0874 ], "text": "FICA TAXES", "html_text": "FICA TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 631.5597, 233.28, 642.0874 ], "text": "10,875", "html_text": "10,875", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 631.5597, 304.56, 642.0874 ], "text": "12,916", "html_text": "12,916", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 631.5597, 375.84, 642.0874 ], "text": "13,862", "html_text": "13,862", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 631.5597, 447.12, 642.0874 ], "text": "7,677", "html_text": "7,677", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 631.5597, 518.4, 642.0874 ], "text": "9,797", "html_text": "9,797", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 631.5597, 589.68, 642.0874 ], "text": "13,418", "html_text": "13,418", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 19.44, 621.0321, 589.68, 631.5597 ], "cells": [ { "location": [ 19.44, 621.0321, 90.72, 631.5597 ], "text": "534.2101", "html_text": "534.2101", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 621.0321, 162, 631.5597 ], "text": "MEDICARE TAXES", "html_text": "MEDICARE TAXES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 621.0321, 233.28, 631.5597 ], "text": "2,544", "html_text": "2,544", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 621.0321, 304.56, 631.5597 ], "text": "2,563", "html_text": "2,563", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 621.0321, 375.84, 631.5597 ], "text": "3,242", "html_text": "3,242", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 621.0321, 447.12, 631.5597 ], "text": "1,448", "html_text": "1,448", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 621.0321, 518.4, 631.5597 ], "text": "2,291", "html_text": "2,291", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 621.0321, 589.68, 631.5597 ], "text": "3,138", "html_text": "3,138", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 19.44, 610.5045, 589.68, 621.0321 ], "cells": [ { "location": [ 19.44, 610.5045, 90.72, 621.0321 ], "text": "534.2200", "html_text": "534.2200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 610.5045, 162, 621.0321 ], "text": "FRS RETIREMENT CONTRIBUTIONS", "html_text": "FRS RETIREMENT CONTRIBUTIONS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 610.5045, 233.28, 621.0321 ], "text": "2,611", "html_text": "2,611", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 610.5045, 304.56, 621.0321 ], "text": "4,923", "html_text": "4,923", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 610.5045, 375.84, 621.0321 ], "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" }, { "location": [ 375.84, 610.5045, 447.12, 621.0321 ], "text": "5,103", "html_text": "5,103", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 610.5045, 518.4, 621.0321 ], "text": "8,748", "html_text": "8,748", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 610.5045, 589.68, 621.0321 ], "text": "8,993", "html_text": "8,993", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 19.44, 599.9768, 589.68, 610.5045 ], "cells": [ { "location": [ 19.44, 599.9768, 90.72, 610.5045 ], "text": "534.2201", "html_text": "534.2201", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 599.9768, 162, 610.5045 ], "text": "REGULAR EMPLOYEE PENSION PLAN", "html_text": "REGULAR EMPLOYEE PENSION PLAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 599.9768, 233.28, 610.5045 ], "text": "11,882", "html_text": "11,882", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 599.9768, 304.56, 610.5045 ], "text": "29,809", "html_text": "29,809", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 599.9768, 375.84, 610.5045 ], "text": "38,399", "html_text": "38,399", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 599.9768, 447.12, 610.5045 ], "text": "14,937", "html_text": "14,937", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 599.9768, 518.4, 610.5045 ], "text": "25,608", "html_text": "25,608", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 599.9768, 589.68, 610.5045 ], "text": "24,185", "html_text": "24,185", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 10, "location": [ 19.44, 589.4492, 589.68, 599.9768 ], "cells": [ { "location": [ 19.44, 589.4492, 90.72, 599.9768 ], "text": "534.2202", "html_text": "534.2202", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 589.4492, 162, 599.9768 ], "text": "DEFERRED COMP -CITY SHARE", "html_text": "DEFERRED COMP -CITY SHARE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 589.4492, 233.28, 599.9768 ], "text": "529", "html_text": "529", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 589.4492, 304.56, 599.9768 ], "text": "1,740", "html_text": "1,740", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 589.4492, 375.84, 599.9768 ], "text": "198", "html_text": "198", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 589.4492, 447.12, 599.9768 ], "text": "134", "html_text": "134", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 589.4492, 518.4, 599.9768 ], "text": "228", "html_text": "228", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 589.4492, 589.68, 599.9768 ], "text": "221", "html_text": "221", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 11, "location": [ 19.44, 578.9216, 589.68, 589.4492 ], "cells": [ { "location": [ 19.44, 578.9216, 90.72, 589.4492 ], "text": "534.2203", "html_text": "534.2203", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 578.9216, 162, 589.4492 ], "text": "REGULAR EMPLOYEE Defined Contribution PLAN", "html_text": "REGULAR EMPLOYEE Defined Contribution PLAN", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 578.9216, 233.28, 589.4492 ], "text": "5,121", "html_text": "5,121", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 578.9216, 304.56, 589.4492 ], "text": "6,605", "html_text": "6,605", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 578.9216, 375.84, 589.4492 ], "text": "12,599", "html_text": "12,599", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 578.9216, 447.12, 589.4492 ], "text": "2,882", "html_text": "2,882", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 578.9216, 518.4, 589.4492 ], "text": "4,944", "html_text": "4,944", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 578.9216, 589.68, 589.4492 ], "text": "13,082", "html_text": "13,082", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 12, "location": [ 19.44, 568.3939, 589.68, 578.9216 ], "cells": [ { "location": [ 19.44, 568.3939, 90.72, 578.9216 ], "text": "534.2300", "html_text": "534.2300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 568.3939, 162, 578.9216 ], "text": "GROUP INSURANCE", "html_text": "GROUP INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 568.3939, 233.28, 578.9216 ], "text": "28,713", "html_text": "28,713", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 568.3939, 304.56, 578.9216 ], "text": "38,803", "html_text": "38,803", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 568.3939, 375.84, 578.9216 ], "text": "36,829", "html_text": "36,829", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 568.3939, 447.12, 578.9216 ], "text": "21,568", "html_text": "21,568", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 568.3939, 518.4, 578.9216 ], "text": "36,972", "html_text": "36,972", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 568.3939, 589.68, 578.9216 ], "text": "53,442", "html_text": "53,442", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 13, "location": [ 19.44, 557.8663, 589.68, 568.3939 ], "cells": [ { "location": [ 19.44, 557.8663, 90.72, 568.3939 ], "text": "534.2301", "html_text": "534.2301", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 557.8663, 162, 568.3939 ], "text": "GROUP INSURANCE (DEPENDENT)", "html_text": "GROUP INSURANCE (DEPENDENT)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 557.8663, 233.28, 568.3939 ], "text": "8,823", "html_text": "8,823", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 557.8663, 304.56, 568.3939 ], "text": "9,202", "html_text": "9,202", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 557.8663, 375.84, 568.3939 ], "text": "9,343", "html_text": "9,343", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 557.8663, 447.12, 568.3939 ], "text": "800", "html_text": "800", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 557.8663, 518.4, 568.3939 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 557.8663, 589.68, 568.3939 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 14, "location": [ 19.44, 547.3387, 589.68, 557.8663 ], "cells": [ { "location": [ 19.44, 547.3387, 90.72, 557.8663 ], "text": "534.2302", "html_text": "534.2302", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 547.3387, 162, 557.8663 ], "text": "GROUP INSURANCE (RETIREES)", "html_text": "GROUP INSURANCE (RETIREES)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 547.3387, 233.28, 557.8663 ], "text": "3,303", "html_text": "3,303", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 547.3387, 304.56, 557.8663 ], "text": "3,564", "html_text": "3,564", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 547.3387, 375.84, 557.8663 ], "text": "4,590", "html_text": "4,590", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 547.3387, 447.12, 557.8663 ], "text": "3,461", "html_text": "3,461", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 547.3387, 518.4, 557.8663 ], "text": "5,928", "html_text": "5,928", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 547.3387, 589.68, 557.8663 ], "text": "6,850", "html_text": "6,850", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 15, "location": [ 19.44, 536.811, 589.68, 547.3387 ], "cells": [ { "location": [ 19.44, 536.811, 90.72, 547.3387 ], "text": "534.2304", "html_text": "534.2304", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 536.811, 162, 547.3387 ], "text": "GROUP INSURANCE HRA", "html_text": "GROUP INSURANCE HRA", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 536.811, 233.28, 547.3387 ], "text": "5,048", "html_text": "5,048", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 536.811, 304.56, 547.3387 ], "text": "9,365", "html_text": "9,365", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 536.811, 375.84, 547.3387 ], "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/1" }, { "location": [ 375.84, 536.811, 447.12, 547.3387 ], "text": "7,641", "html_text": "7,641", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 536.811, 518.4, 547.3387 ], "text": "8,432", "html_text": "8,432", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 536.811, 589.68, 547.3387 ], "text": "7,180", "html_text": "7,180", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 16, "location": [ 19.44, 526.2834, 589.68, 536.811 ], "cells": [ { "location": [ 19.44, 526.2834, 90.72, 536.811 ], "text": "534.2400", "html_text": "534.2400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 526.2834, 162, 536.811 ], "text": "WORKMEN'S COMPENSATION INSURANCE", "html_text": "WORKMEN'S COMPENSATION INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 526.2834, 233.28, 536.811 ], "text": "1,564", "html_text": "1,564", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 526.2834, 304.56, 536.811 ], "text": "4,402", "html_text": "4,402", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 526.2834, 375.84, 536.811 ], "text": "3,865", "html_text": "3,865", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 526.2834, 447.12, 536.811 ], "text": "1,784", "html_text": "1,784", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 526.2834, 518.4, 536.811 ], "text": "3,060", "html_text": "3,060", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 526.2834, 589.68, 536.811 ], "text": "3,765", "html_text": "3,765", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 17, "location": [ 19.44, 515.7558, 589.68, 526.2834 ], "cells": [ { "location": [ 19.44, 515.7558, 90.72, 526.2834 ], "text": "534.3100", "html_text": "534.3100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 515.7558, 162, 526.2834 ], "text": "PROFESSIONAL SERVICES", "html_text": "PROFESSIONAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 515.7558, 233.28, 526.2834 ], "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": [ 233.28, 515.7558, 304.56, 526.2834 ], "text": "944", "html_text": "944", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 515.7558, 375.84, 526.2834 ], "text": "1,800", "html_text": "1,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 515.7558, 447.12, 526.2834 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 515.7558, 518.4, 526.2834 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 515.7558, 589.68, 526.2834 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 18, "location": [ 19.44, 505.2281, 589.68, 515.7558 ], "cells": [ { "location": [ 19.44, 505.2281, 90.72, 515.7558 ], "text": "534.3200", "html_text": "534.3200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 505.2281, 162, 515.7558 ], "text": "ACCOUNTING & AUDITING", "html_text": "ACCOUNTING & AUDITING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 505.2281, 233.28, 515.7558 ], "text": "3,885", "html_text": "3,885", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 505.2281, 304.56, 515.7558 ], "text": "4,095", "html_text": "4,095", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 505.2281, 375.84, 515.7558 ], "text": "5,075", "html_text": "5,075", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 505.2281, 447.12, 515.7558 ], "text": "4,207", "html_text": "4,207", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 505.2281, 518.4, 515.7558 ], "text": "5,726", "html_text": "5,726", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 505.2281, 589.68, 515.7558 ], "text": "5,726", "html_text": "5,726", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 19, "location": [ 19.44, 494.7005, 589.68, 505.2281 ], "cells": [ { "location": [ 19.44, 494.7005, 90.72, 505.2281 ], "text": "534.3400", "html_text": "534.3400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 494.7005, 162, 505.2281 ], "text": "CONTRACTUAL SERVICES", "html_text": "CONTRACTUAL SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 494.7005, 233.28, 505.2281 ], "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": [ 233.28, 494.7005, 304.56, 505.2281 ], "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": [ 304.56, 494.7005, 375.84, 505.2281 ], "text": "13,584", "html_text": "13,584", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 494.7005, 447.12, 505.2281 ], "text": "1,692", "html_text": "1,692", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 494.7005, 518.4, 505.2281 ], "text": "2,904", "html_text": "2,904", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 494.7005, 589.68, 505.2281 ], "text": "3,049", "html_text": "3,049", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 20, "location": [ 19.44, 484.1728, 589.68, 494.7005 ], "cells": [ { "location": [ 19.44, 484.1728, 90.72, 494.7005 ], "text": "534.3403", "html_text": "534.3403", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 484.1728, 162, 494.7005 ], "text": "IT SUPPORT CONTRACTS", "html_text": "IT SUPPORT CONTRACTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 484.1728, 233.28, 494.7005 ], "text": "5,087", "html_text": "5,087", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 484.1728, 304.56, 494.7005 ], "text": "6,378", "html_text": "6,378", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 484.1728, 375.84, 494.7005 ], "text": "8,925", "html_text": "8,925", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 484.1728, 447.12, 494.7005 ], "text": "6,678", "html_text": "6,678", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 484.1728, 518.4, 494.7005 ], "text": "8,925", "html_text": "8,925", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 484.1728, 589.68, 494.7005 ], "text": "11,145", "html_text": "11,145", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 21, "location": [ 19.44, 473.6452, 589.68, 484.1728 ], "cells": [ { "location": [ 19.44, 473.6452, 90.72, 484.1728 ], "text": "534.4000", "html_text": "534.4000", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 473.6452, 162, 484.1728 ], "text": "TRAVEL PER DIEM", "html_text": "TRAVEL PER DIEM", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 473.6452, 233.28, 484.1728 ], "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": [ 233.28, 473.6452, 304.56, 484.1728 ], "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": [ 304.56, 473.6452, 375.84, 484.1728 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 473.6452, 447.12, 484.1728 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 473.6452, 518.4, 484.1728 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 473.6452, 589.68, 484.1728 ], "text": "200", "html_text": "200", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 22, "location": [ 19.44, 463.1176, 589.68, 473.6452 ], "cells": [ { "location": [ 19.44, 463.1176, 90.72, 473.6452 ], "text": "534.4100", "html_text": "534.4100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 463.1176, 162, 473.6452 ], "text": "COMMUNICATION SERVICE", "html_text": "COMMUNICATION SERVICE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 463.1176, 233.28, 473.6452 ], "text": "490", "html_text": "490", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 463.1176, 304.56, 473.6452 ], "text": "477", "html_text": "477", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 463.1176, 375.84, 473.6452 ], "text": "600", "html_text": "600", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 463.1176, 447.12, 473.6452 ], "text": "75", "html_text": "75", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 463.1176, 518.4, 473.6452 ], "text": "132", "html_text": "132", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 463.1176, 589.68, 473.6452 ], "text": "500", "html_text": "500", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 23, "location": [ 19.44, 452.5899, 589.68, 463.1176 ], "cells": [ { "location": [ 19.44, 452.5899, 90.72, 463.1176 ], "text": "534.4200", "html_text": "534.4200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 452.5899, 162, 463.1176 ], "text": "POSTAGE AND FREIGHT", "html_text": "POSTAGE AND FREIGHT", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 452.5899, 233.28, 463.1176 ], "text": "751", "html_text": "751", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 452.5899, 304.56, 463.1176 ], "text": "2,215", "html_text": "2,215", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 452.5899, 375.84, 463.1176 ], "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/1" }, { "location": [ 375.84, 452.5899, 447.12, 463.1176 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 452.5899, 518.4, 463.1176 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 452.5899, 589.68, 463.1176 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 24, "location": [ 19.44, 442.0623, 589.68, 452.5899 ], "cells": [ { "location": [ 19.44, 442.0623, 90.72, 452.5899 ], "text": "534.4300", "html_text": "534.4300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 442.0623, 162, 452.5899 ], "text": "UTILITY SERVICES", "html_text": "UTILITY SERVICES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 442.0623, 233.28, 452.5899 ], "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": [ 233.28, 442.0623, 304.56, 452.5899 ], "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": [ 304.56, 442.0623, 375.84, 452.5899 ], "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" }, { "location": [ 375.84, 442.0623, 447.12, 452.5899 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 442.0623, 518.4, 452.5899 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 442.0623, 589.68, 452.5899 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 25, "location": [ 19.44, 431.5347, 589.68, 442.0623 ], "cells": [ { "location": [ 19.44, 431.5347, 90.72, 442.0623 ], "text": "534.4400", "html_text": "534.4400", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 431.5347, 162, 442.0623 ], "text": "RENTALS", "html_text": "RENTALS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 431.5347, 233.28, 442.0623 ], "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": [ 233.28, 431.5347, 304.56, 442.0623 ], "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": [ 304.56, 431.5347, 375.84, 442.0623 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 431.5347, 447.12, 442.0623 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 431.5347, 518.4, 442.0623 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 431.5347, 589.68, 442.0623 ], "text": "3,000", "html_text": "3,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 26, "location": [ 19.44, 421.007, 589.68, 431.5347 ], "cells": [ { "location": [ 19.44, 421.007, 90.72, 431.5347 ], "text": "534.4500", "html_text": "534.4500", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 421.007, 162, 431.5347 ], "text": "GENERAL INSURANCE", "html_text": "GENERAL INSURANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 421.007, 233.28, 431.5347 ], "text": "17,225", "html_text": "17,225", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 421.007, 304.56, 431.5347 ], "text": "23,575", "html_text": "23,575", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 421.007, 375.84, 431.5347 ], "text": "21,205", "html_text": "21,205", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 421.007, 447.12, 431.5347 ], "text": "10,270", "html_text": "10,270", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 421.007, 518.4, 431.5347 ], "text": "17,604", "html_text": "17,604", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 421.007, 589.68, 431.5347 ], "text": "20,246", "html_text": "20,246", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 27, "location": [ 19.44, 410.4794, 589.68, 421.007 ], "cells": [ { "location": [ 19.44, 410.4794, 90.72, 421.007 ], "text": "534.4600", "html_text": "534.4600", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 410.4794, 162, 421.007 ], "text": "REPAIR AND MAINTENANCE", "html_text": "REPAIR AND MAINTENANCE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 410.4794, 233.28, 421.007 ], "text": "90,436", "html_text": "90,436", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 410.4794, 304.56, 421.007 ], "text": "77,208", "html_text": "77,208", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 410.4794, 375.84, 421.007 ], "text": "65,000", "html_text": "65,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 410.4794, 447.12, 421.007 ], "text": "54,538", "html_text": "54,538", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 410.4794, 518.4, 421.007 ], "text": "78,500", "html_text": "78,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 410.4794, 589.68, 421.007 ], "text": "80,000", "html_text": "80,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 28, "location": [ 19.44, 399.9518, 589.68, 410.4794 ], "cells": [ { "location": [ 19.44, 399.9518, 90.72, 410.4794 ], "text": "534.4900", "html_text": "534.4900", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 399.9518, 162, 410.4794 ], "text": "OTHER CURRENT CHARGES", "html_text": "OTHER CURRENT CHARGES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 399.9518, 233.28, 410.4794 ], "text": "5,041", "html_text": "5,041", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 399.9518, 304.56, 410.4794 ], "text": "4,238", "html_text": "4,238", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 399.9518, 375.84, 410.4794 ], "text": "5,500", "html_text": "5,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 399.9518, 447.12, 410.4794 ], "text": "4,589", "html_text": "4,589", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 399.9518, 518.4, 410.4794 ], "text": "7,870", "html_text": "7,870", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 399.9518, 589.68, 410.4794 ], "text": "6,500", "html_text": "6,500", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 29, "location": [ 19.44, 389.4241, 589.68, 399.9518 ], "cells": [ { "location": [ 19.44, 389.4241, 90.72, 399.9518 ], "text": "534.4901", "html_text": "534.4901", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 389.4241, 162, 399.9518 ], "text": "LANDFILL CHARGES", "html_text": "LANDFILL CHARGES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 389.4241, 233.28, 399.9518 ], "text": "174,271", "html_text": "174,271", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 389.4241, 304.56, 399.9518 ], "text": "105,669", "html_text": "105,669", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 389.4241, 375.84, 399.9518 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 389.4241, 447.12, 399.9518 ], "text": "60,790", "html_text": "60,790", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 389.4241, 518.4, 399.9518 ], "text": "106,000", "html_text": "106,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 389.4241, 589.68, 399.9518 ], "text": "145,000", "html_text": "145,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 30, "location": [ 19.44, 378.8965, 589.68, 389.4241 ], "cells": [ { "location": [ 19.44, 378.8965, 90.72, 389.4241 ], "text": "534.5100", "html_text": "534.5100", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 378.8965, 162, 389.4241 ], "text": "OFFICE SUPPLIES", "html_text": "OFFICE SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 378.8965, 233.28, 389.4241 ], "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": [ 233.28, 378.8965, 304.56, 389.4241 ], "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": [ 304.56, 378.8965, 375.84, 389.4241 ], "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" }, { "location": [ 375.84, 378.8965, 447.12, 389.4241 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 378.8965, 518.4, 389.4241 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 378.8965, 589.68, 389.4241 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 31, "location": [ 19.44, 368.3689, 589.68, 378.8965 ], "cells": [ { "location": [ 19.44, 368.3689, 90.72, 378.8965 ], "text": "534.5200", "html_text": "534.5200", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 368.3689, 162, 378.8965 ], "text": "OPERATING SUPPLIES", "html_text": "OPERATING SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 368.3689, 233.28, 378.8965 ], "text": "13,628", "html_text": "13,628", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 368.3689, 304.56, 378.8965 ], "text": "36,311", "html_text": "36,311", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 368.3689, 375.84, 378.8965 ], "text": "16,500", "html_text": "16,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 368.3689, 447.12, 378.8965 ], "text": "9,506", "html_text": "9,506", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 368.3689, 518.4, 378.8965 ], "text": "16,300", "html_text": "16,300", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 368.3689, 589.68, 378.8965 ], "text": "16,500", "html_text": "16,500", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 32, "location": [ 19.44, 357.8412, 589.68, 368.3689 ], "cells": [ { "location": [ 19.44, 357.8412, 90.72, 368.3689 ], "text": "534.5201", "html_text": "534.5201", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 357.8412, 162, 368.3689 ], "text": "IT OPERATING SUPPLIES", "html_text": "IT OPERATING SUPPLIES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 357.8412, 233.28, 368.3689 ], "text": "174", "html_text": "174", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 357.8412, 304.56, 368.3689 ], "text": "662", "html_text": "662", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 357.8412, 375.84, 368.3689 ], "text": "1,230", "html_text": "1,230", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 357.8412, 447.12, 368.3689 ], "text": "155", "html_text": "155", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 357.8412, 518.4, 368.3689 ], "text": "264", "html_text": "264", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 357.8412, 589.68, 368.3689 ], "text": "950", "html_text": "950", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 33, "location": [ 19.44, 347.3136, 589.68, 357.8412 ], "cells": [ { "location": [ 19.44, 347.3136, 90.72, 357.8412 ], "text": "534.5202", "html_text": "534.5202", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 347.3136, 162, 357.8412 ], "text": "OPERATING SUPPLIES - FUEL", "html_text": "OPERATING SUPPLIES - FUEL", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 347.3136, 233.28, 357.8412 ], "text": "57,360", "html_text": "57,360", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 347.3136, 304.56, 357.8412 ], "text": "56,169", "html_text": "56,169", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 347.3136, 375.84, 357.8412 ], "text": "61,250", "html_text": "61,250", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 347.3136, 447.12, 357.8412 ], "text": "39,271", "html_text": "39,271", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 347.3136, 518.4, 357.8412 ], "text": "70,000", "html_text": "70,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 347.3136, 589.68, 357.8412 ], "text": "67,000", "html_text": "67,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 34, "location": [ 19.44, 336.7859, 589.68, 347.3136 ], "cells": [ { "location": [ 19.44, 336.7859, 90.72, 347.3136 ], "text": "534.5208", "html_text": "534.5208", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 336.7859, 162, 347.3136 ], "text": "IT LICENSES", "html_text": "IT LICENSES", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 336.7859, 233.28, 347.3136 ], "text": "3,716", "html_text": "3,716", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 336.7859, 304.56, 347.3136 ], "text": "2,899", "html_text": "2,899", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 336.7859, 375.84, 347.3136 ], "text": "4,178", "html_text": "4,178", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 336.7859, 447.12, 347.3136 ], "text": "2,727", "html_text": "2,727", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 336.7859, 518.4, 347.3136 ], "text": "4,178", "html_text": "4,178", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 336.7859, 589.68, 347.3136 ], "text": "6,053", "html_text": "6,053", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 35, "location": [ 19.44, 326.2583, 589.68, 336.7859 ], "cells": [ { "location": [ 19.44, 326.2583, 90.72, 336.7859 ], "text": "534.5401", "html_text": "534.5401", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 326.2583, 162, 336.7859 ], "text": "EDUCATION AND TRAINING", "html_text": "EDUCATION AND TRAINING", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 326.2583, 233.28, 336.7859 ], "text": "145", "html_text": "145", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 326.2583, 304.56, 336.7859 ], "text": "54", "html_text": "54", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 326.2583, 375.84, 336.7859 ], "text": "4,000", "html_text": "4,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 326.2583, 447.12, 336.7859 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 326.2583, 518.4, 336.7859 ], "text": "2,000", "html_text": "2,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 326.2583, 589.68, 336.7859 ], "text": "4,000", "html_text": "4,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 36, "location": [ 19.44, 315.7307, 589.68, 326.2583 ], "cells": [ { "location": [ 19.44, 315.7307, 90.72, 326.2583 ], "text": "534.5902", "html_text": "534.5902", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 315.7307, 162, 326.2583 ], "text": "BAD DEBT EXPENSE", "html_text": "BAD DEBT EXPENSE", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 315.7307, 233.28, 326.2583 ], "text": "(82)", "html_text": "(82)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 315.7307, 304.56, 326.2583 ], "text": "(153)", "html_text": "(153)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 315.7307, 375.84, 326.2583 ], "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" }, { "location": [ 375.84, 315.7307, 447.12, 326.2583 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 315.7307, 518.4, 326.2583 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 315.7307, 589.68, 326.2583 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 37, "location": [ 19.44, 305.203, 589.68, 315.7307 ], "cells": [ { "location": [ 19.44, 305.203, 90.72, 315.7307 ], "text": "582.7205", "html_text": "582.7205", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 305.203, 162, 315.7307 ], "text": "INTEREST (2020 PETERBILT)", "html_text": "INTEREST (2020 PETERBILT)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 305.203, 233.28, 315.7307 ], "text": "2,342", "html_text": "2,342", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 233.28, 305.203, 304.56, 315.7307 ], "text": "473", "html_text": "473", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 305.203, 375.84, 315.7307 ], "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" }, { "location": [ 375.84, 305.203, 447.12, 315.7307 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 305.203, 518.4, 315.7307 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 305.203, 589.68, 315.7307 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 38, "location": [ 19.44, 294.6754, 589.68, 305.203 ], "cells": [ { "location": [ 19.44, 294.6754, 90.72, 305.203 ], "text": "582.7206", "html_text": "582.7206", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 90.72, 294.6754, 162, 305.203 ], "text": "INTEREST (2024 PETERBILT 520)", "html_text": "INTEREST (2024 PETERBILT 520)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 162, 294.6754, 233.28, 305.203 ], "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": [ 233.28, 294.6754, 304.56, 305.203 ], "text": "21,135", "html_text": "21,135", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 304.56, 294.6754, 375.84, 305.203 ], "text": "17,132", "html_text": "17,132", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 375.84, 294.6754, 447.12, 305.203 ], "text": "9,299", "html_text": "9,299", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 447.12, 294.6754, 518.4, 305.203 ], "text": "17,132", "html_text": "17,132", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 518.4, 294.6754, 589.68, 305.203 ], "text": "12,902", "html_text": "12,902", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 39, "n_cols": 8, "ref": "#/tables/1", "reading_order": 1 }, { "page": 37, "type": "TEXT", "location": { "l": 177.6, "t": 283.3971, "r": 588.48, "b": 271.6389 }, "text": "***SANITATION EXP. TOTAL*** 679,371 709,001 737,685 375,037 585,629 735,470", "reading_order": 2 }, { "page": 37, "type": "TABLE", "location": { "l": 70.32, "t": 261.3204, "r": 587.76, "b": 227.2456 }, "text": "
BUDGET EXCESS/DEFICIENCY186,474269,891166,996158,665334,990391,204
Less Cash Provided From Operations For Capital86,249130,88791,56815,00062,850213,798
Net income after Capitalization (Fund Balance Additions)100,225139,00475,428143,665272,140177,406
", "rows": [ { "row_index": 0, "location": [ 70.32, 249.9621, 587.76, 261.3204 ], "cells": [ { "location": [ 70.32, 249.9621, 144.24, 261.3204 ], "text": "BUDGET EXCESS/DEFICIENCY", "html_text": "BUDGET EXCESS/DEFICIENCY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 144.24, 249.9621, 218.16, 261.3204 ], "text": "186,474", "html_text": "186,474", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 218.16, 249.9621, 292.08, 261.3204 ], "text": "269,891", "html_text": "269,891", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.08, 249.9621, 366, 261.3204 ], "text": "166,996", "html_text": "166,996", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 366, 249.9621, 439.92, 261.3204 ], "text": "158,665", "html_text": "158,665", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 439.92, 249.9621, 513.84, 261.3204 ], "text": "334,990", "html_text": "334,990", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 513.84, 249.9621, 587.76, 261.3204 ], "text": "391,204", "html_text": "391,204", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 1, "location": [ 70.32, 238.6039, 587.76, 249.9621 ], "cells": [ { "location": [ 70.32, 238.6039, 144.24, 249.9621 ], "text": "Less Cash Provided From Operations For Capital", "html_text": "Less Cash Provided From Operations For Capital", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 144.24, 238.6039, 218.16, 249.9621 ], "text": "86,249", "html_text": "86,249", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 218.16, 238.6039, 292.08, 249.9621 ], "text": "130,887", "html_text": "130,887", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.08, 238.6039, 366, 249.9621 ], "text": "91,568", "html_text": "91,568", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 366, 238.6039, 439.92, 249.9621 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 439.92, 238.6039, 513.84, 249.9621 ], "text": "62,850", "html_text": "62,850", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 513.84, 238.6039, 587.76, 249.9621 ], "text": "213,798", "html_text": "213,798", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" }, { "row_index": 2, "location": [ 70.32, 227.2456, 587.76, 238.6039 ], "cells": [ { "location": [ 70.32, 227.2456, 144.24, 238.6039 ], "text": "Net income after Capitalization (Fund Balance Additions)", "html_text": "Net income after Capitalization (Fund Balance Additions)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 144.24, 227.2456, 218.16, 238.6039 ], "text": "100,225", "html_text": "100,225", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 218.16, 227.2456, 292.08, 238.6039 ], "text": "139,004", "html_text": "139,004", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 292.08, 227.2456, 366, 238.6039 ], "text": "75,428", "html_text": "75,428", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 366, 227.2456, 439.92, 238.6039 ], "text": "143,665", "html_text": "143,665", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 439.92, 227.2456, 513.84, 238.6039 ], "text": "272,140", "html_text": "272,140", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" }, { "location": [ 513.84, 227.2456, 587.76, 238.6039 ], "text": "177,406", "html_text": "177,406", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/2" } ], "ref": "#/tables/2" } ], "n_rows": 3, "n_cols": 7, "ref": "#/tables/2", "reading_order": 3 }, { "page": 37, "type": "TEXT", "location": { "l": 517.92, "t": 34.5548, "r": 556.32, "b": 24.4763 }, "text": "Sanitation", "reading_order": 4 } ] }, { "page": 38, "items": [ { "page": 38, "type": "TEXT", "location": { "l": 135.5733, "t": 476.8077, "r": 234.9137, "b": 468.169 }, "text": "SANITATION CAPITAL BUDGET", "reading_order": 0 }, { "page": 38, "type": "TABLE", "location": { "l": 347.4516, "t": 493.3651, "r": 587.4043, "b": 468.8889 }, "text": "
2023-2024 Budget2024-2025 Budget2025-2026 Budget7 Month Actual Year to DateEstimated 2025-2026Proposed 2026-2027 Budget
", "rows": [ { "row_index": 0, "location": [ 347.4516, 468.8889, 587.4043, 493.3651 ], "cells": [ { "location": [ 347.4516, 468.8889, 387.4437, 493.3651 ], "text": "2023-2024 Budget", "html_text": "2023-2024 Budget", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 387.4437, 468.8889, 427.4358, 493.3651 ], "text": "2024-2025 Budget", "html_text": "2024-2025 Budget", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 427.4358, 468.8889, 467.428, 493.3651 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 467.428, 468.8889, 507.4201, 493.3651 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 507.4201, 468.8889, 547.4122, 493.3651 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 547.4122, 468.8889, 587.4043, 493.3651 ], "text": "Proposed 2026-2027 Budget", "html_text": "Proposed 2026-2027 Budget", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 1, "n_cols": 6, "ref": "#/tables/0", "reading_order": 1 }, { "page": 38, "type": "TEXT", "location": { "l": 20.8759, "t": 458.3305, "r": 88.0627, "b": 450.4117 }, "text": "FUNDING SOURCES:", "reading_order": 2 }, { "page": 38, "type": "TABLE", "location": { "l": 18.4764, "t": 453.7712, "r": 589.5639, "b": 299.2346 }, "text": "
CASH PROVIDED FROM OPERATIONS86,249130,88791,56815,00062,850213,798
SUNTRUST EQUIPMENT LOAN FOR NEW GARBAGE TRUCK423,0070420,00045,850507,2560
***TOTAL REVENUES***509,256130,887511,56860,850570,106213,798
CAPITAL PROJECTS:
DUMPSTERS (REPLACEMENT)15,00015,00015,00015,00015,00020,000
GARBAGE RECEPTICLES (ROLL OFF CONTAINERS)010,00000018,000
NEW GARBAGE TRUCK (TO REPLACE 2006 PETERBILT P-320) (PRINCIPAL PAYMENT)69,24935,3220000
NEW AUTOMATED SIDE LOAD GARBAGE TRUCK423,0070420,0000507,2560
2024 AUTOMATED SIDE LOAD GARBAGE TRUCK (2025 PETERBILT 520) (PRINCIPAL PAYMENT)070,56574,56845,85045,85078,798
2026 AUTOMATED SIDE LOAD GARBAGE TRUCK (PRINCIPAL PAYMENT)0000095,000
NEW SERVERS2,00000000
FOLDING MACHINE FOR CUSTOMER SERVICE002,00002,0002,000
***TOTAL EXPENSE***509,256130,887511,56860,850570,106213,798
BUDGET EXCESS/DEFICIT000000
", "rows": [ { "row_index": 0, "location": [ 18.4764, 443.4688, 589.5639, 453.7712 ], "cells": [ { "location": [ 18.4764, 443.4688, 100.0603, 453.7712 ], "text": "CASH PROVIDED FROM OPERATIONS", "html_text": "CASH PROVIDED FROM OPERATIONS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.0603, 443.4688, 181.6443, 453.7712 ], "text": "86,249", "html_text": "86,249", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 181.6443, 443.4688, 263.2282, 453.7712 ], "text": "130,887", "html_text": "130,887", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.2282, 443.4688, 344.8121, 453.7712 ], "text": "91,568", "html_text": "91,568", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.8121, 443.4688, 426.396, 453.7712 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.396, 443.4688, 507.98, 453.7712 ], "text": "62,850", "html_text": "62,850", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 507.98, 443.4688, 589.5639, 453.7712 ], "text": "213,798", "html_text": "213,798", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 18.4764, 433.1663, 589.5639, 443.4688 ], "cells": [ { "location": [ 18.4764, 433.1663, 100.0603, 443.4688 ], "text": "SUNTRUST EQUIPMENT LOAN FOR NEW GARBAGE TRUCK", "html_text": "SUNTRUST EQUIPMENT LOAN FOR NEW GARBAGE TRUCK", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.0603, 433.1663, 181.6443, 443.4688 ], "text": "423,007", "html_text": "423,007", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 181.6443, 433.1663, 263.2282, 443.4688 ], "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": [ 263.2282, 433.1663, 344.8121, 443.4688 ], "text": "420,000", "html_text": "420,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.8121, 433.1663, 426.396, 443.4688 ], "text": "45,850", "html_text": "45,850", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.396, 433.1663, 507.98, 443.4688 ], "text": "507,256", "html_text": "507,256", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 507.98, 433.1663, 589.5639, 443.4688 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 18.4764, 422.8639, 589.5639, 433.1663 ], "cells": [ { "location": [ 18.4764, 422.8639, 100.0603, 433.1663 ], "text": "***TOTAL REVENUES***", "html_text": "***TOTAL REVENUES***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.0603, 422.8639, 181.6443, 433.1663 ], "text": "509,256", "html_text": "509,256", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 181.6443, 422.8639, 263.2282, 433.1663 ], "text": "130,887", "html_text": "130,887", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.2282, 422.8639, 344.8121, 433.1663 ], "text": "511,568", "html_text": "511,568", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.8121, 422.8639, 426.396, 433.1663 ], "text": "60,850", "html_text": "60,850", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.396, 422.8639, 507.98, 433.1663 ], "text": "570,106", "html_text": "570,106", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 507.98, 422.8639, 589.5639, 433.1663 ], "text": "213,798", "html_text": "213,798", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 18.4764, 412.5614, 589.5639, 422.8639 ], "cells": [ { "location": [ 18.4764, 412.5614, 589.5639, 422.8639 ], "text": "CAPITAL PROJECTS:", "html_text": "CAPITAL PROJECTS:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 7, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 18.4764, 402.259, 589.5639, 412.5614 ], "cells": [ { "location": [ 18.4764, 402.259, 100.0603, 412.5614 ], "text": "DUMPSTERS (REPLACEMENT)", "html_text": "DUMPSTERS (REPLACEMENT)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.0603, 402.259, 181.6443, 412.5614 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 181.6443, 402.259, 263.2282, 412.5614 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.2282, 402.259, 344.8121, 412.5614 ], "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/1" }, { "location": [ 344.8121, 402.259, 426.396, 412.5614 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.396, 402.259, 507.98, 412.5614 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 507.98, 402.259, 589.5639, 412.5614 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 18.4764, 391.9566, 589.5639, 402.259 ], "cells": [ { "location": [ 18.4764, 391.9566, 100.0603, 402.259 ], "text": "GARBAGE RECEPTICLES (ROLL OFF CONTAINERS)", "html_text": "GARBAGE RECEPTICLES (ROLL OFF CONTAINERS)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.0603, 391.9566, 181.6443, 402.259 ], "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": [ 181.6443, 391.9566, 263.2282, 402.259 ], "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": [ 263.2282, 391.9566, 344.8121, 402.259 ], "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": [ 344.8121, 391.9566, 426.396, 402.259 ], "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" }, { "location": [ 426.396, 391.9566, 507.98, 402.259 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 507.98, 391.9566, 589.5639, 402.259 ], "text": "18,000", "html_text": "18,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 18.4764, 381.6541, 589.5639, 391.9566 ], "cells": [ { "location": [ 18.4764, 381.6541, 100.0603, 391.9566 ], "text": "NEW GARBAGE TRUCK (TO REPLACE 2006 PETERBILT P-320) (PRINCIPAL PAYMENT)", "html_text": "NEW GARBAGE TRUCK (TO REPLACE 2006 PETERBILT P-320) (PRINCIPAL PAYMENT)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.0603, 381.6541, 181.6443, 391.9566 ], "text": "69,249", "html_text": "69,249", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 181.6443, 381.6541, 263.2282, 391.9566 ], "text": "35,322", "html_text": "35,322", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.2282, 381.6541, 344.8121, 391.9566 ], "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": [ 344.8121, 381.6541, 426.396, 391.9566 ], "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" }, { "location": [ 426.396, 381.6541, 507.98, 391.9566 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 507.98, 381.6541, 589.5639, 391.9566 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 18.4764, 371.3517, 589.5639, 381.6541 ], "cells": [ { "location": [ 18.4764, 371.3517, 100.0603, 381.6541 ], "text": "NEW AUTOMATED SIDE LOAD GARBAGE TRUCK", "html_text": "NEW AUTOMATED SIDE LOAD GARBAGE TRUCK", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.0603, 371.3517, 181.6443, 381.6541 ], "text": "423,007", "html_text": "423,007", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 181.6443, 371.3517, 263.2282, 381.6541 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.2282, 371.3517, 344.8121, 381.6541 ], "text": "420,000", "html_text": "420,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.8121, 371.3517, 426.396, 381.6541 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.396, 371.3517, 507.98, 381.6541 ], "text": "507,256", "html_text": "507,256", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 507.98, 371.3517, 589.5639, 381.6541 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 18.4764, 361.0492, 589.5639, 371.3517 ], "cells": [ { "location": [ 18.4764, 361.0492, 100.0603, 371.3517 ], "text": "2024 AUTOMATED SIDE LOAD GARBAGE TRUCK (2025 PETERBILT 520) (PRINCIPAL PAYMENT)", "html_text": "2024 AUTOMATED SIDE LOAD GARBAGE TRUCK (2025 PETERBILT 520) (PRINCIPAL PAYMENT)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.0603, 361.0492, 181.6443, 371.3517 ], "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": [ 181.6443, 361.0492, 263.2282, 371.3517 ], "text": "70,565", "html_text": "70,565", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.2282, 361.0492, 344.8121, 371.3517 ], "text": "74,568", "html_text": "74,568", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.8121, 361.0492, 426.396, 371.3517 ], "text": "45,850", "html_text": "45,850", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.396, 361.0492, 507.98, 371.3517 ], "text": "45,850", "html_text": "45,850", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 507.98, 361.0492, 589.5639, 371.3517 ], "text": "78,798", "html_text": "78,798", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 18.4764, 350.7468, 589.5639, 361.0492 ], "cells": [ { "location": [ 18.4764, 350.7468, 100.0603, 361.0492 ], "text": "2026 AUTOMATED SIDE LOAD GARBAGE TRUCK (PRINCIPAL PAYMENT)", "html_text": "2026 AUTOMATED SIDE LOAD GARBAGE TRUCK (PRINCIPAL PAYMENT)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.0603, 350.7468, 181.6443, 361.0492 ], "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": [ 181.6443, 350.7468, 263.2282, 361.0492 ], "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": [ 263.2282, 350.7468, 344.8121, 361.0492 ], "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": [ 344.8121, 350.7468, 426.396, 361.0492 ], "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" }, { "location": [ 426.396, 350.7468, 507.98, 361.0492 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 507.98, 350.7468, 589.5639, 361.0492 ], "text": "95,000", "html_text": "95,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 10, "location": [ 18.4764, 340.4444, 589.5639, 350.7468 ], "cells": [ { "location": [ 18.4764, 340.4444, 100.0603, 350.7468 ], "text": "NEW SERVERS", "html_text": "NEW SERVERS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.0603, 340.4444, 181.6443, 350.7468 ], "text": "2,000", "html_text": "2,000", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 181.6443, 340.4444, 263.2282, 350.7468 ], "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": [ 263.2282, 340.4444, 344.8121, 350.7468 ], "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": [ 344.8121, 340.4444, 426.396, 350.7468 ], "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" }, { "location": [ 426.396, 340.4444, 507.98, 350.7468 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 507.98, 340.4444, 589.5639, 350.7468 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 11, "location": [ 18.4764, 330.1419, 589.5639, 340.4444 ], "cells": [ { "location": [ 18.4764, 330.1419, 100.0603, 340.4444 ], "text": "FOLDING MACHINE FOR CUSTOMER SERVICE", "html_text": "FOLDING MACHINE FOR CUSTOMER SERVICE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.0603, 330.1419, 181.6443, 340.4444 ], "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": [ 181.6443, 330.1419, 263.2282, 340.4444 ], "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": [ 263.2282, 330.1419, 344.8121, 340.4444 ], "text": "2,000", "html_text": "2,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.8121, 330.1419, 426.396, 340.4444 ], "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" }, { "location": [ 426.396, 330.1419, 507.98, 340.4444 ], "text": "2,000", "html_text": "2,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 507.98, 330.1419, 589.5639, 340.4444 ], "text": "2,000", "html_text": "2,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 12, "location": [ 18.4764, 319.8395, 589.5639, 330.1419 ], "cells": [ { "location": [ 18.4764, 319.8395, 100.0603, 330.1419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.0603, 319.8395, 181.6443, 330.1419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 181.6443, 319.8395, 263.2282, 330.1419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.2282, 319.8395, 344.8121, 330.1419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.8121, 319.8395, 426.396, 330.1419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.396, 319.8395, 507.98, 330.1419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 507.98, 319.8395, 589.5639, 330.1419 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 13, "location": [ 18.4764, 309.537, 589.5639, 319.8395 ], "cells": [ { "location": [ 18.4764, 309.537, 100.0603, 319.8395 ], "text": "***TOTAL EXPENSE***", "html_text": "***TOTAL EXPENSE***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.0603, 309.537, 181.6443, 319.8395 ], "text": "509,256", "html_text": "509,256", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 181.6443, 309.537, 263.2282, 319.8395 ], "text": "130,887", "html_text": "130,887", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 263.2282, 309.537, 344.8121, 319.8395 ], "text": "511,568", "html_text": "511,568", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 344.8121, 309.537, 426.396, 319.8395 ], "text": "60,850", "html_text": "60,850", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 426.396, 309.537, 507.98, 319.8395 ], "text": "570,106", "html_text": "570,106", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 507.98, 309.537, 589.5639, 319.8395 ], "text": "213,798", "html_text": "213,798", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 14, "location": [ 18.4764, 299.2346, 589.5639, 309.537 ], "cells": [ { "location": [ 18.4764, 299.2346, 100.0603, 309.537 ], "text": "BUDGET EXCESS/DEFICIT", "html_text": "BUDGET EXCESS/DEFICIT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 100.0603, 299.2346, 181.6443, 309.537 ], "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": [ 181.6443, 299.2346, 263.2282, 309.537 ], "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": [ 263.2282, 299.2346, 344.8121, 309.537 ], "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": [ 344.8121, 299.2346, 426.396, 309.537 ], "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" }, { "location": [ 426.396, 299.2346, 507.98, 309.537 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 507.98, 299.2346, 589.5639, 309.537 ], "text": "0", "html_text": "0", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 15, "n_cols": 7, "ref": "#/tables/1", "reading_order": 3 } ] }, { "page": 39, "items": [ { "page": 39, "type": "TITLE", "location": { "l": 113.7376, "t": 732.609, "r": 275.9457, "b": 708.8526 }, "text": "CITY OF BUSHNELL\nFISCAL YEAR 2026-2027 BUDGET", "reading_order": 0, "level": 5 }, { "page": 39, "type": "TABLE", "location": { "l": 28.0745, "t": 685.3362, "r": 590.044, "b": 420.1764 }, "text": "
REPP REVENUES - 630Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
361.0000 INTEREST131,289138,580129,91878,577129,918129,918
361.0009 REALIZED GAIN ON INVESTMENTS000000
368.0001 CONTRIBUTIONS - REG EMP PENSION87,459226,787254,872148,391296,782296,782
***REPP REVENUES TOTAL***218,748365,367384,790226,968426,700426,700
REPP EXPENDITURES - 6300Actual 2023-2024Actual 2024-20252025-2026 Budget7 Month Actual Year to DateEstimated 2025-20262026-2027 Budget
518.3100 PROFESSIONAL SERVICES000000
518.4800 UNREALIZED LOSS ON INVESTMENTS(933,398)(293,315)102,097(211,224)(362,098)102,097
518.4900 OTHER CURRENT CHARGES47,69152,56656,11937,23563,83163,831
518.5200 PAYMENTS TO RETIREES104,543120,169122,07184,169144,290144,290
***REPP EXPENDITURE TOTAL***(781,164)(120,580)280,287(89,820)(153,977)310,218
BUDGET EXCESS/DEFICIENCY999,912485,947104,503316,788580,677116,482
", "rows": [ { "row_index": 0, "location": [ 28.0745, 663.2396, 590.044, 685.3362 ], "cells": [ { "location": [ 28.0745, 663.2396, 108.3559, 685.3362 ], "text": "REPP REVENUES - 630", "html_text": "REPP REVENUES - 630", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 108.3559, 663.2396, 188.6372, 685.3362 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 188.6372, 663.2396, 268.9186, 685.3362 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 268.9186, 663.2396, 349.1999, 685.3362 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 349.1999, 663.2396, 429.4813, 685.3362 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.4813, 663.2396, 509.7626, 685.3362 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.7626, 663.2396, 590.044, 685.3362 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": [ 28.0745, 641.1429, 590.044, 663.2396 ], "cells": [ { "location": [ 28.0745, 641.1429, 108.3559, 663.2396 ], "text": "361.0000 INTEREST", "html_text": "361.0000 INTEREST", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 108.3559, 641.1429, 188.6372, 663.2396 ], "text": "131,289", "html_text": "131,289", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 188.6372, 641.1429, 268.9186, 663.2396 ], "text": "138,580", "html_text": "138,580", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 268.9186, 641.1429, 349.1999, 663.2396 ], "text": "129,918", "html_text": "129,918", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 349.1999, 641.1429, 429.4813, 663.2396 ], "text": "78,577", "html_text": "78,577", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.4813, 641.1429, 509.7626, 663.2396 ], "text": "129,918", "html_text": "129,918", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.7626, 641.1429, 590.044, 663.2396 ], "text": "129,918", "html_text": "129,918", "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": [ 28.0745, 619.0462, 590.044, 641.1429 ], "cells": [ { "location": [ 28.0745, 619.0462, 108.3559, 641.1429 ], "text": "361.0009 REALIZED GAIN ON INVESTMENTS", "html_text": "361.0009 REALIZED GAIN ON INVESTMENTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 108.3559, 619.0462, 188.6372, 641.1429 ], "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": [ 188.6372, 619.0462, 268.9186, 641.1429 ], "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": [ 268.9186, 619.0462, 349.1999, 641.1429 ], "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": [ 349.1999, 619.0462, 429.4813, 641.1429 ], "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": [ 429.4813, 619.0462, 509.7626, 641.1429 ], "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": [ 509.7626, 619.0462, 590.044, 641.1429 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 28.0745, 596.9496, 590.044, 619.0462 ], "cells": [ { "location": [ 28.0745, 596.9496, 108.3559, 619.0462 ], "text": "368.0001 CONTRIBUTIONS - REG EMP PENSION", "html_text": "368.0001 CONTRIBUTIONS - REG EMP PENSION", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 108.3559, 596.9496, 188.6372, 619.0462 ], "text": "87,459", "html_text": "87,459", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 188.6372, 596.9496, 268.9186, 619.0462 ], "text": "226,787", "html_text": "226,787", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 268.9186, 596.9496, 349.1999, 619.0462 ], "text": "254,872", "html_text": "254,872", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 349.1999, 596.9496, 429.4813, 619.0462 ], "text": "148,391", "html_text": "148,391", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.4813, 596.9496, 509.7626, 619.0462 ], "text": "296,782", "html_text": "296,782", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.7626, 596.9496, 590.044, 619.0462 ], "text": "296,782", "html_text": "296,782", "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": [ 28.0745, 574.8529, 590.044, 596.9496 ], "cells": [ { "location": [ 28.0745, 574.8529, 108.3559, 596.9496 ], "text": "***REPP REVENUES TOTAL***", "html_text": "***REPP REVENUES TOTAL***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 108.3559, 574.8529, 188.6372, 596.9496 ], "text": "218,748", "html_text": "218,748", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 188.6372, 574.8529, 268.9186, 596.9496 ], "text": "365,367", "html_text": "365,367", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 268.9186, 574.8529, 349.1999, 596.9496 ], "text": "384,790", "html_text": "384,790", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 349.1999, 574.8529, 429.4813, 596.9496 ], "text": "226,968", "html_text": "226,968", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.4813, 574.8529, 509.7626, 596.9496 ], "text": "426,700", "html_text": "426,700", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.7626, 574.8529, 590.044, 596.9496 ], "text": "426,700", "html_text": "426,700", "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": [ 28.0745, 552.7563, 590.044, 574.8529 ], "cells": [ { "location": [ 28.0745, 552.7563, 108.3559, 574.8529 ], "text": "REPP EXPENDITURES - 6300", "html_text": "REPP EXPENDITURES - 6300", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 108.3559, 552.7563, 188.6372, 574.8529 ], "text": "Actual 2023-2024", "html_text": "Actual 2023-2024", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 188.6372, 552.7563, 268.9186, 574.8529 ], "text": "Actual 2024-2025", "html_text": "Actual 2024-2025", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 268.9186, 552.7563, 349.1999, 574.8529 ], "text": "2025-2026 Budget", "html_text": "2025-2026 Budget", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 349.1999, 552.7563, 429.4813, 574.8529 ], "text": "7 Month Actual Year to Date", "html_text": "7 Month Actual Year to Date", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.4813, 552.7563, 509.7626, 574.8529 ], "text": "Estimated 2025-2026", "html_text": "Estimated 2025-2026", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.7626, 552.7563, 590.044, 574.8529 ], "text": "2026-2027 Budget", "html_text": "2026-2027 Budget", "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": [ 28.0745, 530.6597, 590.044, 552.7563 ], "cells": [ { "location": [ 28.0745, 530.6597, 108.3559, 552.7563 ], "text": "518.3100 PROFESSIONAL SERVICES", "html_text": "518.3100 PROFESSIONAL SERVICES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 108.3559, 530.6597, 188.6372, 552.7563 ], "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": [ 188.6372, 530.6597, 268.9186, 552.7563 ], "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": [ 268.9186, 530.6597, 349.1999, 552.7563 ], "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": [ 349.1999, 530.6597, 429.4813, 552.7563 ], "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": [ 429.4813, 530.6597, 509.7626, 552.7563 ], "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": [ 509.7626, 530.6597, 590.044, 552.7563 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 28.0745, 508.563, 590.044, 530.6597 ], "cells": [ { "location": [ 28.0745, 508.563, 108.3559, 530.6597 ], "text": "518.4800 UNREALIZED LOSS ON INVESTMENTS", "html_text": "518.4800 UNREALIZED LOSS ON INVESTMENTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 108.3559, 508.563, 188.6372, 530.6597 ], "text": "(933,398)", "html_text": "(933,398)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 188.6372, 508.563, 268.9186, 530.6597 ], "text": "(293,315)", "html_text": "(293,315)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 268.9186, 508.563, 349.1999, 530.6597 ], "text": "102,097", "html_text": "102,097", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 349.1999, 508.563, 429.4813, 530.6597 ], "text": "(211,224)", "html_text": "(211,224)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.4813, 508.563, 509.7626, 530.6597 ], "text": "(362,098)", "html_text": "(362,098)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.7626, 508.563, 590.044, 530.6597 ], "text": "102,097", "html_text": "102,097", "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": [ 28.0745, 486.4663, 590.044, 508.563 ], "cells": [ { "location": [ 28.0745, 486.4663, 108.3559, 508.563 ], "text": "518.4900 OTHER CURRENT CHARGES", "html_text": "518.4900 OTHER CURRENT CHARGES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 108.3559, 486.4663, 188.6372, 508.563 ], "text": "47,691", "html_text": "47,691", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 188.6372, 486.4663, 268.9186, 508.563 ], "text": "52,566", "html_text": "52,566", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 268.9186, 486.4663, 349.1999, 508.563 ], "text": "56,119", "html_text": "56,119", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 349.1999, 486.4663, 429.4813, 508.563 ], "text": "37,235", "html_text": "37,235", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.4813, 486.4663, 509.7626, 508.563 ], "text": "63,831", "html_text": "63,831", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.7626, 486.4663, 590.044, 508.563 ], "text": "63,831", "html_text": "63,831", "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": 9, "location": [ 28.0745, 464.3697, 590.044, 486.4663 ], "cells": [ { "location": [ 28.0745, 464.3697, 108.3559, 486.4663 ], "text": "518.5200 PAYMENTS TO RETIREES", "html_text": "518.5200 PAYMENTS TO RETIREES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 108.3559, 464.3697, 188.6372, 486.4663 ], "text": "104,543", "html_text": "104,543", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 188.6372, 464.3697, 268.9186, 486.4663 ], "text": "120,169", "html_text": "120,169", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 268.9186, 464.3697, 349.1999, 486.4663 ], "text": "122,071", "html_text": "122,071", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 349.1999, 464.3697, 429.4813, 486.4663 ], "text": "84,169", "html_text": "84,169", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.4813, 464.3697, 509.7626, 486.4663 ], "text": "144,290", "html_text": "144,290", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.7626, 464.3697, 590.044, 486.4663 ], "text": "144,290", "html_text": "144,290", "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": 10, "location": [ 28.0745, 442.2731, 590.044, 464.3697 ], "cells": [ { "location": [ 28.0745, 442.2731, 108.3559, 464.3697 ], "text": "***REPP EXPENDITURE TOTAL***", "html_text": "***REPP EXPENDITURE TOTAL***", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 108.3559, 442.2731, 188.6372, 464.3697 ], "text": "(781,164)", "html_text": "(781,164)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 188.6372, 442.2731, 268.9186, 464.3697 ], "text": "(120,580)", "html_text": "(120,580)", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 268.9186, 442.2731, 349.1999, 464.3697 ], "text": "280,287", "html_text": "280,287", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 349.1999, 442.2731, 429.4813, 464.3697 ], "text": "(89,820)", "html_text": "(89,820)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.4813, 442.2731, 509.7626, 464.3697 ], "text": "(153,977)", "html_text": "(153,977)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.7626, 442.2731, 590.044, 464.3697 ], "text": "310,218", "html_text": "310,218", "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": 11, "location": [ 28.0745, 420.1764, 590.044, 442.2731 ], "cells": [ { "location": [ 28.0745, 420.1764, 108.3559, 442.2731 ], "text": "BUDGET EXCESS/DEFICIENCY", "html_text": "BUDGET EXCESS/DEFICIENCY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 108.3559, 420.1764, 188.6372, 442.2731 ], "text": "999,912", "html_text": "999,912", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 188.6372, 420.1764, 268.9186, 442.2731 ], "text": "485,947", "html_text": "485,947", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 268.9186, 420.1764, 349.1999, 442.2731 ], "text": "104,503", "html_text": "104,503", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 349.1999, 420.1764, 429.4813, 442.2731 ], "text": "316,788", "html_text": "316,788", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 429.4813, 420.1764, 509.7626, 442.2731 ], "text": "580,677", "html_text": "580,677", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 509.7626, 420.1764, 590.044, 442.2731 ], "text": "116,482", "html_text": "116,482", "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": 12, "n_cols": 7, "ref": "#/tables/0", "reading_order": 1 }, { "page": 39, "type": "TEXT", "location": { "l": 525.9766, "t": 49.1925, "r": 556.9305, "b": 39.594 }, "text": "Pension", "reading_order": 2 } ] }, { "page": 40, "items": [ { "page": 40, "type": "TITLE", "location": { "l": 344.3589, "t": 561.12, "r": 652.7222, "b": 530.4 }, "text": "CITY OF BUSHNELL\nFIVE YEAR CAPITAL IMPROVEMENT PLAN 2027-2031", "reading_order": 0, "level": 4 }, { "page": 40, "type": "TABLE", "location": { "l": 46.0745, "t": 523.2, "r": 952.9264, "b": 239.28 }, "text": "
PAGE 1AF.S.COST2026 BUDGETED2026 ESTIMATED20272028202920302031
ADMINISTRATION/CODE ENFORCEMENT/LEGISLATIVE CAPITAL PROJECTS
NEW MEDIA FOR COUNCIL CHAMBERSA30,00030,00039,000
NEW SOFTWAREA255,00085,00095,000
FOLDING MACHINE FOR CUSTOMER SERVICEMA16,00016,000016,000
CITY HALL AEDNA2,04402,044
SUBTOTALS303,044131,000136,04416,0000000
LEGEND OF FUNDING SOURCES:
A- GENERAL FUNDE- ELECTRIC FUND
B- LOAN REPAID BY GENERAL FUNDF- LOAN REPAID BY ELE FUND
C- LOCAL OPTION GAS TAXG- WATER FUND
D- LOAN REPAID BY LOCAL OPTION GAS TAXH- SANITATION FUND
I- LOAN REPAID BY SANIF FUND
J - GRANTS
K - LOAN REPAID BY WATER FUND
M - WASTEWATER FUND
O - LOAN REPAID BY WASTEWATER FUND
LEGEND OF COLUMN "A"
"I" REPRESENTS INCREASE\\n"D" REPRESENTS DECREASE\\n"C" REPRESENTS COMPLETED"DEL" REPR DELETION\\n"N" REPR NEW ITEM\\n"M" REPRESENTS MOVED
", "rows": [ { "row_index": 0, "location": [ 46.0745, 509.68, 952.9264, 523.2 ], "cells": [ { "location": [ 46.0745, 509.68, 128.5156, 523.2 ], "text": "PAGE 1", "html_text": "PAGE 1", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.5156, 509.68, 210.9567, 523.2 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 509.68, 293.3977, 523.2 ], "text": "F.S.", "html_text": "F.S.", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3977, 509.68, 375.8388, 523.2 ], "text": "COST", "html_text": "COST", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.8388, 509.68, 458.2799, 523.2 ], "text": "2026 BUDGETED", "html_text": "2026 BUDGETED", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 458.2799, 509.68, 540.721, 523.2 ], "text": "2026 ESTIMATED", "html_text": "2026 ESTIMATED", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.721, 509.68, 623.1621, 523.2 ], "text": "2027", "html_text": "2027", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 623.1621, 509.68, 705.6032, 523.2 ], "text": "2028", "html_text": "2028", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.6032, 509.68, 788.0442, 523.2 ], "text": "2029", "html_text": "2029", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 788.0442, 509.68, 870.4853, 523.2 ], "text": "2030", "html_text": "2030", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 870.4853, 509.68, 952.9264, 523.2 ], "text": "2031", "html_text": "2031", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 46.0745, 496.16, 952.9264, 509.68 ], "cells": [ { "location": [ 46.0745, 496.16, 128.5156, 509.68 ], "text": "ADMINISTRATION/CODE ENFORCEMENT/LEGISLATIVE CAPITAL PROJECTS", "html_text": "ADMINISTRATION/CODE ENFORCEMENT/LEGISLATIVE CAPITAL PROJECTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.5156, 496.16, 210.9567, 509.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 496.16, 293.3977, 509.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3977, 496.16, 375.8388, 509.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.8388, 496.16, 458.2799, 509.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 458.2799, 496.16, 540.721, 509.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.721, 496.16, 623.1621, 509.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 623.1621, 496.16, 705.6032, 509.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.6032, 496.16, 788.0442, 509.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 788.0442, 496.16, 870.4853, 509.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 870.4853, 496.16, 952.9264, 509.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 46.0745, 482.64, 952.9264, 496.16 ], "cells": [ { "location": [ 46.0745, 482.64, 128.5156, 496.16 ], "text": "NEW MEDIA FOR COUNCIL CHAMBERS", "html_text": "NEW MEDIA FOR COUNCIL CHAMBERS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.5156, 482.64, 210.9567, 496.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 482.64, 293.3977, 496.16 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3977, 482.64, 375.8388, 496.16 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.8388, 482.64, 458.2799, 496.16 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 458.2799, 482.64, 540.721, 496.16 ], "text": "39,000", "html_text": "39,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.721, 482.64, 623.1621, 496.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 623.1621, 482.64, 705.6032, 496.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.6032, 482.64, 788.0442, 496.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 788.0442, 482.64, 870.4853, 496.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 870.4853, 482.64, 952.9264, 496.16 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 46.0745, 469.12, 952.9264, 482.64 ], "cells": [ { "location": [ 46.0745, 469.12, 128.5156, 482.64 ], "text": "NEW SOFTWARE", "html_text": "NEW SOFTWARE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.5156, 469.12, 210.9567, 482.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 469.12, 293.3977, 482.64 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3977, 469.12, 375.8388, 482.64 ], "text": "255,000", "html_text": "255,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.8388, 469.12, 458.2799, 482.64 ], "text": "85,000", "html_text": "85,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 458.2799, 469.12, 540.721, 482.64 ], "text": "95,000", "html_text": "95,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.721, 469.12, 623.1621, 482.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 623.1621, 469.12, 705.6032, 482.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.6032, 469.12, 788.0442, 482.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 788.0442, 469.12, 870.4853, 482.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 870.4853, 469.12, 952.9264, 482.64 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 46.0745, 455.6, 952.9264, 469.12 ], "cells": [ { "location": [ 46.0745, 455.6, 128.5156, 469.12 ], "text": "FOLDING MACHINE FOR CUSTOMER SERVICE", "html_text": "FOLDING MACHINE FOR CUSTOMER SERVICE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.5156, 455.6, 210.9567, 469.12 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 455.6, 293.3977, 469.12 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3977, 455.6, 375.8388, 469.12 ], "text": "16,000", "html_text": "16,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.8388, 455.6, 458.2799, 469.12 ], "text": "16,000", "html_text": "16,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 458.2799, 455.6, 540.721, 469.12 ], "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": [ 540.721, 455.6, 623.1621, 469.12 ], "text": "16,000", "html_text": "16,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 623.1621, 455.6, 705.6032, 469.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.6032, 455.6, 788.0442, 469.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 788.0442, 455.6, 870.4853, 469.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 870.4853, 455.6, 952.9264, 469.12 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 46.0745, 442.08, 952.9264, 455.6 ], "cells": [ { "location": [ 46.0745, 442.08, 128.5156, 455.6 ], "text": "CITY HALL AED", "html_text": "CITY HALL AED", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.5156, 442.08, 210.9567, 455.6 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 442.08, 293.3977, 455.6 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3977, 442.08, 375.8388, 455.6 ], "text": "2,044", "html_text": "2,044", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.8388, 442.08, 458.2799, 455.6 ], "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": [ 458.2799, 442.08, 540.721, 455.6 ], "text": "2,044", "html_text": "2,044", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.721, 442.08, 623.1621, 455.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 623.1621, 442.08, 705.6032, 455.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.6032, 442.08, 788.0442, 455.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 788.0442, 442.08, 870.4853, 455.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 870.4853, 442.08, 952.9264, 455.6 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 46.0745, 428.56, 952.9264, 442.08 ], "cells": [ { "location": [ 46.0745, 428.56, 128.5156, 442.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.5156, 428.56, 210.9567, 442.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 428.56, 293.3977, 442.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3977, 428.56, 375.8388, 442.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.8388, 428.56, 458.2799, 442.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 458.2799, 428.56, 540.721, 442.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.721, 428.56, 623.1621, 442.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 623.1621, 428.56, 705.6032, 442.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.6032, 428.56, 788.0442, 442.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 788.0442, 428.56, 870.4853, 442.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 870.4853, 428.56, 952.9264, 442.08 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 46.0745, 415.04, 952.9264, 428.56 ], "cells": [ { "location": [ 46.0745, 415.04, 128.5156, 428.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.5156, 415.04, 210.9567, 428.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 415.04, 293.3977, 428.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3977, 415.04, 375.8388, 428.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.8388, 415.04, 458.2799, 428.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 458.2799, 415.04, 540.721, 428.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.721, 415.04, 623.1621, 428.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 623.1621, 415.04, 705.6032, 428.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.6032, 415.04, 788.0442, 428.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 788.0442, 415.04, 870.4853, 428.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 870.4853, 415.04, 952.9264, 428.56 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 46.0745, 401.52, 952.9264, 415.04 ], "cells": [ { "location": [ 46.0745, 401.52, 128.5156, 415.04 ], "text": "SUBTOTALS", "html_text": "SUBTOTALS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.5156, 401.52, 210.9567, 415.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 401.52, 293.3977, 415.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3977, 401.52, 375.8388, 415.04 ], "text": "303,044", "html_text": "303,044", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.8388, 401.52, 458.2799, 415.04 ], "text": "131,000", "html_text": "131,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 458.2799, 401.52, 540.721, 415.04 ], "text": "136,044", "html_text": "136,044", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.721, 401.52, 623.1621, 415.04 ], "text": "16,000", "html_text": "16,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 623.1621, 401.52, 705.6032, 415.04 ], "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": [ 705.6032, 401.52, 788.0442, 415.04 ], "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": [ 788.0442, 401.52, 870.4853, 415.04 ], "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": [ 870.4853, 401.52, 952.9264, 415.04 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 46.0745, 388, 952.9264, 401.52 ], "cells": [ { "location": [ 46.0745, 388, 952.9264, 401.52 ], "text": "LEGEND OF FUNDING SOURCES:", "html_text": "LEGEND OF FUNDING SOURCES:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 11, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 46.0745, 374.48, 952.9264, 388 ], "cells": [ { "location": [ 46.0745, 374.48, 210.9567, 388 ], "text": "A- GENERAL FUND", "html_text": "A- GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 374.48, 952.9264, 388 ], "text": "E- ELECTRIC FUND", "html_text": "E- ELECTRIC FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 46.0745, 360.96, 952.9264, 374.48 ], "cells": [ { "location": [ 46.0745, 360.96, 210.9567, 374.48 ], "text": "B- LOAN REPAID BY GENERAL FUND", "html_text": "B- LOAN REPAID BY GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 360.96, 952.9264, 374.48 ], "text": "F- LOAN REPAID BY ELE FUND", "html_text": "F- LOAN REPAID BY ELE FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 46.0745, 347.44, 952.9264, 360.96 ], "cells": [ { "location": [ 46.0745, 347.44, 210.9567, 360.96 ], "text": "C- LOCAL OPTION GAS TAX", "html_text": "C- LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 347.44, 952.9264, 360.96 ], "text": "G- WATER FUND", "html_text": "G- WATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 46.0745, 333.92, 952.9264, 347.44 ], "cells": [ { "location": [ 46.0745, 333.92, 210.9567, 347.44 ], "text": "D- LOAN REPAID BY LOCAL OPTION GAS TAX", "html_text": "D- LOAN REPAID BY LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 333.92, 952.9264, 347.44 ], "text": "H- SANITATION FUND", "html_text": "H- SANITATION FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 46.0745, 320.4, 952.9264, 333.92 ], "cells": [ { "location": [ 46.0745, 320.4, 210.9567, 333.92 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 320.4, 952.9264, 333.92 ], "text": "I- LOAN REPAID BY SANIF FUND", "html_text": "I- LOAN REPAID BY SANIF FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 46.0745, 306.88, 952.9264, 320.4 ], "cells": [ { "location": [ 46.0745, 306.88, 210.9567, 320.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 306.88, 952.9264, 320.4 ], "text": "J - GRANTS", "html_text": "J - GRANTS", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 46.0745, 293.36, 952.9264, 306.88 ], "cells": [ { "location": [ 46.0745, 293.36, 210.9567, 306.88 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 293.36, 952.9264, 306.88 ], "text": "K - LOAN REPAID BY WATER FUND", "html_text": "K - LOAN REPAID BY WATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 46.0745, 279.84, 952.9264, 293.36 ], "cells": [ { "location": [ 46.0745, 279.84, 210.9567, 293.36 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 279.84, 952.9264, 293.36 ], "text": "M - WASTEWATER FUND", "html_text": "M - WASTEWATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 46.0745, 266.32, 952.9264, 279.84 ], "cells": [ { "location": [ 46.0745, 266.32, 210.9567, 279.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 266.32, 952.9264, 279.84 ], "text": "O - LOAN REPAID BY WASTEWATER FUND", "html_text": "O - LOAN REPAID BY WASTEWATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 46.0745, 252.8, 952.9264, 266.32 ], "cells": [ { "location": [ 46.0745, 252.8, 952.9264, 266.32 ], "text": "LEGEND OF COLUMN \"A\"", "html_text": "LEGEND OF COLUMN \"A\"", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 11, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 46.0745, 239.28, 952.9264, 252.8 ], "cells": [ { "location": [ 46.0745, 239.28, 210.9567, 252.8 ], "text": "\"I\" REPRESENTS INCREASE\\n\"D\" REPRESENTS DECREASE\\n\"C\" REPRESENTS COMPLETED", "html_text": "\"I\" REPRESENTS INCREASE\\n\"D\" REPRESENTS DECREASE\\n\"C\" REPRESENTS COMPLETED", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9567, 239.28, 952.9264, 252.8 ], "text": "\"DEL\" REPR DELETION\\n\"N\" REPR NEW ITEM\\n\"M\" REPRESENTS MOVED", "html_text": "\"DEL\" REPR DELETION\\n\"N\" REPR NEW ITEM\\n\"M\" REPRESENTS MOVED", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 21, "n_cols": 11, "ref": "#/tables/0", "reading_order": 1 } ] }, { "page": 41, "items": [ { "page": 41, "type": "TABLE", "location": { "l": 46.32, "t": 572.5273, "r": 951.6, "b": 72.7057 }, "text": "
PAGE 2AF.S.COST2028 BUDGETED2028 ESTIMATED20272028202920302031
STREETS CAPITAL PROJECTS
TRUCK REPLACEMENT (Crew Cab Truck)M/IA78,00078,000
RECYCLE TRUCK WASH SYSTEM/OPEN BAYM/IA288,000288,000
REPLACEMENT MOWERS/A49,00015,00017,00017,000
TRANSIT VAN - INMATE CREWA48,00048,00055,511
REPLACE GRAPPLE TRUCKB220,000220,000
REPLACE STREET SIGNSC60,00010,00010,00010,00010,00010,00010,00010,000
BACKHOE REPLACEMENT (SPLIT BETWEEN STREETS/410/420/425)A25,00025,000
PROPERTY ACQUISITION FOR ADDITIONAL STORM RETENTION (YORK ST CHURCH)NA278,0000278,000
AED FOR PUBLIC WORKS BUILDINGNA2,04402,044
TANDEM AXEL EQUIPMENT TRAILERNA7,5007,500
DEMO OF PROPERTY AT YORK ST/DUCK PONDNA20,00020,000
STORM WATER DRAINAGE PLANNJ75,00075,000
STREET SWEEPERNA124,900124,900
STREETS
SIDEWALKSC120,00020,00020,00020,00020,00020,00020,00020,000
WALL ST. HWY 48 TO PALMMC80,00080,000
SOUTHLAND PLACEC46,50046,500
ROLAND STREET OVERLAYMC121,000121,000
W. PARKER AVE. (FROM WALL ST. TO BROAD) (New Const. 500 x 20 DESIGN RETENTION)A170,000170,000170,000
S. HIGHLAND AVE OVERLAY ( FROM W. SEMINOLE AVE TO DEADEND)C65,00065,000
W. CHEROKEE AVE. OVERLAY ( FROM 301 TO S WESTWOOD)C63,25063,250
S. WESTWOOD ST (FROM SEMINOLE AVE TO DEADEND)C65,00065,000
ETHEREDGE ST (FROM ANDERSON AVE TO CR 48)C200,000200,000
MCCOLLM AVE (FROM MAIN ST TO YORK ST)C97,00097,000
S BROAD ST (FROM CENTRAL AVE TO PARKHILL AVE)C43,00043,000
HIGHLAND ST ( FROM CENTRAL TO SEMINOLE AVE)C83,00083,00062,904
W COLLINS AVE (FROM YORK ST TO HIGHLAND ST)C43,00043,000
PIT ROAD OVERLAYC200,000200,000
ANDERSON AVE (YORK ST TO BATTLEFIELD PKWY)C40,00040,000
W NOBLE AVE (MAIN ST TO KDSC) - MILL & RESURFACEC287,000287,000
RESURFACE AND STRIPE CITY HALL PARKING LOT, JOE P. STRICKLAND AVE., LIBRARY PARKING LOTC32,00032,0008,200
SPEED BUMPS ON W. CENTRAL AVENC13,500013,500
RESURFACE AND STRIPE PARKING LOT AT PUBLIC WORKS AND UTILITIESNC20,00020,000
S JUSTICE STREETNC170,000170,000
E ANDERSON AVE (FROM JASPERST ALONG SOUTHERN END OF CEMETERY)NC300,000300,000
SUBTOTALS4,244,640363,000620,159675,250540,000589,980738,000335,000
LEGEND OF FUNDING SOURCES:
A- GENERAL FUNDE- ELECTRIC FUND
B- LOAN REPAID BY GENERAL FUNDF- LOAN REPAID BY ELE FUND
C- LOCAL OPTION GAS TAXG- WATER FUND
D- LOAN REPAID BY LOCAL OPTION GAS TAXH- SANITATION FUND
I- LOAN REPAID BY SANI FUND
J- GRANTS
K- LOAN REPAID BY WATER FUND
M- WASTEWATER FUND
O- LOAN REPAID BY WASTEWATER FUND
LEGEND OF COLUMN "A""DEL" REPR DELETION
"I" REPRESENTS INCREASE"N" REPR NEW ITEM
"D" REPRESENTS DECREASE"M" REPRESENTS MOVED
"C" REPRESENTS COMPLETED
", "rows": [ { "row_index": 0, "location": [ 46.32, 562.9153, 951.6, 572.5273 ], "cells": [ { "location": [ 46.32, 562.9153, 128.6182, 572.5273 ], "text": "PAGE 2", "html_text": "PAGE 2", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 562.9153, 210.9164, 572.5273 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 562.9153, 293.2145, 572.5273 ], "text": "F.S.", "html_text": "F.S.", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 562.9153, 375.5127, 572.5273 ], "text": "COST", "html_text": "COST", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 562.9153, 457.8109, 572.5273 ], "text": "2028 BUDGETED", "html_text": "2028 BUDGETED", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 562.9153, 540.1091, 572.5273 ], "text": "2028 ESTIMATED", "html_text": "2028 ESTIMATED", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 562.9153, 622.4073, 572.5273 ], "text": "2027", "html_text": "2027", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 562.9153, 704.7055, 572.5273 ], "text": "2028", "html_text": "2028", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 562.9153, 787.0036, 572.5273 ], "text": "2029", "html_text": "2029", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 562.9153, 869.3018, 572.5273 ], "text": "2030", "html_text": "2030", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 562.9153, 951.6, 572.5273 ], "text": "2031", "html_text": "2031", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 46.32, 553.3034, 951.6, 562.9153 ], "cells": [ { "location": [ 46.32, 553.3034, 951.6, 562.9153 ], "text": "STREETS CAPITAL PROJECTS", "html_text": "STREETS CAPITAL PROJECTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 11, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 46.32, 543.6914, 951.6, 553.3034 ], "cells": [ { "location": [ 46.32, 543.6914, 128.6182, 553.3034 ], "text": "TRUCK REPLACEMENT (Crew Cab Truck)", "html_text": "TRUCK REPLACEMENT (Crew Cab Truck)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 543.6914, 210.9164, 553.3034 ], "text": "M/I", "html_text": "M/I", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 543.6914, 293.2145, 553.3034 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 543.6914, 375.5127, 553.3034 ], "text": "78,000", "html_text": "78,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 543.6914, 457.8109, 553.3034 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 543.6914, 540.1091, 553.3034 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 543.6914, 622.4073, 553.3034 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 543.6914, 704.7055, 553.3034 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 543.6914, 787.0036, 553.3034 ], "text": "78,000", "html_text": "78,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 543.6914, 869.3018, 553.3034 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 543.6914, 951.6, 553.3034 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 46.32, 534.0795, 951.6, 543.6914 ], "cells": [ { "location": [ 46.32, 534.0795, 128.6182, 543.6914 ], "text": "RECYCLE TRUCK WASH SYSTEM/OPEN BAY", "html_text": "RECYCLE TRUCK WASH SYSTEM/OPEN BAY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 534.0795, 210.9164, 543.6914 ], "text": "M/I", "html_text": "M/I", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 534.0795, 293.2145, 543.6914 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 534.0795, 375.5127, 543.6914 ], "text": "288,000", "html_text": "288,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 534.0795, 457.8109, 543.6914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 534.0795, 540.1091, 543.6914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 534.0795, 622.4073, 543.6914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 534.0795, 704.7055, 543.6914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 534.0795, 787.0036, 543.6914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 534.0795, 869.3018, 543.6914 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 534.0795, 951.6, 543.6914 ], "text": "288,000", "html_text": "288,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 46.32, 524.4675, 951.6, 534.0795 ], "cells": [ { "location": [ 46.32, 524.4675, 128.6182, 534.0795 ], "text": "REPLACEMENT MOWERS", "html_text": "REPLACEMENT MOWERS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 524.4675, 210.9164, 534.0795 ], "text": "/", "html_text": "/", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 524.4675, 293.2145, 534.0795 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 524.4675, 375.5127, 534.0795 ], "text": "49,000", "html_text": "49,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 524.4675, 457.8109, 534.0795 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 524.4675, 540.1091, 534.0795 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 524.4675, 622.4073, 534.0795 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 524.4675, 704.7055, 534.0795 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 524.4675, 787.0036, 534.0795 ], "text": "17,000", "html_text": "17,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 524.4675, 869.3018, 534.0795 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 524.4675, 951.6, 534.0795 ], "text": "17,000", "html_text": "17,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 46.32, 514.8556, 951.6, 524.4675 ], "cells": [ { "location": [ 46.32, 514.8556, 128.6182, 524.4675 ], "text": "TRANSIT VAN - INMATE CREW", "html_text": "TRANSIT VAN - INMATE CREW", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 514.8556, 210.9164, 524.4675 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 514.8556, 293.2145, 524.4675 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 514.8556, 375.5127, 524.4675 ], "text": "48,000", "html_text": "48,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 514.8556, 457.8109, 524.4675 ], "text": "48,000", "html_text": "48,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 514.8556, 540.1091, 524.4675 ], "text": "55,511", "html_text": "55,511", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 514.8556, 622.4073, 524.4675 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 514.8556, 704.7055, 524.4675 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 514.8556, 787.0036, 524.4675 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 514.8556, 869.3018, 524.4675 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 514.8556, 951.6, 524.4675 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 46.32, 505.2436, 951.6, 514.8556 ], "cells": [ { "location": [ 46.32, 505.2436, 128.6182, 514.8556 ], "text": "REPLACE GRAPPLE TRUCK", "html_text": "REPLACE GRAPPLE TRUCK", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 505.2436, 210.9164, 514.8556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 505.2436, 293.2145, 514.8556 ], "text": "B", "html_text": "B", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 505.2436, 375.5127, 514.8556 ], "text": "220,000", "html_text": "220,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 505.2436, 457.8109, 514.8556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 505.2436, 540.1091, 514.8556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 505.2436, 622.4073, 514.8556 ], "text": "220,000", "html_text": "220,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 505.2436, 704.7055, 514.8556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 505.2436, 787.0036, 514.8556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 505.2436, 869.3018, 514.8556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 505.2436, 951.6, 514.8556 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 46.32, 495.6317, 951.6, 505.2436 ], "cells": [ { "location": [ 46.32, 495.6317, 128.6182, 505.2436 ], "text": "REPLACE STREET SIGNS", "html_text": "REPLACE STREET SIGNS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 495.6317, 210.9164, 505.2436 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 495.6317, 293.2145, 505.2436 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 495.6317, 375.5127, 505.2436 ], "text": "60,000", "html_text": "60,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 495.6317, 457.8109, 505.2436 ], "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" }, { "location": [ 457.8109, 495.6317, 540.1091, 505.2436 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 495.6317, 622.4073, 505.2436 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 495.6317, 704.7055, 505.2436 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 495.6317, 787.0036, 505.2436 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 495.6317, 869.3018, 505.2436 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 495.6317, 951.6, 505.2436 ], "text": "10,000", "html_text": "10,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 46.32, 486.0197, 951.6, 495.6317 ], "cells": [ { "location": [ 46.32, 486.0197, 128.6182, 495.6317 ], "text": "BACKHOE REPLACEMENT (SPLIT BETWEEN STREETS/410/420/425)", "html_text": "BACKHOE REPLACEMENT (SPLIT BETWEEN STREETS/410/420/425)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 486.0197, 210.9164, 495.6317 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 486.0197, 293.2145, 495.6317 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 486.0197, 375.5127, 495.6317 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 486.0197, 457.8109, 495.6317 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 486.0197, 540.1091, 495.6317 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 486.0197, 622.4073, 495.6317 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 486.0197, 704.7055, 495.6317 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 486.0197, 787.0036, 495.6317 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 486.0197, 869.3018, 495.6317 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 486.0197, 951.6, 495.6317 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 46.32, 476.4078, 951.6, 486.0197 ], "cells": [ { "location": [ 46.32, 476.4078, 128.6182, 486.0197 ], "text": "PROPERTY ACQUISITION FOR ADDITIONAL STORM RETENTION (YORK ST CHURCH)", "html_text": "PROPERTY ACQUISITION FOR ADDITIONAL STORM RETENTION (YORK ST CHURCH)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 476.4078, 210.9164, 486.0197 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 476.4078, 293.2145, 486.0197 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 476.4078, 375.5127, 486.0197 ], "text": "278,000", "html_text": "278,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 476.4078, 457.8109, 486.0197 ], "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": [ 457.8109, 476.4078, 540.1091, 486.0197 ], "text": "278,000", "html_text": "278,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 476.4078, 622.4073, 486.0197 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 476.4078, 704.7055, 486.0197 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 476.4078, 787.0036, 486.0197 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 476.4078, 869.3018, 486.0197 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 476.4078, 951.6, 486.0197 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 46.32, 466.7958, 951.6, 476.4078 ], "cells": [ { "location": [ 46.32, 466.7958, 128.6182, 476.4078 ], "text": "AED FOR PUBLIC WORKS BUILDING", "html_text": "AED FOR PUBLIC WORKS BUILDING", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 466.7958, 210.9164, 476.4078 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 466.7958, 293.2145, 476.4078 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 466.7958, 375.5127, 476.4078 ], "text": "2,044", "html_text": "2,044", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 466.7958, 457.8109, 476.4078 ], "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": [ 457.8109, 466.7958, 540.1091, 476.4078 ], "text": "2,044", "html_text": "2,044", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 466.7958, 622.4073, 476.4078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 466.7958, 704.7055, 476.4078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 466.7958, 787.0036, 476.4078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 466.7958, 869.3018, 476.4078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 466.7958, 951.6, 476.4078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 46.32, 457.1839, 951.6, 466.7958 ], "cells": [ { "location": [ 46.32, 457.1839, 128.6182, 466.7958 ], "text": "TANDEM AXEL EQUIPMENT TRAILER", "html_text": "TANDEM AXEL EQUIPMENT TRAILER", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 457.1839, 210.9164, 466.7958 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 457.1839, 293.2145, 466.7958 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 457.1839, 375.5127, 466.7958 ], "text": "7,500", "html_text": "7,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 457.1839, 457.8109, 466.7958 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 457.1839, 540.1091, 466.7958 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 457.1839, 622.4073, 466.7958 ], "text": "7,500", "html_text": "7,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 457.1839, 704.7055, 466.7958 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 457.1839, 787.0036, 466.7958 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 457.1839, 869.3018, 466.7958 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 457.1839, 951.6, 466.7958 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 46.32, 447.5719, 951.6, 457.1839 ], "cells": [ { "location": [ 46.32, 447.5719, 128.6182, 457.1839 ], "text": "DEMO OF PROPERTY AT YORK ST/DUCK POND", "html_text": "DEMO OF PROPERTY AT YORK ST/DUCK POND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 447.5719, 210.9164, 457.1839 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 447.5719, 293.2145, 457.1839 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 447.5719, 375.5127, 457.1839 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 447.5719, 457.8109, 457.1839 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 447.5719, 540.1091, 457.1839 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 447.5719, 622.4073, 457.1839 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 447.5719, 704.7055, 457.1839 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 447.5719, 787.0036, 457.1839 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 447.5719, 869.3018, 457.1839 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 447.5719, 951.6, 457.1839 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 46.32, 437.9599, 951.6, 447.5719 ], "cells": [ { "location": [ 46.32, 437.9599, 128.6182, 447.5719 ], "text": "STORM WATER DRAINAGE PLAN", "html_text": "STORM WATER DRAINAGE PLAN", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 437.9599, 210.9164, 447.5719 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 437.9599, 293.2145, 447.5719 ], "text": "J", "html_text": "J", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 437.9599, 375.5127, 447.5719 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 437.9599, 457.8109, 447.5719 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 437.9599, 540.1091, 447.5719 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 437.9599, 622.4073, 447.5719 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 437.9599, 704.7055, 447.5719 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 437.9599, 787.0036, 447.5719 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 437.9599, 869.3018, 447.5719 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 437.9599, 951.6, 447.5719 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 46.32, 428.348, 951.6, 437.9599 ], "cells": [ { "location": [ 46.32, 428.348, 128.6182, 437.9599 ], "text": "STREET SWEEPER", "html_text": "STREET SWEEPER", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 428.348, 210.9164, 437.9599 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 428.348, 293.2145, 437.9599 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 428.348, 375.5127, 437.9599 ], "text": "124,900", "html_text": "124,900", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 428.348, 457.8109, 437.9599 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 428.348, 540.1091, 437.9599 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 428.348, 622.4073, 437.9599 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 428.348, 704.7055, 437.9599 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 428.348, 787.0036, 437.9599 ], "text": "124,900", "html_text": "124,900", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 428.348, 869.3018, 437.9599 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 428.348, 951.6, 437.9599 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 46.32, 418.736, 951.6, 428.348 ], "cells": [ { "location": [ 46.32, 418.736, 951.6, 428.348 ], "text": "STREETS", "html_text": "STREETS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 11, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 46.32, 409.1241, 951.6, 418.736 ], "cells": [ { "location": [ 46.32, 409.1241, 128.6182, 418.736 ], "text": "SIDEWALKS", "html_text": "SIDEWALKS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 409.1241, 210.9164, 418.736 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 409.1241, 293.2145, 418.736 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 409.1241, 375.5127, 418.736 ], "text": "120,000", "html_text": "120,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 409.1241, 457.8109, 418.736 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 409.1241, 540.1091, 418.736 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 409.1241, 622.4073, 418.736 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 409.1241, 704.7055, 418.736 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 409.1241, 787.0036, 418.736 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 409.1241, 869.3018, 418.736 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 409.1241, 951.6, 418.736 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 46.32, 399.5121, 951.6, 409.1241 ], "cells": [ { "location": [ 46.32, 399.5121, 128.6182, 409.1241 ], "text": "WALL ST. HWY 48 TO PALM", "html_text": "WALL ST. HWY 48 TO PALM", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 399.5121, 210.9164, 409.1241 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 399.5121, 293.2145, 409.1241 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 399.5121, 375.5127, 409.1241 ], "text": "80,000", "html_text": "80,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 399.5121, 457.8109, 409.1241 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 399.5121, 540.1091, 409.1241 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 399.5121, 622.4073, 409.1241 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 399.5121, 704.7055, 409.1241 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 399.5121, 787.0036, 409.1241 ], "text": "80,000", "html_text": "80,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 399.5121, 869.3018, 409.1241 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 399.5121, 951.6, 409.1241 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 46.32, 389.9002, 951.6, 399.5121 ], "cells": [ { "location": [ 46.32, 389.9002, 128.6182, 399.5121 ], "text": "SOUTHLAND PLACE", "html_text": "SOUTHLAND PLACE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 389.9002, 210.9164, 399.5121 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 389.9002, 293.2145, 399.5121 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 389.9002, 375.5127, 399.5121 ], "text": "46,500", "html_text": "46,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 389.9002, 457.8109, 399.5121 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 389.9002, 540.1091, 399.5121 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 389.9002, 622.4073, 399.5121 ], "text": "46,500", "html_text": "46,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 389.9002, 704.7055, 399.5121 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 389.9002, 787.0036, 399.5121 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 389.9002, 869.3018, 399.5121 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 389.9002, 951.6, 399.5121 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 46.32, 380.2882, 951.6, 389.9002 ], "cells": [ { "location": [ 46.32, 380.2882, 128.6182, 389.9002 ], "text": "ROLAND STREET OVERLAY", "html_text": "ROLAND STREET OVERLAY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 380.2882, 210.9164, 389.9002 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 380.2882, 293.2145, 389.9002 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 380.2882, 375.5127, 389.9002 ], "text": "121,000", "html_text": "121,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 380.2882, 457.8109, 389.9002 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 380.2882, 540.1091, 389.9002 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 380.2882, 622.4073, 389.9002 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 380.2882, 704.7055, 389.9002 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 380.2882, 787.0036, 389.9002 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 380.2882, 869.3018, 389.9002 ], "text": "121,000", "html_text": "121,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 380.2882, 951.6, 389.9002 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 46.32, 370.6763, 951.6, 380.2882 ], "cells": [ { "location": [ 46.32, 370.6763, 128.6182, 380.2882 ], "text": "W. PARKER AVE. (FROM WALL ST. TO BROAD) (New Const. 500 x 20 DESIGN RETENTION)", "html_text": "W. PARKER AVE. (FROM WALL ST. TO BROAD) (New Const. 500 x 20 DESIGN RETENTION)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 370.6763, 210.9164, 380.2882 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 370.6763, 293.2145, 380.2882 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 370.6763, 375.5127, 380.2882 ], "text": "170,000", "html_text": "170,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 370.6763, 457.8109, 380.2882 ], "text": "170,000", "html_text": "170,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 370.6763, 540.1091, 380.2882 ], "text": "170,000", "html_text": "170,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 370.6763, 622.4073, 380.2882 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 370.6763, 704.7055, 380.2882 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 370.6763, 787.0036, 380.2882 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 370.6763, 869.3018, 380.2882 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 370.6763, 951.6, 380.2882 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 46.32, 361.0643, 951.6, 370.6763 ], "cells": [ { "location": [ 46.32, 361.0643, 128.6182, 370.6763 ], "text": "S. HIGHLAND AVE OVERLAY ( FROM W. SEMINOLE AVE TO DEADEND)", "html_text": "S. HIGHLAND AVE OVERLAY ( FROM W. SEMINOLE AVE TO DEADEND)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 361.0643, 210.9164, 370.6763 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 361.0643, 293.2145, 370.6763 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 361.0643, 375.5127, 370.6763 ], "text": "65,000", "html_text": "65,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 361.0643, 457.8109, 370.6763 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 361.0643, 540.1091, 370.6763 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 361.0643, 622.4073, 370.6763 ], "text": "65,000", "html_text": "65,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 361.0643, 704.7055, 370.6763 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 361.0643, 787.0036, 370.6763 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 361.0643, 869.3018, 370.6763 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 361.0643, 951.6, 370.6763 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 46.32, 351.4524, 951.6, 361.0643 ], "cells": [ { "location": [ 46.32, 351.4524, 128.6182, 361.0643 ], "text": "W. CHEROKEE AVE. OVERLAY ( FROM 301 TO S WESTWOOD)", "html_text": "W. CHEROKEE AVE. OVERLAY ( FROM 301 TO S WESTWOOD)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 351.4524, 210.9164, 361.0643 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 351.4524, 293.2145, 361.0643 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 351.4524, 375.5127, 361.0643 ], "text": "63,250", "html_text": "63,250", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 351.4524, 457.8109, 361.0643 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 351.4524, 540.1091, 361.0643 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 351.4524, 622.4073, 361.0643 ], "text": "63,250", "html_text": "63,250", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 351.4524, 704.7055, 361.0643 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 351.4524, 787.0036, 361.0643 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 351.4524, 869.3018, 361.0643 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 351.4524, 951.6, 361.0643 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 46.32, 341.8404, 951.6, 351.4524 ], "cells": [ { "location": [ 46.32, 341.8404, 128.6182, 351.4524 ], "text": "S. WESTWOOD ST (FROM SEMINOLE AVE TO DEADEND)", "html_text": "S. WESTWOOD ST (FROM SEMINOLE AVE TO DEADEND)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 341.8404, 210.9164, 351.4524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 341.8404, 293.2145, 351.4524 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 341.8404, 375.5127, 351.4524 ], "text": "65,000", "html_text": "65,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 341.8404, 457.8109, 351.4524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 341.8404, 540.1091, 351.4524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 341.8404, 622.4073, 351.4524 ], "text": "65,000", "html_text": "65,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 341.8404, 704.7055, 351.4524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 341.8404, 787.0036, 351.4524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 341.8404, 869.3018, 351.4524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 341.8404, 951.6, 351.4524 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 46.32, 332.2285, 951.6, 341.8404 ], "cells": [ { "location": [ 46.32, 332.2285, 128.6182, 341.8404 ], "text": "ETHEREDGE ST (FROM ANDERSON AVE TO CR 48)", "html_text": "ETHEREDGE ST (FROM ANDERSON AVE TO CR 48)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 332.2285, 210.9164, 341.8404 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 332.2285, 293.2145, 341.8404 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 332.2285, 375.5127, 341.8404 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 332.2285, 457.8109, 341.8404 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 332.2285, 540.1091, 341.8404 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 332.2285, 622.4073, 341.8404 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 332.2285, 704.7055, 341.8404 ], "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": [ 704.7055, 332.2285, 787.0036, 341.8404 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 332.2285, 869.3018, 341.8404 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 332.2285, 951.6, 341.8404 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 46.32, 322.6165, 951.6, 332.2285 ], "cells": [ { "location": [ 46.32, 322.6165, 128.6182, 332.2285 ], "text": "MCCOLLM AVE (FROM MAIN ST TO YORK ST)", "html_text": "MCCOLLM AVE (FROM MAIN ST TO YORK ST)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 322.6165, 210.9164, 332.2285 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 322.6165, 293.2145, 332.2285 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 322.6165, 375.5127, 332.2285 ], "text": "97,000", "html_text": "97,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 322.6165, 457.8109, 332.2285 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 322.6165, 540.1091, 332.2285 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 322.6165, 622.4073, 332.2285 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 322.6165, 704.7055, 332.2285 ], "text": "97,000", "html_text": "97,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 322.6165, 787.0036, 332.2285 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 322.6165, 869.3018, 332.2285 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 322.6165, 951.6, 332.2285 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 46.32, 313.0045, 951.6, 322.6165 ], "cells": [ { "location": [ 46.32, 313.0045, 128.6182, 322.6165 ], "text": "S BROAD ST (FROM CENTRAL AVE TO PARKHILL AVE)", "html_text": "S BROAD ST (FROM CENTRAL AVE TO PARKHILL AVE)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 313.0045, 210.9164, 322.6165 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 313.0045, 293.2145, 322.6165 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 313.0045, 375.5127, 322.6165 ], "text": "43,000", "html_text": "43,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 313.0045, 457.8109, 322.6165 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 313.0045, 540.1091, 322.6165 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 313.0045, 622.4073, 322.6165 ], "text": "43,000", "html_text": "43,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 313.0045, 704.7055, 322.6165 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 313.0045, 787.0036, 322.6165 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 313.0045, 869.3018, 322.6165 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 313.0045, 951.6, 322.6165 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 46.32, 303.3926, 951.6, 313.0045 ], "cells": [ { "location": [ 46.32, 303.3926, 128.6182, 313.0045 ], "text": "HIGHLAND ST ( FROM CENTRAL TO SEMINOLE AVE)", "html_text": "HIGHLAND ST ( FROM CENTRAL TO SEMINOLE AVE)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 303.3926, 210.9164, 313.0045 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 303.3926, 293.2145, 313.0045 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 303.3926, 375.5127, 313.0045 ], "text": "83,000", "html_text": "83,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 303.3926, 457.8109, 313.0045 ], "text": "83,000", "html_text": "83,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 303.3926, 540.1091, 313.0045 ], "text": "62,904", "html_text": "62,904", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 303.3926, 622.4073, 313.0045 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 303.3926, 704.7055, 313.0045 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 303.3926, 787.0036, 313.0045 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 303.3926, 869.3018, 313.0045 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 303.3926, 951.6, 313.0045 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 46.32, 293.7806, 951.6, 303.3926 ], "cells": [ { "location": [ 46.32, 293.7806, 128.6182, 303.3926 ], "text": "W COLLINS AVE (FROM YORK ST TO HIGHLAND ST)", "html_text": "W COLLINS AVE (FROM YORK ST TO HIGHLAND ST)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 293.7806, 210.9164, 303.3926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 293.7806, 293.2145, 303.3926 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 293.7806, 375.5127, 303.3926 ], "text": "43,000", "html_text": "43,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 293.7806, 457.8109, 303.3926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 293.7806, 540.1091, 303.3926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 293.7806, 622.4073, 303.3926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 293.7806, 704.7055, 303.3926 ], "text": "43,000", "html_text": "43,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 293.7806, 787.0036, 303.3926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 293.7806, 869.3018, 303.3926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 293.7806, 951.6, 303.3926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 46.32, 284.1687, 951.6, 293.7806 ], "cells": [ { "location": [ 46.32, 284.1687, 128.6182, 293.7806 ], "text": "PIT ROAD OVERLAY", "html_text": "PIT ROAD OVERLAY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 284.1687, 210.9164, 293.7806 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 284.1687, 293.2145, 293.7806 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 284.1687, 375.5127, 293.7806 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 284.1687, 457.8109, 293.7806 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 284.1687, 540.1091, 293.7806 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 284.1687, 622.4073, 293.7806 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 284.1687, 704.7055, 293.7806 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 284.1687, 787.0036, 293.7806 ], "text": "200,000", "html_text": "200,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 284.1687, 869.3018, 293.7806 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 284.1687, 951.6, 293.7806 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 46.32, 274.5567, 951.6, 284.1687 ], "cells": [ { "location": [ 46.32, 274.5567, 128.6182, 284.1687 ], "text": "ANDERSON AVE (YORK ST TO BATTLEFIELD PKWY)", "html_text": "ANDERSON AVE (YORK ST TO BATTLEFIELD PKWY)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 274.5567, 210.9164, 284.1687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 274.5567, 293.2145, 284.1687 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 274.5567, 375.5127, 284.1687 ], "text": "40,000", "html_text": "40,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 274.5567, 457.8109, 284.1687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 274.5567, 540.1091, 284.1687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 274.5567, 622.4073, 284.1687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 274.5567, 704.7055, 284.1687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 274.5567, 787.0036, 284.1687 ], "text": "40,000", "html_text": "40,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 274.5567, 869.3018, 284.1687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 274.5567, 951.6, 284.1687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 46.32, 264.9448, 951.6, 274.5567 ], "cells": [ { "location": [ 46.32, 264.9448, 128.6182, 274.5567 ], "text": "W NOBLE AVE (MAIN ST TO KDSC) - MILL & RESURFACE", "html_text": "W NOBLE AVE (MAIN ST TO KDSC) - MILL & RESURFACE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 264.9448, 210.9164, 274.5567 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 264.9448, 293.2145, 274.5567 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 264.9448, 375.5127, 274.5567 ], "text": "287,000", "html_text": "287,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 264.9448, 457.8109, 274.5567 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 264.9448, 540.1091, 274.5567 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 264.9448, 622.4073, 274.5567 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 264.9448, 704.7055, 274.5567 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 264.9448, 787.0036, 274.5567 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 264.9448, 869.3018, 274.5567 ], "text": "287,000", "html_text": "287,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 264.9448, 951.6, 274.5567 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 46.32, 255.3328, 951.6, 264.9448 ], "cells": [ { "location": [ 46.32, 255.3328, 128.6182, 264.9448 ], "text": "RESURFACE AND STRIPE CITY HALL PARKING LOT, JOE P. STRICKLAND AVE., LIBRARY PARKING LOT", "html_text": "RESURFACE AND STRIPE CITY HALL PARKING LOT, JOE P. STRICKLAND AVE., LIBRARY PARKING LOT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 255.3328, 210.9164, 264.9448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 255.3328, 293.2145, 264.9448 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 255.3328, 375.5127, 264.9448 ], "text": "32,000", "html_text": "32,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 255.3328, 457.8109, 264.9448 ], "text": "32,000", "html_text": "32,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 255.3328, 540.1091, 264.9448 ], "text": "8,200", "html_text": "8,200", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 255.3328, 622.4073, 264.9448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 255.3328, 704.7055, 264.9448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 255.3328, 787.0036, 264.9448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 255.3328, 869.3018, 264.9448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 255.3328, 951.6, 264.9448 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 46.32, 245.7209, 951.6, 255.3328 ], "cells": [ { "location": [ 46.32, 245.7209, 128.6182, 255.3328 ], "text": "SPEED BUMPS ON W. CENTRAL AVE", "html_text": "SPEED BUMPS ON W. CENTRAL AVE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 245.7209, 210.9164, 255.3328 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 245.7209, 293.2145, 255.3328 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 245.7209, 375.5127, 255.3328 ], "text": "13,500", "html_text": "13,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 245.7209, 457.8109, 255.3328 ], "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": [ 457.8109, 245.7209, 540.1091, 255.3328 ], "text": "13,500", "html_text": "13,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 245.7209, 622.4073, 255.3328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 245.7209, 704.7055, 255.3328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 245.7209, 787.0036, 255.3328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 245.7209, 869.3018, 255.3328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 245.7209, 951.6, 255.3328 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 46.32, 236.1089, 951.6, 245.7209 ], "cells": [ { "location": [ 46.32, 236.1089, 128.6182, 245.7209 ], "text": "RESURFACE AND STRIPE PARKING LOT AT PUBLIC WORKS AND UTILITIES", "html_text": "RESURFACE AND STRIPE PARKING LOT AT PUBLIC WORKS AND UTILITIES", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 236.1089, 210.9164, 245.7209 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 236.1089, 293.2145, 245.7209 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 236.1089, 375.5127, 245.7209 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 236.1089, 457.8109, 245.7209 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 236.1089, 540.1091, 245.7209 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 236.1089, 622.4073, 245.7209 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 236.1089, 704.7055, 245.7209 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 236.1089, 787.0036, 245.7209 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 236.1089, 869.3018, 245.7209 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 236.1089, 951.6, 245.7209 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 46.32, 226.497, 951.6, 236.1089 ], "cells": [ { "location": [ 46.32, 226.497, 128.6182, 236.1089 ], "text": "S JUSTICE STREET", "html_text": "S JUSTICE STREET", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 226.497, 210.9164, 236.1089 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 226.497, 293.2145, 236.1089 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 226.497, 375.5127, 236.1089 ], "text": "170,000", "html_text": "170,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 226.497, 457.8109, 236.1089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 226.497, 540.1091, 236.1089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 226.497, 622.4073, 236.1089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 226.497, 704.7055, 236.1089 ], "text": "170,000", "html_text": "170,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 226.497, 787.0036, 236.1089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 226.497, 869.3018, 236.1089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 226.497, 951.6, 236.1089 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 46.32, 216.885, 951.6, 226.497 ], "cells": [ { "location": [ 46.32, 216.885, 128.6182, 226.497 ], "text": "E ANDERSON AVE (FROM JASPERST ALONG SOUTHERN END OF CEMETERY)", "html_text": "E ANDERSON AVE (FROM JASPERST ALONG SOUTHERN END OF CEMETERY)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 216.885, 210.9164, 226.497 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 216.885, 293.2145, 226.497 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 216.885, 375.5127, 226.497 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 216.885, 457.8109, 226.497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 216.885, 540.1091, 226.497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 216.885, 622.4073, 226.497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 216.885, 704.7055, 226.497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 216.885, 787.0036, 226.497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 216.885, 869.3018, 226.497 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 216.885, 951.6, 226.497 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 46.32, 207.2731, 951.6, 216.885 ], "cells": [ { "location": [ 46.32, 207.2731, 128.6182, 216.885 ], "text": "SUBTOTALS", "html_text": "SUBTOTALS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.6182, 207.2731, 210.9164, 216.885 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 207.2731, 293.2145, 216.885 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.2145, 207.2731, 375.5127, 216.885 ], "text": "4,244,640", "html_text": "4,244,640", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5127, 207.2731, 457.8109, 216.885 ], "text": "363,000", "html_text": "363,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8109, 207.2731, 540.1091, 216.885 ], "text": "620,159", "html_text": "620,159", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.1091, 207.2731, 622.4073, 216.885 ], "text": "675,250", "html_text": "675,250", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.4073, 207.2731, 704.7055, 216.885 ], "text": "540,000", "html_text": "540,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.7055, 207.2731, 787.0036, 216.885 ], "text": "589,980", "html_text": "589,980", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.0036, 207.2731, 869.3018, 216.885 ], "text": "738,000", "html_text": "738,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.3018, 207.2731, 951.6, 216.885 ], "text": "335,000", "html_text": "335,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 46.32, 197.6611, 951.6, 207.2731 ], "cells": [ { "location": [ 46.32, 197.6611, 951.6, 207.2731 ], "text": "LEGEND OF FUNDING SOURCES:", "html_text": "LEGEND OF FUNDING SOURCES:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 11, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 46.32, 188.0491, 951.6, 197.6611 ], "cells": [ { "location": [ 46.32, 188.0491, 210.9164, 197.6611 ], "text": "A- GENERAL FUND", "html_text": "A- GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 188.0491, 951.6, 197.6611 ], "text": "E- ELECTRIC FUND", "html_text": "E- ELECTRIC FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 46.32, 178.4372, 951.6, 188.0491 ], "cells": [ { "location": [ 46.32, 178.4372, 210.9164, 188.0491 ], "text": "B- LOAN REPAID BY GENERAL FUND", "html_text": "B- LOAN REPAID BY GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 178.4372, 951.6, 188.0491 ], "text": "F- LOAN REPAID BY ELE FUND", "html_text": "F- LOAN REPAID BY ELE FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 46.32, 168.8252, 951.6, 178.4372 ], "cells": [ { "location": [ 46.32, 168.8252, 210.9164, 178.4372 ], "text": "C- LOCAL OPTION GAS TAX", "html_text": "C- LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 168.8252, 951.6, 178.4372 ], "text": "G- WATER FUND", "html_text": "G- WATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 46.32, 159.2133, 951.6, 168.8252 ], "cells": [ { "location": [ 46.32, 159.2133, 210.9164, 168.8252 ], "text": "D- LOAN REPAID BY LOCAL OPTION GAS TAX", "html_text": "D- LOAN REPAID BY LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 159.2133, 951.6, 168.8252 ], "text": "H- SANITATION FUND", "html_text": "H- SANITATION FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 46.32, 149.6013, 951.6, 159.2133 ], "cells": [ { "location": [ 46.32, 149.6013, 210.9164, 159.2133 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 149.6013, 951.6, 159.2133 ], "text": "I- LOAN REPAID BY SANI FUND", "html_text": "I- LOAN REPAID BY SANI FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 46.32, 139.9894, 951.6, 149.6013 ], "cells": [ { "location": [ 46.32, 139.9894, 210.9164, 149.6013 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 139.9894, 951.6, 149.6013 ], "text": "J- GRANTS", "html_text": "J- GRANTS", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 45, "location": [ 46.32, 130.3774, 951.6, 139.9894 ], "cells": [ { "location": [ 46.32, 130.3774, 210.9164, 139.9894 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 130.3774, 951.6, 139.9894 ], "text": "K- LOAN REPAID BY WATER FUND", "html_text": "K- LOAN REPAID BY WATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 46, "location": [ 46.32, 120.7655, 951.6, 130.3774 ], "cells": [ { "location": [ 46.32, 120.7655, 210.9164, 130.3774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 120.7655, 951.6, 130.3774 ], "text": "M- WASTEWATER FUND", "html_text": "M- WASTEWATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 47, "location": [ 46.32, 111.1535, 951.6, 120.7655 ], "cells": [ { "location": [ 46.32, 111.1535, 210.9164, 120.7655 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 111.1535, 951.6, 120.7655 ], "text": "O- LOAN REPAID BY WASTEWATER FUND", "html_text": "O- LOAN REPAID BY WASTEWATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 48, "location": [ 46.32, 101.5416, 951.6, 111.1535 ], "cells": [ { "location": [ 46.32, 101.5416, 210.9164, 111.1535 ], "text": "LEGEND OF COLUMN \"A\"", "html_text": "LEGEND OF COLUMN \"A\"", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 101.5416, 951.6, 111.1535 ], "text": "\"DEL\" REPR DELETION", "html_text": "\"DEL\" REPR DELETION", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 49, "location": [ 46.32, 91.9296, 951.6, 101.5416 ], "cells": [ { "location": [ 46.32, 91.9296, 210.9164, 101.5416 ], "text": "\"I\" REPRESENTS INCREASE", "html_text": "\"I\" REPRESENTS INCREASE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 91.9296, 951.6, 101.5416 ], "text": "\"N\" REPR NEW ITEM", "html_text": "\"N\" REPR NEW ITEM", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 50, "location": [ 46.32, 82.3177, 951.6, 91.9296 ], "cells": [ { "location": [ 46.32, 82.3177, 210.9164, 91.9296 ], "text": "\"D\" REPRESENTS DECREASE", "html_text": "\"D\" REPRESENTS DECREASE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 82.3177, 951.6, 91.9296 ], "text": "\"M\" REPRESENTS MOVED", "html_text": "\"M\" REPRESENTS MOVED", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 51, "location": [ 46.32, 72.7057, 951.6, 82.3177 ], "cells": [ { "location": [ 46.32, 72.7057, 210.9164, 82.3177 ], "text": "\"C\" REPRESENTS COMPLETED", "html_text": "\"C\" REPRESENTS COMPLETED", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.9164, 72.7057, 951.6, 82.3177 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 52, "n_cols": 11, "ref": "#/tables/0", "reading_order": 0 } ] }, { "page": 42, "items": [ { "page": 42, "type": "TABLE", "location": { "l": 58.793, "t": 541.68, "r": 961.5654, "b": 36 }, "text": "
PAGE 3AF.S.COST2026 BUDGETED2026 ESTIMATED20272028202920302031
RECREATION CAPITAL PROJECTS
PLZA4 PARK UPGRADES (CHRISTMAS TREE)A120,00020,00040,79320,00020,00020,00020,00020,000
ROOF REPLACEMENT ON CONCESSION STAND #2A20,00020,0009,380
RECREATE FIELD AUTIENNICE MACHINEA16,00016,000
RELI ACCOUNT MOWERA47,00015,00013,50058,00015,00017,000
RELI-AGE 2005 P250 PICKUP TRUCK/A58,000
SAFETY NETTING - FIELDS 1, 2 AND 3A46,00045,00026,250
NEW COMMUNITY CENTER @ KDSC POSSIBLE CDBG FUNDING)I/MAJ1,000,0001,000,000
NEW RESTROOMS AT PLAZA PARK (2027 - Engineering and Architectural Drawings)/A620,000200,000420,024200,000
VENT HOOD SYSTEM AT COMMUNITY CENTER/A12,00012,00012,000
COMMERCIAL APPLIANCES (OVEN, STOVE, REFRIGERATOR, FREEZER)A12,50012,50012,500
COMMUNITY CENTER GENERATORA100,000100,000104,340
COMMUNITY CENTER BATH HOUSE (REMODEL RESTROOMS/CONCESSION STAND)A210,000210,000210,000
AEDs (3 - Complete, MLK Park, Community Center)A6,0006,0006,133
CONCESSION STAND #3 ROOF REPLACEMENTNA15,00016,000
REFURBISH RACQUETBALL COURTS AT KDSCNA50,00050,000
NEW SECURITY CAMERAS AT KDSCNA12,00012,000
SPLASH PAID SHADED PICNIK AREANA24,00024,000
SAND YOLLET BALL COURT AT MILKNA3,5003,500
SPORT UTILITY ATNA20,00020,000
SHADE STRUCTURES FOR FIELDS 1, 2 AND 3NA120,000120,000
KOSC PHASE 2 ROAD EXTENSION (SKATE PARK AND BASKETBALL COURTS)NA410,000410,000
DOWNTOWN MASTER PLAN (FUNDED BY FLORIDOCOMMERCE GRANT)NJ75,00075,000
BACKHOE (SPLIT BETWEEN STREETS/200420423)N25,00025,000
FRDAP
KOSC PARK IMPROVEMENTS
2023/24/25 KDSC Projects: New Splash Park (Matching Grant 2000/City 200k)CAJJ750,000074,092
2027 KDSC Projects: Concession Stand #2, Replace Nets on Batting Cages, Resurface Tennis Courts, Pickball Stripping, Baseball Fields 1 & 7 Dugout Roof Repair, Signage on 48, New Plastic Tables, New Frisbee Golf Course, New Fencing/AJJ125,000125,000
2028 KDSC Projects: Replace Playground Equipment at Main PlaygroundJ150,000150,000
2029 KDSC Projects: Various Park ImprovementsJ100,000100,000
2030 KDSC Projects: Various Park ImprovementsJ50,00050,000
2031 KDSC Projects: Various Park ImprovementsNJ50,000
MLK PARK IMPROVEMENTS
2024/25/26 MLK Projects: Resubmit Basketball Courts, Resurface Exercise Trail, New Fencing, New Plastic Tables, New Exercise Trail Signage on 48J50,00050,00050,000
2027 MLK Projects: Restrooms, Various Park ImprovementsAJ250,000250,000
2028 MLK Projects: New Splash ParkAJ250,000250,000
2029 MLK Projects: Various Park ImprovementsJ50,00050,000
2030 MLK Projects: Various Park ImprovementsJ50,00050,000
2031 MLK Projects: Various Park ImprovementsN50,00050,000
COMMUNITY CENTER IMPROVEMENTS
2026 Projects: Resubmit Fields, Renovate Exercise Track, Renovate Buildings/J125,00050,0000125,000
2031 Projects: Various ImprovementsNJ50,000
SUBTOTAL S5,122,000740,500978,992858,500698,000600,000137,0001,770,000
TOTALS FOR GENERAL LEGEND OF FUNDING SOURCES:9,669,6841,234,6001,735,1951,549,7501,238,0001,189,380878,0001,605,000
A - GENERAL FUND B - GENERAL FUND C - LOCAL OPTION DAS TAX D- LOAN REPAID BY LOCAL OPTION GAS TAXE - ELECTRIC FUND F - LEAF FUND G - WATER FUND H - SOUTH FUND I - WATER FUND J - LEAF FUND K - LEAF FUND L - WATER FUND M - WATER FUND N F - LEAF FUND G - LEAF FUND H - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND
", "rows": [ { "row_index": 0, "location": [ 58.793, 530.687, 961.5654, 541.68 ], "cells": [ { "location": [ 58.793, 530.687, 209.2551, 541.68 ], "text": "PAGE 3", "html_text": "PAGE 3", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 530.687, 284.4861, 541.68 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 530.687, 359.7171, 541.68 ], "text": "F.S.", "html_text": "F.S.", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 530.687, 434.9482, 541.68 ], "text": "COST", "html_text": "COST", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 530.687, 510.1792, 541.68 ], "text": "2026 BUDGETED", "html_text": "2026 BUDGETED", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 530.687, 585.4102, 541.68 ], "text": "2026 ESTIMATED", "html_text": "2026 ESTIMATED", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 530.687, 660.6413, 541.68 ], "text": "2027", "html_text": "2027", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 530.687, 735.8723, 541.68 ], "text": "2028", "html_text": "2028", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 530.687, 811.1033, 541.68 ], "text": "2029", "html_text": "2029", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 530.687, 886.3344, 541.68 ], "text": "2030", "html_text": "2030", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 530.687, 961.5654, 541.68 ], "text": "2031", "html_text": "2031", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 58.793, 519.6939, 961.5654, 530.687 ], "cells": [ { "location": [ 58.793, 519.6939, 209.2551, 530.687 ], "text": "RECREATION CAPITAL PROJECTS", "html_text": "RECREATION CAPITAL PROJECTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 519.6939, 284.4861, 530.687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 519.6939, 359.7171, 530.687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 519.6939, 434.9482, 530.687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 519.6939, 510.1792, 530.687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 519.6939, 585.4102, 530.687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 519.6939, 660.6413, 530.687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 519.6939, 735.8723, 530.687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 519.6939, 811.1033, 530.687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 519.6939, 886.3344, 530.687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 519.6939, 961.5654, 530.687 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 58.793, 508.7009, 961.5654, 519.6939 ], "cells": [ { "location": [ 58.793, 508.7009, 209.2551, 519.6939 ], "text": "PLZA4 PARK UPGRADES (CHRISTMAS TREE)", "html_text": "PLZA4 PARK UPGRADES (CHRISTMAS TREE)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 508.7009, 284.4861, 519.6939 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 508.7009, 359.7171, 519.6939 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 508.7009, 434.9482, 519.6939 ], "text": "120,000", "html_text": "120,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 508.7009, 510.1792, 519.6939 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 508.7009, 585.4102, 519.6939 ], "text": "40,793", "html_text": "40,793", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 508.7009, 660.6413, 519.6939 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 508.7009, 735.8723, 519.6939 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 508.7009, 811.1033, 519.6939 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 508.7009, 886.3344, 519.6939 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 508.7009, 961.5654, 519.6939 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 58.793, 497.7078, 961.5654, 508.7009 ], "cells": [ { "location": [ 58.793, 497.7078, 209.2551, 508.7009 ], "text": "ROOF REPLACEMENT ON CONCESSION STAND #2", "html_text": "ROOF REPLACEMENT ON CONCESSION STAND #2", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 497.7078, 284.4861, 508.7009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 497.7078, 359.7171, 508.7009 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 497.7078, 434.9482, 508.7009 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 497.7078, 510.1792, 508.7009 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 497.7078, 585.4102, 508.7009 ], "text": "9,380", "html_text": "9,380", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 497.7078, 660.6413, 508.7009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 497.7078, 735.8723, 508.7009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 497.7078, 811.1033, 508.7009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 497.7078, 886.3344, 508.7009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 497.7078, 961.5654, 508.7009 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 58.793, 486.7148, 961.5654, 497.7078 ], "cells": [ { "location": [ 58.793, 486.7148, 209.2551, 497.7078 ], "text": "RECREATE FIELD AUTIENNICE MACHINE", "html_text": "RECREATE FIELD AUTIENNICE MACHINE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 486.7148, 284.4861, 497.7078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 486.7148, 359.7171, 497.7078 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 486.7148, 434.9482, 497.7078 ], "text": "16,000", "html_text": "16,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 486.7148, 510.1792, 497.7078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 486.7148, 585.4102, 497.7078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 486.7148, 660.6413, 497.7078 ], "text": "16,000", "html_text": "16,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 486.7148, 735.8723, 497.7078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 486.7148, 811.1033, 497.7078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 486.7148, 886.3344, 497.7078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 486.7148, 961.5654, 497.7078 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 58.793, 475.7217, 961.5654, 486.7148 ], "cells": [ { "location": [ 58.793, 475.7217, 209.2551, 486.7148 ], "text": "RELI ACCOUNT MOWER", "html_text": "RELI ACCOUNT MOWER", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 475.7217, 284.4861, 486.7148 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 475.7217, 359.7171, 486.7148 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 475.7217, 434.9482, 486.7148 ], "text": "47,000", "html_text": "47,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 475.7217, 510.1792, 486.7148 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 475.7217, 585.4102, 486.7148 ], "text": "13,500", "html_text": "13,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 475.7217, 660.6413, 486.7148 ], "text": "58,000", "html_text": "58,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 475.7217, 735.8723, 486.7148 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 475.7217, 811.1033, 486.7148 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 475.7217, 886.3344, 486.7148 ], "text": "17,000", "html_text": "17,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 475.7217, 961.5654, 486.7148 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 58.793, 464.7287, 961.5654, 475.7217 ], "cells": [ { "location": [ 58.793, 464.7287, 209.2551, 475.7217 ], "text": "RELI-AGE 2005 P250 PICKUP TRUCK", "html_text": "RELI-AGE 2005 P250 PICKUP TRUCK", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 464.7287, 284.4861, 475.7217 ], "text": "/", "html_text": "/", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 464.7287, 359.7171, 475.7217 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 464.7287, 434.9482, 475.7217 ], "text": "58,000", "html_text": "58,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 464.7287, 510.1792, 475.7217 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 464.7287, 585.4102, 475.7217 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 464.7287, 660.6413, 475.7217 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 464.7287, 735.8723, 475.7217 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 464.7287, 811.1033, 475.7217 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 464.7287, 886.3344, 475.7217 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 464.7287, 961.5654, 475.7217 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 58.793, 453.7357, 961.5654, 464.7287 ], "cells": [ { "location": [ 58.793, 453.7357, 209.2551, 464.7287 ], "text": "SAFETY NETTING - FIELDS 1, 2 AND 3", "html_text": "SAFETY NETTING - FIELDS 1, 2 AND 3", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 453.7357, 284.4861, 464.7287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 453.7357, 359.7171, 464.7287 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 453.7357, 434.9482, 464.7287 ], "text": "46,000", "html_text": "46,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 453.7357, 510.1792, 464.7287 ], "text": "45,000", "html_text": "45,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 453.7357, 585.4102, 464.7287 ], "text": "26,250", "html_text": "26,250", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 453.7357, 660.6413, 464.7287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 453.7357, 735.8723, 464.7287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 453.7357, 811.1033, 464.7287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 453.7357, 886.3344, 464.7287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 453.7357, 961.5654, 464.7287 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 58.793, 442.7426, 961.5654, 453.7357 ], "cells": [ { "location": [ 58.793, 442.7426, 209.2551, 453.7357 ], "text": "NEW COMMUNITY CENTER @ KDSC POSSIBLE CDBG FUNDING)", "html_text": "NEW COMMUNITY CENTER @ KDSC POSSIBLE CDBG FUNDING)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 442.7426, 284.4861, 453.7357 ], "text": "I/M", "html_text": "I/M", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 442.7426, 359.7171, 453.7357 ], "text": "AJ", "html_text": "AJ", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 442.7426, 434.9482, 453.7357 ], "text": "1,000,000", "html_text": "1,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 442.7426, 510.1792, 453.7357 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 442.7426, 585.4102, 453.7357 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 442.7426, 660.6413, 453.7357 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 442.7426, 735.8723, 453.7357 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 442.7426, 811.1033, 453.7357 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 442.7426, 886.3344, 453.7357 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 442.7426, 961.5654, 453.7357 ], "text": "1,000,000", "html_text": "1,000,000", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 58.793, 431.7496, 961.5654, 442.7426 ], "cells": [ { "location": [ 58.793, 431.7496, 209.2551, 442.7426 ], "text": "NEW RESTROOMS AT PLAZA PARK (2027 - Engineering and Architectural Drawings)", "html_text": "NEW RESTROOMS AT PLAZA PARK (2027 - Engineering and Architectural Drawings)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 431.7496, 284.4861, 442.7426 ], "text": "/", "html_text": "/", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 431.7496, 359.7171, 442.7426 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 431.7496, 434.9482, 442.7426 ], "text": "620,000", "html_text": "620,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 431.7496, 510.1792, 442.7426 ], "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": [ 510.1792, 431.7496, 585.4102, 442.7426 ], "text": "420,024", "html_text": "420,024", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 431.7496, 660.6413, 442.7426 ], "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": [ 660.6413, 431.7496, 735.8723, 442.7426 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 431.7496, 811.1033, 442.7426 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 431.7496, 886.3344, 442.7426 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 431.7496, 961.5654, 442.7426 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 58.793, 420.7565, 961.5654, 431.7496 ], "cells": [ { "location": [ 58.793, 420.7565, 209.2551, 431.7496 ], "text": "VENT HOOD SYSTEM AT COMMUNITY CENTER", "html_text": "VENT HOOD SYSTEM AT COMMUNITY CENTER", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 420.7565, 284.4861, 431.7496 ], "text": "/", "html_text": "/", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 420.7565, 359.7171, 431.7496 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 420.7565, 434.9482, 431.7496 ], "text": "12,000", "html_text": "12,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 420.7565, 510.1792, 431.7496 ], "text": "12,000", "html_text": "12,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 420.7565, 585.4102, 431.7496 ], "text": "12,000", "html_text": "12,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 420.7565, 660.6413, 431.7496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 420.7565, 735.8723, 431.7496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 420.7565, 811.1033, 431.7496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 420.7565, 886.3344, 431.7496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 420.7565, 961.5654, 431.7496 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 58.793, 409.7635, 961.5654, 420.7565 ], "cells": [ { "location": [ 58.793, 409.7635, 209.2551, 420.7565 ], "text": "COMMERCIAL APPLIANCES (OVEN, STOVE, REFRIGERATOR, FREEZER)", "html_text": "COMMERCIAL APPLIANCES (OVEN, STOVE, REFRIGERATOR, FREEZER)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 409.7635, 284.4861, 420.7565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 409.7635, 359.7171, 420.7565 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 409.7635, 434.9482, 420.7565 ], "text": "12,500", "html_text": "12,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 409.7635, 510.1792, 420.7565 ], "text": "12,500", "html_text": "12,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 409.7635, 585.4102, 420.7565 ], "text": "12,500", "html_text": "12,500", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 409.7635, 660.6413, 420.7565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 409.7635, 735.8723, 420.7565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 409.7635, 811.1033, 420.7565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 409.7635, 886.3344, 420.7565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 409.7635, 961.5654, 420.7565 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 58.793, 398.7704, 961.5654, 409.7635 ], "cells": [ { "location": [ 58.793, 398.7704, 209.2551, 409.7635 ], "text": "COMMUNITY CENTER GENERATOR", "html_text": "COMMUNITY CENTER GENERATOR", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 398.7704, 284.4861, 409.7635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 398.7704, 359.7171, 409.7635 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 398.7704, 434.9482, 409.7635 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 398.7704, 510.1792, 409.7635 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 398.7704, 585.4102, 409.7635 ], "text": "104,340", "html_text": "104,340", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 398.7704, 660.6413, 409.7635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 398.7704, 735.8723, 409.7635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 398.7704, 811.1033, 409.7635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 398.7704, 886.3344, 409.7635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 398.7704, 961.5654, 409.7635 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 58.793, 387.7774, 961.5654, 398.7704 ], "cells": [ { "location": [ 58.793, 387.7774, 209.2551, 398.7704 ], "text": "COMMUNITY CENTER BATH HOUSE (REMODEL RESTROOMS/CONCESSION STAND)", "html_text": "COMMUNITY CENTER BATH HOUSE (REMODEL RESTROOMS/CONCESSION STAND)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 387.7774, 284.4861, 398.7704 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 387.7774, 359.7171, 398.7704 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 387.7774, 434.9482, 398.7704 ], "text": "210,000", "html_text": "210,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 387.7774, 510.1792, 398.7704 ], "text": "210,000", "html_text": "210,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 387.7774, 585.4102, 398.7704 ], "text": "210,000", "html_text": "210,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 387.7774, 660.6413, 398.7704 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 387.7774, 735.8723, 398.7704 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 387.7774, 811.1033, 398.7704 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 387.7774, 886.3344, 398.7704 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 387.7774, 961.5654, 398.7704 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 58.793, 376.7843, 961.5654, 387.7774 ], "cells": [ { "location": [ 58.793, 376.7843, 209.2551, 387.7774 ], "text": "AEDs (3 - Complete, MLK Park, Community Center)", "html_text": "AEDs (3 - Complete, MLK Park, Community Center)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 376.7843, 284.4861, 387.7774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 376.7843, 359.7171, 387.7774 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 376.7843, 434.9482, 387.7774 ], "text": "6,000", "html_text": "6,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 376.7843, 510.1792, 387.7774 ], "text": "6,000", "html_text": "6,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 376.7843, 585.4102, 387.7774 ], "text": "6,133", "html_text": "6,133", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 376.7843, 660.6413, 387.7774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 376.7843, 735.8723, 387.7774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 376.7843, 811.1033, 387.7774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 376.7843, 886.3344, 387.7774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 376.7843, 961.5654, 387.7774 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 58.793, 365.7913, 961.5654, 376.7843 ], "cells": [ { "location": [ 58.793, 365.7913, 209.2551, 376.7843 ], "text": "CONCESSION STAND #3 ROOF REPLACEMENT", "html_text": "CONCESSION STAND #3 ROOF REPLACEMENT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 365.7913, 284.4861, 376.7843 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 365.7913, 359.7171, 376.7843 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 365.7913, 434.9482, 376.7843 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 365.7913, 510.1792, 376.7843 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 365.7913, 585.4102, 376.7843 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 365.7913, 660.6413, 376.7843 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 365.7913, 735.8723, 376.7843 ], "text": "16,000", "html_text": "16,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 365.7913, 811.1033, 376.7843 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 365.7913, 886.3344, 376.7843 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 365.7913, 961.5654, 376.7843 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 58.793, 354.7983, 961.5654, 365.7913 ], "cells": [ { "location": [ 58.793, 354.7983, 209.2551, 365.7913 ], "text": "REFURBISH RACQUETBALL COURTS AT KDSC", "html_text": "REFURBISH RACQUETBALL COURTS AT KDSC", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 354.7983, 284.4861, 365.7913 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 354.7983, 359.7171, 365.7913 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 354.7983, 434.9482, 365.7913 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 354.7983, 510.1792, 365.7913 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 354.7983, 585.4102, 365.7913 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 354.7983, 660.6413, 365.7913 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 354.7983, 735.8723, 365.7913 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 354.7983, 811.1033, 365.7913 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 354.7983, 886.3344, 365.7913 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 354.7983, 961.5654, 365.7913 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 58.793, 343.8052, 961.5654, 354.7983 ], "cells": [ { "location": [ 58.793, 343.8052, 209.2551, 354.7983 ], "text": "NEW SECURITY CAMERAS AT KDSC", "html_text": "NEW SECURITY CAMERAS AT KDSC", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 343.8052, 284.4861, 354.7983 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 343.8052, 359.7171, 354.7983 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 343.8052, 434.9482, 354.7983 ], "text": "12,000", "html_text": "12,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 343.8052, 510.1792, 354.7983 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 343.8052, 585.4102, 354.7983 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 343.8052, 660.6413, 354.7983 ], "text": "12,000", "html_text": "12,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 343.8052, 735.8723, 354.7983 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 343.8052, 811.1033, 354.7983 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 343.8052, 886.3344, 354.7983 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 343.8052, 961.5654, 354.7983 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 58.793, 332.8122, 961.5654, 343.8052 ], "cells": [ { "location": [ 58.793, 332.8122, 209.2551, 343.8052 ], "text": "SPLASH PAID SHADED PICNIK AREA", "html_text": "SPLASH PAID SHADED PICNIK AREA", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 332.8122, 284.4861, 343.8052 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 332.8122, 359.7171, 343.8052 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 332.8122, 434.9482, 343.8052 ], "text": "24,000", "html_text": "24,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 332.8122, 510.1792, 343.8052 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 332.8122, 585.4102, 343.8052 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 332.8122, 660.6413, 343.8052 ], "text": "24,000", "html_text": "24,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 332.8122, 735.8723, 343.8052 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 332.8122, 811.1033, 343.8052 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 332.8122, 886.3344, 343.8052 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 332.8122, 961.5654, 343.8052 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 58.793, 321.8191, 961.5654, 332.8122 ], "cells": [ { "location": [ 58.793, 321.8191, 209.2551, 332.8122 ], "text": "SAND YOLLET BALL COURT AT MILK", "html_text": "SAND YOLLET BALL COURT AT MILK", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 321.8191, 284.4861, 332.8122 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 321.8191, 359.7171, 332.8122 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 321.8191, 434.9482, 332.8122 ], "text": "3,500", "html_text": "3,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 321.8191, 510.1792, 332.8122 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 321.8191, 585.4102, 332.8122 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 321.8191, 660.6413, 332.8122 ], "text": "3,500", "html_text": "3,500", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 321.8191, 735.8723, 332.8122 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 321.8191, 811.1033, 332.8122 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 321.8191, 886.3344, 332.8122 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 321.8191, 961.5654, 332.8122 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 58.793, 310.8261, 961.5654, 321.8191 ], "cells": [ { "location": [ 58.793, 310.8261, 209.2551, 321.8191 ], "text": "SPORT UTILITY AT", "html_text": "SPORT UTILITY AT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 310.8261, 284.4861, 321.8191 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 310.8261, 359.7171, 321.8191 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 310.8261, 434.9482, 321.8191 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 310.8261, 510.1792, 321.8191 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 310.8261, 585.4102, 321.8191 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 310.8261, 660.6413, 321.8191 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 310.8261, 735.8723, 321.8191 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 310.8261, 811.1033, 321.8191 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 310.8261, 886.3344, 321.8191 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 310.8261, 961.5654, 321.8191 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 58.793, 299.833, 961.5654, 310.8261 ], "cells": [ { "location": [ 58.793, 299.833, 209.2551, 310.8261 ], "text": "SHADE STRUCTURES FOR FIELDS 1, 2 AND 3", "html_text": "SHADE STRUCTURES FOR FIELDS 1, 2 AND 3", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 299.833, 284.4861, 310.8261 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 299.833, 359.7171, 310.8261 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 299.833, 434.9482, 310.8261 ], "text": "120,000", "html_text": "120,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 299.833, 510.1792, 310.8261 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 299.833, 585.4102, 310.8261 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 299.833, 660.6413, 310.8261 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 299.833, 735.8723, 310.8261 ], "text": "120,000", "html_text": "120,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 299.833, 811.1033, 310.8261 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 299.833, 886.3344, 310.8261 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 299.833, 961.5654, 310.8261 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 58.793, 288.84, 961.5654, 299.833 ], "cells": [ { "location": [ 58.793, 288.84, 209.2551, 299.833 ], "text": "KOSC PHASE 2 ROAD EXTENSION (SKATE PARK AND BASKETBALL COURTS)", "html_text": "KOSC PHASE 2 ROAD EXTENSION (SKATE PARK AND BASKETBALL COURTS)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 288.84, 284.4861, 299.833 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 288.84, 359.7171, 299.833 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 288.84, 434.9482, 299.833 ], "text": "410,000", "html_text": "410,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 288.84, 510.1792, 299.833 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 288.84, 585.4102, 299.833 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 288.84, 660.6413, 299.833 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 288.84, 735.8723, 299.833 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 288.84, 811.1033, 299.833 ], "text": "410,000", "html_text": "410,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 288.84, 886.3344, 299.833 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 288.84, 961.5654, 299.833 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 58.793, 277.847, 961.5654, 288.84 ], "cells": [ { "location": [ 58.793, 277.847, 209.2551, 288.84 ], "text": "DOWNTOWN MASTER PLAN (FUNDED BY FLORIDOCOMMERCE GRANT)", "html_text": "DOWNTOWN MASTER PLAN (FUNDED BY FLORIDOCOMMERCE GRANT)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 277.847, 284.4861, 288.84 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 277.847, 359.7171, 288.84 ], "text": "J", "html_text": "J", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 277.847, 434.9482, 288.84 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 277.847, 510.1792, 288.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 277.847, 585.4102, 288.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 277.847, 660.6413, 288.84 ], "text": "75,000", "html_text": "75,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 277.847, 735.8723, 288.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 277.847, 811.1033, 288.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 277.847, 886.3344, 288.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 277.847, 961.5654, 288.84 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 58.793, 266.8539, 961.5654, 277.847 ], "cells": [ { "location": [ 58.793, 266.8539, 209.2551, 277.847 ], "text": "BACKHOE (SPLIT BETWEEN STREETS/200420423)", "html_text": "BACKHOE (SPLIT BETWEEN STREETS/200420423)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 266.8539, 284.4861, 277.847 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 266.8539, 359.7171, 277.847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 266.8539, 434.9482, 277.847 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 266.8539, 510.1792, 277.847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 266.8539, 585.4102, 277.847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 266.8539, 660.6413, 277.847 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 266.8539, 735.8723, 277.847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 266.8539, 811.1033, 277.847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 266.8539, 886.3344, 277.847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 266.8539, 961.5654, 277.847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 58.793, 255.8609, 961.5654, 266.8539 ], "cells": [ { "location": [ 58.793, 255.8609, 209.2551, 266.8539 ], "text": "FRDAP", "html_text": "FRDAP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 255.8609, 284.4861, 266.8539 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 255.8609, 359.7171, 266.8539 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 255.8609, 434.9482, 266.8539 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 255.8609, 510.1792, 266.8539 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 255.8609, 585.4102, 266.8539 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 255.8609, 660.6413, 266.8539 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 255.8609, 735.8723, 266.8539 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 255.8609, 811.1033, 266.8539 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 255.8609, 886.3344, 266.8539 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 255.8609, 961.5654, 266.8539 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 58.793, 244.8678, 961.5654, 255.8609 ], "cells": [ { "location": [ 58.793, 244.8678, 209.2551, 255.8609 ], "text": "KOSC PARK IMPROVEMENTS", "html_text": "KOSC PARK IMPROVEMENTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 244.8678, 284.4861, 255.8609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 244.8678, 359.7171, 255.8609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 244.8678, 434.9482, 255.8609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 244.8678, 510.1792, 255.8609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 244.8678, 585.4102, 255.8609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 244.8678, 660.6413, 255.8609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 244.8678, 735.8723, 255.8609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 244.8678, 811.1033, 255.8609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 244.8678, 886.3344, 255.8609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 244.8678, 961.5654, 255.8609 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 58.793, 233.8748, 961.5654, 244.8678 ], "cells": [ { "location": [ 58.793, 233.8748, 209.2551, 244.8678 ], "text": "2023/24/25 KDSC Projects: New Splash Park (Matching Grant 2000/City 200k)", "html_text": "2023/24/25 KDSC Projects: New Splash Park (Matching Grant 2000/City 200k)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 233.8748, 284.4861, 244.8678 ], "text": "C", "html_text": "C", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 233.8748, 359.7171, 244.8678 ], "text": "AJJ", "html_text": "AJJ", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 233.8748, 434.9482, 244.8678 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 233.8748, 510.1792, 244.8678 ], "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": [ 510.1792, 233.8748, 585.4102, 244.8678 ], "text": "74,092", "html_text": "74,092", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 233.8748, 660.6413, 244.8678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 233.8748, 735.8723, 244.8678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 233.8748, 811.1033, 244.8678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 233.8748, 886.3344, 244.8678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 233.8748, 961.5654, 244.8678 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 58.793, 222.8817, 961.5654, 233.8748 ], "cells": [ { "location": [ 58.793, 222.8817, 209.2551, 233.8748 ], "text": "2027 KDSC Projects: Concession Stand #2, Replace Nets on Batting Cages, Resurface Tennis Courts, Pickball Stripping, Baseball Fields 1 & 7 Dugout Roof Repair, Signage on 48, New Plastic Tables, New Frisbee Golf Course, New Fencing", "html_text": "2027 KDSC Projects: Concession Stand #2, Replace Nets on Batting Cages, Resurface Tennis Courts, Pickball Stripping, Baseball Fields 1 & 7 Dugout Roof Repair, Signage on 48, New Plastic Tables, New Frisbee Golf Course, New Fencing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 222.8817, 284.4861, 233.8748 ], "text": "/", "html_text": "/", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 222.8817, 359.7171, 233.8748 ], "text": "AJJ", "html_text": "AJJ", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 222.8817, 434.9482, 233.8748 ], "text": "125,000", "html_text": "125,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 222.8817, 510.1792, 233.8748 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 222.8817, 585.4102, 233.8748 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 222.8817, 660.6413, 233.8748 ], "text": "125,000", "html_text": "125,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 222.8817, 735.8723, 233.8748 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 222.8817, 811.1033, 233.8748 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 222.8817, 886.3344, 233.8748 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 222.8817, 961.5654, 233.8748 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 58.793, 211.8887, 961.5654, 222.8817 ], "cells": [ { "location": [ 58.793, 211.8887, 209.2551, 222.8817 ], "text": "2028 KDSC Projects: Replace Playground Equipment at Main Playground", "html_text": "2028 KDSC Projects: Replace Playground Equipment at Main Playground", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 211.8887, 284.4861, 222.8817 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 211.8887, 359.7171, 222.8817 ], "text": "J", "html_text": "J", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 211.8887, 434.9482, 222.8817 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 211.8887, 510.1792, 222.8817 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 211.8887, 585.4102, 222.8817 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 211.8887, 660.6413, 222.8817 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 211.8887, 735.8723, 222.8817 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 211.8887, 811.1033, 222.8817 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 211.8887, 886.3344, 222.8817 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 211.8887, 961.5654, 222.8817 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 58.793, 200.8957, 961.5654, 211.8887 ], "cells": [ { "location": [ 58.793, 200.8957, 209.2551, 211.8887 ], "text": "2029 KDSC Projects: Various Park Improvements", "html_text": "2029 KDSC Projects: Various Park Improvements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 200.8957, 284.4861, 211.8887 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 200.8957, 359.7171, 211.8887 ], "text": "J", "html_text": "J", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 200.8957, 434.9482, 211.8887 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 200.8957, 510.1792, 211.8887 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 200.8957, 585.4102, 211.8887 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 200.8957, 660.6413, 211.8887 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 200.8957, 735.8723, 211.8887 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 200.8957, 811.1033, 211.8887 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 200.8957, 886.3344, 211.8887 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 200.8957, 961.5654, 211.8887 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 58.793, 189.9026, 961.5654, 200.8957 ], "cells": [ { "location": [ 58.793, 189.9026, 209.2551, 200.8957 ], "text": "2030 KDSC Projects: Various Park Improvements", "html_text": "2030 KDSC Projects: Various Park Improvements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 189.9026, 284.4861, 200.8957 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 189.9026, 359.7171, 200.8957 ], "text": "J", "html_text": "J", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 189.9026, 434.9482, 200.8957 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 189.9026, 510.1792, 200.8957 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 189.9026, 585.4102, 200.8957 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 189.9026, 660.6413, 200.8957 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 189.9026, 735.8723, 200.8957 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 189.9026, 811.1033, 200.8957 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 189.9026, 886.3344, 200.8957 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 189.9026, 961.5654, 200.8957 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 58.793, 178.9096, 961.5654, 189.9026 ], "cells": [ { "location": [ 58.793, 178.9096, 209.2551, 189.9026 ], "text": "2031 KDSC Projects: Various Park Improvements", "html_text": "2031 KDSC Projects: Various Park Improvements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 178.9096, 284.4861, 189.9026 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 178.9096, 359.7171, 189.9026 ], "text": "J", "html_text": "J", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 178.9096, 434.9482, 189.9026 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 178.9096, 510.1792, 189.9026 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 178.9096, 585.4102, 189.9026 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 178.9096, 660.6413, 189.9026 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 178.9096, 735.8723, 189.9026 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 178.9096, 811.1033, 189.9026 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 178.9096, 886.3344, 189.9026 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 178.9096, 961.5654, 189.9026 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 58.793, 167.9165, 961.5654, 178.9096 ], "cells": [ { "location": [ 58.793, 167.9165, 209.2551, 178.9096 ], "text": "MLK PARK IMPROVEMENTS", "html_text": "MLK PARK IMPROVEMENTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 167.9165, 284.4861, 178.9096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 167.9165, 359.7171, 178.9096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 167.9165, 434.9482, 178.9096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 167.9165, 510.1792, 178.9096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 167.9165, 585.4102, 178.9096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 167.9165, 660.6413, 178.9096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 167.9165, 735.8723, 178.9096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 167.9165, 811.1033, 178.9096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 167.9165, 886.3344, 178.9096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 167.9165, 961.5654, 178.9096 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 58.793, 156.9235, 961.5654, 167.9165 ], "cells": [ { "location": [ 58.793, 156.9235, 209.2551, 167.9165 ], "text": "2024/25/26 MLK Projects: Resubmit Basketball Courts, Resurface Exercise Trail, New Fencing, New Plastic Tables, New Exercise Trail Signage on 48", "html_text": "2024/25/26 MLK Projects: Resubmit Basketball Courts, Resurface Exercise Trail, New Fencing, New Plastic Tables, New Exercise Trail Signage on 48", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 156.9235, 284.4861, 167.9165 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 156.9235, 359.7171, 167.9165 ], "text": "J", "html_text": "J", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 156.9235, 434.9482, 167.9165 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 156.9235, 510.1792, 167.9165 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 156.9235, 585.4102, 167.9165 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 156.9235, 660.6413, 167.9165 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 156.9235, 735.8723, 167.9165 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 156.9235, 811.1033, 167.9165 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 156.9235, 886.3344, 167.9165 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 156.9235, 961.5654, 167.9165 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 58.793, 145.9304, 961.5654, 156.9235 ], "cells": [ { "location": [ 58.793, 145.9304, 209.2551, 156.9235 ], "text": "2027 MLK Projects: Restrooms, Various Park Improvements", "html_text": "2027 MLK Projects: Restrooms, Various Park Improvements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 145.9304, 284.4861, 156.9235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 145.9304, 359.7171, 156.9235 ], "text": "AJ", "html_text": "AJ", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 145.9304, 434.9482, 156.9235 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 145.9304, 510.1792, 156.9235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 145.9304, 585.4102, 156.9235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 145.9304, 660.6413, 156.9235 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 145.9304, 735.8723, 156.9235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 145.9304, 811.1033, 156.9235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 145.9304, 886.3344, 156.9235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 145.9304, 961.5654, 156.9235 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 58.793, 134.9374, 961.5654, 145.9304 ], "cells": [ { "location": [ 58.793, 134.9374, 209.2551, 145.9304 ], "text": "2028 MLK Projects: New Splash Park", "html_text": "2028 MLK Projects: New Splash Park", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 134.9374, 284.4861, 145.9304 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 134.9374, 359.7171, 145.9304 ], "text": "AJ", "html_text": "AJ", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 134.9374, 434.9482, 145.9304 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 134.9374, 510.1792, 145.9304 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 134.9374, 585.4102, 145.9304 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 134.9374, 660.6413, 145.9304 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 134.9374, 735.8723, 145.9304 ], "text": "250,000", "html_text": "250,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 134.9374, 811.1033, 145.9304 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 134.9374, 886.3344, 145.9304 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 134.9374, 961.5654, 145.9304 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 37, "location": [ 58.793, 123.9443, 961.5654, 134.9374 ], "cells": [ { "location": [ 58.793, 123.9443, 209.2551, 134.9374 ], "text": "2029 MLK Projects: Various Park Improvements", "html_text": "2029 MLK Projects: Various Park Improvements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 123.9443, 284.4861, 134.9374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 123.9443, 359.7171, 134.9374 ], "text": "J", "html_text": "J", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 123.9443, 434.9482, 134.9374 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 123.9443, 510.1792, 134.9374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 123.9443, 585.4102, 134.9374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 123.9443, 660.6413, 134.9374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 123.9443, 735.8723, 134.9374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 123.9443, 811.1033, 134.9374 ], "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": [ 811.1033, 123.9443, 886.3344, 134.9374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 123.9443, 961.5654, 134.9374 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 38, "location": [ 58.793, 112.9513, 961.5654, 123.9443 ], "cells": [ { "location": [ 58.793, 112.9513, 209.2551, 123.9443 ], "text": "2030 MLK Projects: Various Park Improvements", "html_text": "2030 MLK Projects: Various Park Improvements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 112.9513, 284.4861, 123.9443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 112.9513, 359.7171, 123.9443 ], "text": "J", "html_text": "J", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 112.9513, 434.9482, 123.9443 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 112.9513, 510.1792, 123.9443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 112.9513, 585.4102, 123.9443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 112.9513, 660.6413, 123.9443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 112.9513, 735.8723, 123.9443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 112.9513, 811.1033, 123.9443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 112.9513, 886.3344, 123.9443 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 112.9513, 961.5654, 123.9443 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 39, "location": [ 58.793, 101.9583, 961.5654, 112.9513 ], "cells": [ { "location": [ 58.793, 101.9583, 209.2551, 112.9513 ], "text": "2031 MLK Projects: Various Park Improvements", "html_text": "2031 MLK Projects: Various Park Improvements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 101.9583, 284.4861, 112.9513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 101.9583, 359.7171, 112.9513 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 101.9583, 434.9482, 112.9513 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 101.9583, 510.1792, 112.9513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 101.9583, 585.4102, 112.9513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 101.9583, 660.6413, 112.9513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 101.9583, 735.8723, 112.9513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 101.9583, 811.1033, 112.9513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 101.9583, 886.3344, 112.9513 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 101.9583, 961.5654, 112.9513 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 40, "location": [ 58.793, 90.9652, 961.5654, 101.9583 ], "cells": [ { "location": [ 58.793, 90.9652, 209.2551, 101.9583 ], "text": "COMMUNITY CENTER IMPROVEMENTS", "html_text": "COMMUNITY CENTER IMPROVEMENTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 90.9652, 284.4861, 101.9583 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 90.9652, 359.7171, 101.9583 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 90.9652, 434.9482, 101.9583 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 90.9652, 510.1792, 101.9583 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 90.9652, 585.4102, 101.9583 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 90.9652, 660.6413, 101.9583 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 90.9652, 735.8723, 101.9583 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 90.9652, 811.1033, 101.9583 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 90.9652, 886.3344, 101.9583 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 90.9652, 961.5654, 101.9583 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 41, "location": [ 58.793, 79.9722, 961.5654, 90.9652 ], "cells": [ { "location": [ 58.793, 79.9722, 209.2551, 90.9652 ], "text": "2026 Projects: Resubmit Fields, Renovate Exercise Track, Renovate Buildings", "html_text": "2026 Projects: Resubmit Fields, Renovate Exercise Track, Renovate Buildings", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 79.9722, 284.4861, 90.9652 ], "text": "/", "html_text": "/", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 79.9722, 359.7171, 90.9652 ], "text": "J", "html_text": "J", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 79.9722, 434.9482, 90.9652 ], "text": "125,000", "html_text": "125,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 79.9722, 510.1792, 90.9652 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 79.9722, 585.4102, 90.9652 ], "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": [ 585.4102, 79.9722, 660.6413, 90.9652 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 79.9722, 735.8723, 90.9652 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 79.9722, 811.1033, 90.9652 ], "text": "125,000", "html_text": "125,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 79.9722, 886.3344, 90.9652 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 79.9722, 961.5654, 90.9652 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 42, "location": [ 58.793, 68.9791, 961.5654, 79.9722 ], "cells": [ { "location": [ 58.793, 68.9791, 209.2551, 79.9722 ], "text": "2031 Projects: Various Improvements", "html_text": "2031 Projects: Various Improvements", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 68.9791, 284.4861, 79.9722 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 68.9791, 359.7171, 79.9722 ], "text": "J", "html_text": "J", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 68.9791, 434.9482, 79.9722 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 68.9791, 510.1792, 79.9722 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 68.9791, 585.4102, 79.9722 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 68.9791, 660.6413, 79.9722 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 68.9791, 735.8723, 79.9722 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 68.9791, 811.1033, 79.9722 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 68.9791, 886.3344, 79.9722 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 68.9791, 961.5654, 79.9722 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 43, "location": [ 58.793, 57.9861, 961.5654, 68.9791 ], "cells": [ { "location": [ 58.793, 57.9861, 209.2551, 68.9791 ], "text": "SUBTOTAL S", "html_text": "SUBTOTAL S", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.2551, 57.9861, 284.4861, 68.9791 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 284.4861, 57.9861, 359.7171, 68.9791 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 57.9861, 434.9482, 68.9791 ], "text": "5,122,000", "html_text": "5,122,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 57.9861, 510.1792, 68.9791 ], "text": "740,500", "html_text": "740,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 57.9861, 585.4102, 68.9791 ], "text": "978,992", "html_text": "978,992", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 57.9861, 660.6413, 68.9791 ], "text": "858,500", "html_text": "858,500", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 57.9861, 735.8723, 68.9791 ], "text": "698,000", "html_text": "698,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 57.9861, 811.1033, 68.9791 ], "text": "600,000", "html_text": "600,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 57.9861, 886.3344, 68.9791 ], "text": "137,000", "html_text": "137,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 57.9861, 961.5654, 68.9791 ], "text": "1,770,000", "html_text": "1,770,000", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 44, "location": [ 58.793, 46.993, 961.5654, 57.9861 ], "cells": [ { "location": [ 58.793, 46.993, 359.7171, 57.9861 ], "text": "TOTALS FOR GENERAL LEGEND OF FUNDING SOURCES:", "html_text": "TOTALS FOR GENERAL LEGEND OF FUNDING SOURCES:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 46.993, 434.9482, 57.9861 ], "text": "9,669,684", "html_text": "9,669,684", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 46.993, 510.1792, 57.9861 ], "text": "1,234,600", "html_text": "1,234,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 46.993, 585.4102, 57.9861 ], "text": "1,735,195", "html_text": "1,735,195", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 46.993, 660.6413, 57.9861 ], "text": "1,549,750", "html_text": "1,549,750", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 46.993, 735.8723, 57.9861 ], "text": "1,238,000", "html_text": "1,238,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 46.993, 811.1033, 57.9861 ], "text": "1,189,380", "html_text": "1,189,380", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 46.993, 886.3344, 57.9861 ], "text": "878,000", "html_text": "878,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 46.993, 961.5654, 57.9861 ], "text": "1,605,000", "html_text": "1,605,000", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 45, "location": [ 58.793, 36, 961.5654, 46.993 ], "cells": [ { "location": [ 58.793, 36, 359.7171, 46.993 ], "text": "A - GENERAL FUND B - GENERAL FUND C - LOCAL OPTION DAS TAX D- LOAN REPAID BY LOCAL OPTION GAS TAX", "html_text": "A - GENERAL FUND B - GENERAL FUND C - LOCAL OPTION DAS TAX D- LOAN REPAID BY LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 359.7171, 36, 434.9482, 46.993 ], "text": "E - ELECTRIC FUND F - LEAF FUND G - WATER FUND H - SOUTH FUND I - WATER FUND J - LEAF FUND K - LEAF FUND L - WATER FUND M - WATER FUND N F - LEAF FUND G - LEAF FUND H - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND", "html_text": "E - ELECTRIC FUND F - LEAF FUND G - WATER FUND H - SOUTH FUND I - WATER FUND J - LEAF FUND K - LEAF FUND L - WATER FUND M - WATER FUND N F - LEAF FUND G - LEAF FUND H - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND G - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND N F - LEAF FUND K - LEAF FUND L - LEAF FUND M - LEAF FUND", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 434.9482, 36, 510.1792, 46.993 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 510.1792, 36, 585.4102, 46.993 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 585.4102, 36, 660.6413, 46.993 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 660.6413, 36, 735.8723, 46.993 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 735.8723, 36, 811.1033, 46.993 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 811.1033, 36, 886.3344, 46.993 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 886.3344, 36, 961.5654, 46.993 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 46, "n_cols": 12, "ref": "#/tables/0", "reading_order": 0 } ] }, { "page": 43, "items": [ { "page": 43, "type": "TABLE", "location": { "l": 45.3546, "t": 567.2483, "r": 950.2867, "b": 284.584 }, "text": "
PAGE 4AF.S.COST2026 BUDGETED2026 ESTIMATED20272028202930303031
CEMETERY
CEMETERY EXPANSIONA300,000300,000
CEMETERY RECORD SOFTWAREA10,00000
CEMETERY CHIME SYSTEMNA20,00020,000
NEW FENCING ON EAST SIDE OF CEMETERYNA7,0007,000
SUBTOTALS337,0000027,000300,000000
LEGEND OF FUNDING SOURCES:
A- GENERAL FUNDE- ELECTRIC FUND
B- LOAN REPAID BY GENERAL FUNDF- LOAN REPAID BY ELE FUND
C- LOCAL OPTION GAS TAXG- WATER FUND
D- LOAN REPAID BY LOCAL OPTION GAS TAXH- SANITATION FUND
I- LOAN REPAID BY SANI FUND
J - GRANTS
K - LOAN REPAID BY WATER FUND
M - WASTEWATER FUND
O - LOAN REPAID BY WASTEWATER FUND
LEGEND OF COLUMN "A"
"I" REPRESENTS INCREASE"DEL" REPR DELETION
"D" REPRESENTS DECREASE"N" REPR NEW ITEM
"C" REPRESENTS COMPLETED"M" REPRESENTS MOVED
", "rows": [ { "row_index": 0, "location": [ 45.3546, 554.3999, 950.2867, 567.2483 ], "cells": [ { "location": [ 45.3546, 554.3999, 127.6212, 567.2483 ], "text": "PAGE 4", "html_text": "PAGE 4", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.6212, 554.3999, 209.8877, 567.2483 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 554.3999, 292.1543, 567.2483 ], "text": "F.S.", "html_text": "F.S.", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.1543, 554.3999, 374.4208, 567.2483 ], "text": "COST", "html_text": "COST", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.4208, 554.3999, 456.6874, 567.2483 ], "text": "2026 BUDGETED", "html_text": "2026 BUDGETED", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 456.6874, 554.3999, 538.9539, 567.2483 ], "text": "2026 ESTIMATED", "html_text": "2026 ESTIMATED", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.9539, 554.3999, 621.2205, 567.2483 ], "text": "2027", "html_text": "2027", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 621.2205, 554.3999, 703.487, 567.2483 ], "text": "2028", "html_text": "2028", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.487, 554.3999, 785.7536, 567.2483 ], "text": "2029", "html_text": "2029", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 785.7536, 554.3999, 868.0201, 567.2483 ], "text": "3030", "html_text": "3030", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 868.0201, 554.3999, 950.2867, 567.2483 ], "text": "3031", "html_text": "3031", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 45.3546, 541.5515, 950.2867, 554.3999 ], "cells": [ { "location": [ 45.3546, 541.5515, 127.6212, 554.3999 ], "text": "CEMETERY", "html_text": "CEMETERY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.6212, 541.5515, 209.8877, 554.3999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 541.5515, 292.1543, 554.3999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.1543, 541.5515, 374.4208, 554.3999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.4208, 541.5515, 456.6874, 554.3999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 456.6874, 541.5515, 538.9539, 554.3999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.9539, 541.5515, 621.2205, 554.3999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 621.2205, 541.5515, 703.487, 554.3999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.487, 541.5515, 785.7536, 554.3999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 785.7536, 541.5515, 868.0201, 554.3999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 868.0201, 541.5515, 950.2867, 554.3999 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 45.3546, 528.7032, 950.2867, 541.5515 ], "cells": [ { "location": [ 45.3546, 528.7032, 127.6212, 541.5515 ], "text": "CEMETERY EXPANSION", "html_text": "CEMETERY EXPANSION", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.6212, 528.7032, 209.8877, 541.5515 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 528.7032, 292.1543, 541.5515 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.1543, 528.7032, 374.4208, 541.5515 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.4208, 528.7032, 456.6874, 541.5515 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 456.6874, 528.7032, 538.9539, 541.5515 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.9539, 528.7032, 621.2205, 541.5515 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 621.2205, 528.7032, 703.487, 541.5515 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.487, 528.7032, 785.7536, 541.5515 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 785.7536, 528.7032, 868.0201, 541.5515 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 868.0201, 528.7032, 950.2867, 541.5515 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 45.3546, 515.8548, 950.2867, 528.7032 ], "cells": [ { "location": [ 45.3546, 515.8548, 127.6212, 528.7032 ], "text": "CEMETERY RECORD SOFTWARE", "html_text": "CEMETERY RECORD SOFTWARE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.6212, 515.8548, 209.8877, 528.7032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 515.8548, 292.1543, 528.7032 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.1543, 515.8548, 374.4208, 528.7032 ], "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" }, { "location": [ 374.4208, 515.8548, 456.6874, 528.7032 ], "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": [ 456.6874, 515.8548, 538.9539, 528.7032 ], "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": [ 538.9539, 515.8548, 621.2205, 528.7032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 621.2205, 515.8548, 703.487, 528.7032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.487, 515.8548, 785.7536, 528.7032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 785.7536, 515.8548, 868.0201, 528.7032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 868.0201, 515.8548, 950.2867, 528.7032 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 45.3546, 503.0064, 950.2867, 515.8548 ], "cells": [ { "location": [ 45.3546, 503.0064, 127.6212, 515.8548 ], "text": "CEMETERY CHIME SYSTEM", "html_text": "CEMETERY CHIME SYSTEM", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.6212, 503.0064, 209.8877, 515.8548 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 503.0064, 292.1543, 515.8548 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.1543, 503.0064, 374.4208, 515.8548 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.4208, 503.0064, 456.6874, 515.8548 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 456.6874, 503.0064, 538.9539, 515.8548 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.9539, 503.0064, 621.2205, 515.8548 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 621.2205, 503.0064, 703.487, 515.8548 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.487, 503.0064, 785.7536, 515.8548 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 785.7536, 503.0064, 868.0201, 515.8548 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 868.0201, 503.0064, 950.2867, 515.8548 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 45.3546, 490.158, 950.2867, 503.0064 ], "cells": [ { "location": [ 45.3546, 490.158, 127.6212, 503.0064 ], "text": "NEW FENCING ON EAST SIDE OF CEMETERY", "html_text": "NEW FENCING ON EAST SIDE OF CEMETERY", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.6212, 490.158, 209.8877, 503.0064 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 490.158, 292.1543, 503.0064 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.1543, 490.158, 374.4208, 503.0064 ], "text": "7,000", "html_text": "7,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.4208, 490.158, 456.6874, 503.0064 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 456.6874, 490.158, 538.9539, 503.0064 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.9539, 490.158, 621.2205, 503.0064 ], "text": "7,000", "html_text": "7,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 621.2205, 490.158, 703.487, 503.0064 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.487, 490.158, 785.7536, 503.0064 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 785.7536, 490.158, 868.0201, 503.0064 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 868.0201, 490.158, 950.2867, 503.0064 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 45.3546, 477.3097, 950.2867, 490.158 ], "cells": [ { "location": [ 45.3546, 477.3097, 127.6212, 490.158 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.6212, 477.3097, 209.8877, 490.158 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 477.3097, 292.1543, 490.158 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.1543, 477.3097, 374.4208, 490.158 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.4208, 477.3097, 456.6874, 490.158 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 456.6874, 477.3097, 538.9539, 490.158 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 538.9539, 477.3097, 621.2205, 490.158 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 621.2205, 477.3097, 703.487, 490.158 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.487, 477.3097, 785.7536, 490.158 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 785.7536, 477.3097, 868.0201, 490.158 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 868.0201, 477.3097, 950.2867, 490.158 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 45.3546, 464.4613, 950.2867, 477.3097 ], "cells": [ { "location": [ 45.3546, 464.4613, 127.6212, 477.3097 ], "text": "SUBTOTALS", "html_text": "SUBTOTALS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 127.6212, 464.4613, 209.8877, 477.3097 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 464.4613, 292.1543, 477.3097 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 292.1543, 464.4613, 374.4208, 477.3097 ], "text": "337,000", "html_text": "337,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 374.4208, 464.4613, 456.6874, 477.3097 ], "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": [ 456.6874, 464.4613, 538.9539, 477.3097 ], "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": [ 538.9539, 464.4613, 621.2205, 477.3097 ], "text": "27,000", "html_text": "27,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 621.2205, 464.4613, 703.487, 477.3097 ], "text": "300,000", "html_text": "300,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 703.487, 464.4613, 785.7536, 477.3097 ], "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": [ 785.7536, 464.4613, 868.0201, 477.3097 ], "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": [ 868.0201, 464.4613, 950.2867, 477.3097 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 45.3546, 451.6129, 950.2867, 464.4613 ], "cells": [ { "location": [ 45.3546, 451.6129, 950.2867, 464.4613 ], "text": "LEGEND OF FUNDING SOURCES:", "html_text": "LEGEND OF FUNDING SOURCES:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 11, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 45.3546, 438.7645, 950.2867, 451.6129 ], "cells": [ { "location": [ 45.3546, 438.7645, 209.8877, 451.6129 ], "text": "A- GENERAL FUND", "html_text": "A- GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 438.7645, 950.2867, 451.6129 ], "text": "E- ELECTRIC FUND", "html_text": "E- ELECTRIC FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 45.3546, 425.9162, 950.2867, 438.7645 ], "cells": [ { "location": [ 45.3546, 425.9162, 209.8877, 438.7645 ], "text": "B- LOAN REPAID BY GENERAL FUND", "html_text": "B- LOAN REPAID BY GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 425.9162, 950.2867, 438.7645 ], "text": "F- LOAN REPAID BY ELE FUND", "html_text": "F- LOAN REPAID BY ELE FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 45.3546, 413.0678, 950.2867, 425.9162 ], "cells": [ { "location": [ 45.3546, 413.0678, 209.8877, 425.9162 ], "text": "C- LOCAL OPTION GAS TAX", "html_text": "C- LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 413.0678, 950.2867, 425.9162 ], "text": "G- WATER FUND", "html_text": "G- WATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 45.3546, 400.2194, 950.2867, 413.0678 ], "cells": [ { "location": [ 45.3546, 400.2194, 209.8877, 413.0678 ], "text": "D- LOAN REPAID BY LOCAL OPTION GAS TAX", "html_text": "D- LOAN REPAID BY LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 400.2194, 950.2867, 413.0678 ], "text": "H- SANITATION FUND", "html_text": "H- SANITATION FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 45.3546, 387.371, 950.2867, 400.2194 ], "cells": [ { "location": [ 45.3546, 387.371, 209.8877, 400.2194 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 387.371, 950.2867, 400.2194 ], "text": "I- LOAN REPAID BY SANI FUND", "html_text": "I- LOAN REPAID BY SANI FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 45.3546, 374.5226, 950.2867, 387.371 ], "cells": [ { "location": [ 45.3546, 374.5226, 209.8877, 387.371 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 374.5226, 950.2867, 387.371 ], "text": "J - GRANTS", "html_text": "J - GRANTS", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 45.3546, 361.6743, 950.2867, 374.5226 ], "cells": [ { "location": [ 45.3546, 361.6743, 209.8877, 374.5226 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 361.6743, 950.2867, 374.5226 ], "text": "K - LOAN REPAID BY WATER FUND", "html_text": "K - LOAN REPAID BY WATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 45.3546, 348.8259, 950.2867, 361.6743 ], "cells": [ { "location": [ 45.3546, 348.8259, 209.8877, 361.6743 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 348.8259, 950.2867, 361.6743 ], "text": "M - WASTEWATER FUND", "html_text": "M - WASTEWATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 45.3546, 335.9775, 950.2867, 348.8259 ], "cells": [ { "location": [ 45.3546, 335.9775, 209.8877, 348.8259 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 335.9775, 950.2867, 348.8259 ], "text": "O - LOAN REPAID BY WASTEWATER FUND", "html_text": "O - LOAN REPAID BY WASTEWATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 45.3546, 323.1291, 950.2867, 335.9775 ], "cells": [ { "location": [ 45.3546, 323.1291, 950.2867, 335.9775 ], "text": "LEGEND OF COLUMN \"A\"", "html_text": "LEGEND OF COLUMN \"A\"", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 11, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 45.3546, 310.2808, 950.2867, 323.1291 ], "cells": [ { "location": [ 45.3546, 310.2808, 209.8877, 323.1291 ], "text": "\"I\" REPRESENTS INCREASE", "html_text": "\"I\" REPRESENTS INCREASE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 310.2808, 950.2867, 323.1291 ], "text": "\"DEL\" REPR DELETION", "html_text": "\"DEL\" REPR DELETION", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 45.3546, 297.4324, 950.2867, 310.2808 ], "cells": [ { "location": [ 45.3546, 297.4324, 209.8877, 310.2808 ], "text": "\"D\" REPRESENTS DECREASE", "html_text": "\"D\" REPRESENTS DECREASE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 297.4324, 950.2867, 310.2808 ], "text": "\"N\" REPR NEW ITEM", "html_text": "\"N\" REPR NEW ITEM", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 45.3546, 284.584, 950.2867, 297.4324 ], "cells": [ { "location": [ 45.3546, 284.584, 209.8877, 297.4324 ], "text": "\"C\" REPRESENTS COMPLETED", "html_text": "\"C\" REPRESENTS COMPLETED", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 209.8877, 284.584, 950.2867, 297.4324 ], "text": "\"M\" REPRESENTS MOVED", "html_text": "\"M\" REPRESENTS MOVED", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 22, "n_cols": 11, "ref": "#/tables/0", "reading_order": 0 } ] }, { "page": 44, "items": [ { "page": 44, "type": "TABLE", "location": { "l": 47.0344, "t": 572.5271, "r": 950.7668, "b": 229.1548 }, "text": "
PAGE 5AF.S.COST2026 BUDGETED2026 ESTIMATED20272028202930303031
ELECTRIC CAPITAL PROJECTS
REPLACEMENT VEHICLE (F-150 DIRECTOR VEHICLE)E55,00055,000
ALTEC BUCKET TRUCK (AA55E - 4 WHEEL DRIVE)F254,000254,000245,125
SERVICE TRUCK REPLACEMENTF65,00065,000
POLE TRAILERE30,000
WIRE PULLERE5,0005,000
AEDs FOR UTILITY TRUCKS & BUILDING (8 AEDs)E16,00016,00014,310
BACKHOE (SPLIT BETWEEN STREETS/410/420/425)DELDELE25,000
CAPITAL IMPROVEMENTS (WP2 EMERGENCY REPAIR IN 2025)E150,00025,00025,00025,00025,000
AUTOMATED METER INFRASTRUCTURE (POSSIBLE GRANT FUNDS)NNE1,500,000750,000750,000
GRANT:
SUBSTATION PLANNING PHASEJ10,000,00010,000,000
SUBTOTALS12,100,000270,000259,435010,830,000840,00030,00025,000
LEGEND OF FUNDING SOURCES:
A- GENERAL FUNDE- ELECTRIC FUND
B- LOAN REPAID BY GENERAL FUNDF- LOAN REPAID BY ELE FUND
C- LOCAL OPTION GAS TAXG- WATER FUND
D- LOAN REPAID BY LOCAL OPTION GAS TAXH- SANITATION FUND
I- LOAN REPAID BY SANI FUND
J- GRANTS
K- LOAN REPAID BY WATER FUND
M- WASTEWATER FUND
O- LOAN REPAID BY WASTEWATER FUND
"I" REPRESENTS INCREASE"DEL" REPR DELETION
"D" REPRESENTS DECREASE"N" REPR NEW ITEM
"C" REPRESENTS COMPLETED"M" REPRESENTS MOVED
", "rows": [ { "row_index": 0, "location": [ 47.0344, 560.6867, 950.7668, 572.5271 ], "cells": [ { "location": [ 47.0344, 560.6867, 122.3454, 572.5271 ], "text": "PAGE 5", "html_text": "PAGE 5", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.3454, 560.6867, 197.6565, 572.5271 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.6565, 560.6867, 272.9675, 572.5271 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 560.6867, 348.2785, 572.5271 ], "text": "F.S.", "html_text": "F.S.", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.2785, 560.6867, 423.5896, 572.5271 ], "text": "COST", "html_text": "COST", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.5896, 560.6867, 498.9006, 572.5271 ], "text": "2026 BUDGETED", "html_text": "2026 BUDGETED", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9006, 560.6867, 574.2116, 572.5271 ], "text": "2026 ESTIMATED", "html_text": "2026 ESTIMATED", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 574.2116, 560.6867, 649.5227, 572.5271 ], "text": "2027", "html_text": "2027", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 649.5227, 560.6867, 724.8337, 572.5271 ], "text": "2028", "html_text": "2028", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 724.8337, 560.6867, 800.1447, 572.5271 ], "text": "2029", "html_text": "2029", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 800.1447, 560.6867, 875.4558, 572.5271 ], "text": "3030", "html_text": "3030", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 875.4558, 560.6867, 950.7668, 572.5271 ], "text": "3031", "html_text": "3031", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 47.0344, 548.8463, 950.7668, 560.6867 ], "cells": [ { "location": [ 47.0344, 548.8463, 122.3454, 560.6867 ], "text": "ELECTRIC CAPITAL PROJECTS", "html_text": "ELECTRIC CAPITAL PROJECTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.3454, 548.8463, 197.6565, 560.6867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.6565, 548.8463, 272.9675, 560.6867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 548.8463, 348.2785, 560.6867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.2785, 548.8463, 423.5896, 560.6867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.5896, 548.8463, 498.9006, 560.6867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9006, 548.8463, 574.2116, 560.6867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 574.2116, 548.8463, 649.5227, 560.6867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 649.5227, 548.8463, 724.8337, 560.6867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 724.8337, 548.8463, 800.1447, 560.6867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 800.1447, 548.8463, 875.4558, 560.6867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 875.4558, 548.8463, 950.7668, 560.6867 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 47.0344, 537.0058, 950.7668, 548.8463 ], "cells": [ { "location": [ 47.0344, 537.0058, 122.3454, 548.8463 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.3454, 537.0058, 197.6565, 548.8463 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.6565, 537.0058, 272.9675, 548.8463 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 537.0058, 348.2785, 548.8463 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.2785, 537.0058, 423.5896, 548.8463 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.5896, 537.0058, 498.9006, 548.8463 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9006, 537.0058, 574.2116, 548.8463 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 574.2116, 537.0058, 649.5227, 548.8463 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 649.5227, 537.0058, 724.8337, 548.8463 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 724.8337, 537.0058, 800.1447, 548.8463 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 800.1447, 537.0058, 875.4558, 548.8463 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 875.4558, 537.0058, 950.7668, 548.8463 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 47.0344, 525.1654, 950.7668, 537.0058 ], "cells": [ { "location": [ 47.0344, 525.1654, 122.3454, 537.0058 ], "text": "REPLACEMENT VEHICLE (F-150 DIRECTOR VEHICLE)", "html_text": "REPLACEMENT VEHICLE (F-150 DIRECTOR VEHICLE)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.3454, 525.1654, 197.6565, 537.0058 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.6565, 525.1654, 272.9675, 537.0058 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 525.1654, 348.2785, 537.0058 ], "text": "E", "html_text": "E", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.2785, 525.1654, 423.5896, 537.0058 ], "text": "55,000", "html_text": "55,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.5896, 525.1654, 498.9006, 537.0058 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9006, 525.1654, 574.2116, 537.0058 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 574.2116, 525.1654, 649.5227, 537.0058 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 649.5227, 525.1654, 724.8337, 537.0058 ], "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": [ 724.8337, 525.1654, 800.1447, 537.0058 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 800.1447, 525.1654, 875.4558, 537.0058 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 875.4558, 525.1654, 950.7668, 537.0058 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 47.0344, 513.325, 950.7668, 525.1654 ], "cells": [ { "location": [ 47.0344, 513.325, 122.3454, 525.1654 ], "text": "ALTEC BUCKET TRUCK (AA55E - 4 WHEEL DRIVE)", "html_text": "ALTEC BUCKET TRUCK (AA55E - 4 WHEEL DRIVE)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.3454, 513.325, 197.6565, 525.1654 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.6565, 513.325, 272.9675, 525.1654 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 513.325, 348.2785, 525.1654 ], "text": "F", "html_text": "F", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.2785, 513.325, 423.5896, 525.1654 ], "text": "254,000", "html_text": "254,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.5896, 513.325, 498.9006, 525.1654 ], "text": "254,000", "html_text": "254,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9006, 513.325, 574.2116, 525.1654 ], "text": "245,125", "html_text": "245,125", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 574.2116, 513.325, 649.5227, 525.1654 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 649.5227, 513.325, 724.8337, 525.1654 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 724.8337, 513.325, 800.1447, 525.1654 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 800.1447, 513.325, 875.4558, 525.1654 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 875.4558, 513.325, 950.7668, 525.1654 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 47.0344, 501.4846, 950.7668, 513.325 ], "cells": [ { "location": [ 47.0344, 501.4846, 122.3454, 513.325 ], "text": "SERVICE TRUCK REPLACEMENT", "html_text": "SERVICE TRUCK REPLACEMENT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.3454, 501.4846, 197.6565, 513.325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.6565, 501.4846, 272.9675, 513.325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 501.4846, 348.2785, 513.325 ], "text": "F", "html_text": "F", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.2785, 501.4846, 423.5896, 513.325 ], "text": "65,000", "html_text": "65,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.5896, 501.4846, 498.9006, 513.325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9006, 501.4846, 574.2116, 513.325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 574.2116, 501.4846, 649.5227, 513.325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 649.5227, 501.4846, 724.8337, 513.325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 724.8337, 501.4846, 800.1447, 513.325 ], "text": "65,000", "html_text": "65,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 800.1447, 501.4846, 875.4558, 513.325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 875.4558, 501.4846, 950.7668, 513.325 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 47.0344, 489.6441, 950.7668, 501.4846 ], "cells": [ { "location": [ 47.0344, 489.6441, 122.3454, 501.4846 ], "text": "POLE TRAILER", "html_text": "POLE TRAILER", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.3454, 489.6441, 197.6565, 501.4846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.6565, 489.6441, 272.9675, 501.4846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 489.6441, 348.2785, 501.4846 ], "text": "E", "html_text": "E", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.2785, 489.6441, 423.5896, 501.4846 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.5896, 489.6441, 498.9006, 501.4846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9006, 489.6441, 574.2116, 501.4846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 574.2116, 489.6441, 649.5227, 501.4846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 649.5227, 489.6441, 724.8337, 501.4846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 724.8337, 489.6441, 800.1447, 501.4846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 800.1447, 489.6441, 875.4558, 501.4846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 875.4558, 489.6441, 950.7668, 501.4846 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 47.0344, 477.8037, 950.7668, 489.6441 ], "cells": [ { "location": [ 47.0344, 477.8037, 122.3454, 489.6441 ], "text": "WIRE PULLER", "html_text": "WIRE PULLER", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.3454, 477.8037, 197.6565, 489.6441 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.6565, 477.8037, 272.9675, 489.6441 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 477.8037, 348.2785, 489.6441 ], "text": "E", "html_text": "E", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.2785, 477.8037, 423.5896, 489.6441 ], "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" }, { "location": [ 423.5896, 477.8037, 498.9006, 489.6441 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9006, 477.8037, 574.2116, 489.6441 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 574.2116, 477.8037, 649.5227, 489.6441 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 649.5227, 477.8037, 724.8337, 489.6441 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 724.8337, 477.8037, 800.1447, 489.6441 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 800.1447, 477.8037, 875.4558, 489.6441 ], "text": "5,000", "html_text": "5,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 875.4558, 477.8037, 950.7668, 489.6441 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 47.0344, 465.9633, 950.7668, 477.8037 ], "cells": [ { "location": [ 47.0344, 465.9633, 122.3454, 477.8037 ], "text": "AEDs FOR UTILITY TRUCKS & BUILDING (8 AEDs)", "html_text": "AEDs FOR UTILITY TRUCKS & BUILDING (8 AEDs)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.3454, 465.9633, 197.6565, 477.8037 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.6565, 465.9633, 272.9675, 477.8037 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 465.9633, 348.2785, 477.8037 ], "text": "E", "html_text": "E", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.2785, 465.9633, 423.5896, 477.8037 ], "text": "16,000", "html_text": "16,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.5896, 465.9633, 498.9006, 477.8037 ], "text": "16,000", "html_text": "16,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9006, 465.9633, 574.2116, 477.8037 ], "text": "14,310", "html_text": "14,310", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 574.2116, 465.9633, 649.5227, 477.8037 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 649.5227, 465.9633, 724.8337, 477.8037 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 724.8337, 465.9633, 800.1447, 477.8037 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 800.1447, 465.9633, 875.4558, 477.8037 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 875.4558, 465.9633, 950.7668, 477.8037 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 47.0344, 454.1229, 950.7668, 465.9633 ], "cells": [ { "location": [ 47.0344, 454.1229, 122.3454, 465.9633 ], "text": "BACKHOE (SPLIT BETWEEN STREETS/410/420/425)", "html_text": "BACKHOE (SPLIT BETWEEN STREETS/410/420/425)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.3454, 454.1229, 197.6565, 465.9633 ], "text": "DEL", "html_text": "DEL", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.6565, 454.1229, 272.9675, 465.9633 ], "text": "DEL", "html_text": "DEL", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 454.1229, 348.2785, 465.9633 ], "text": "E", "html_text": "E", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.2785, 454.1229, 423.5896, 465.9633 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.5896, 454.1229, 498.9006, 465.9633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9006, 454.1229, 574.2116, 465.9633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 574.2116, 454.1229, 649.5227, 465.9633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 649.5227, 454.1229, 724.8337, 465.9633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 724.8337, 454.1229, 800.1447, 465.9633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 800.1447, 454.1229, 875.4558, 465.9633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 875.4558, 454.1229, 950.7668, 465.9633 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 47.0344, 442.2824, 950.7668, 454.1229 ], "cells": [ { "location": [ 47.0344, 442.2824, 122.3454, 454.1229 ], "text": "CAPITAL IMPROVEMENTS (WP2 EMERGENCY REPAIR IN 2025)", "html_text": "CAPITAL IMPROVEMENTS (WP2 EMERGENCY REPAIR IN 2025)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.3454, 442.2824, 197.6565, 454.1229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.6565, 442.2824, 272.9675, 454.1229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 442.2824, 348.2785, 454.1229 ], "text": "E", "html_text": "E", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.2785, 442.2824, 423.5896, 454.1229 ], "text": "150,000", "html_text": "150,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.5896, 442.2824, 498.9006, 454.1229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9006, 442.2824, 574.2116, 454.1229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 574.2116, 442.2824, 649.5227, 454.1229 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 649.5227, 442.2824, 724.8337, 454.1229 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 724.8337, 442.2824, 800.1447, 454.1229 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 800.1447, 442.2824, 875.4558, 454.1229 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 875.4558, 442.2824, 950.7668, 454.1229 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 47.0344, 430.442, 950.7668, 442.2824 ], "cells": [ { "location": [ 47.0344, 430.442, 122.3454, 442.2824 ], "text": "AUTOMATED METER INFRASTRUCTURE (POSSIBLE GRANT FUNDS)", "html_text": "AUTOMATED METER INFRASTRUCTURE (POSSIBLE GRANT FUNDS)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.3454, 430.442, 197.6565, 442.2824 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.6565, 430.442, 272.9675, 442.2824 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 430.442, 348.2785, 442.2824 ], "text": "E", "html_text": "E", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.2785, 430.442, 423.5896, 442.2824 ], "text": "1,500,000", "html_text": "1,500,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.5896, 430.442, 498.9006, 442.2824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9006, 430.442, 574.2116, 442.2824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 574.2116, 430.442, 649.5227, 442.2824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 649.5227, 430.442, 724.8337, 442.2824 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 724.8337, 430.442, 800.1447, 442.2824 ], "text": "750,000", "html_text": "750,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 800.1447, 430.442, 875.4558, 442.2824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 875.4558, 430.442, 950.7668, 442.2824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 47.0344, 418.6016, 950.7668, 430.442 ], "cells": [ { "location": [ 47.0344, 418.6016, 122.3454, 430.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.3454, 418.6016, 197.6565, 430.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.6565, 418.6016, 272.9675, 430.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 418.6016, 348.2785, 430.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.2785, 418.6016, 423.5896, 430.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.5896, 418.6016, 498.9006, 430.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9006, 418.6016, 574.2116, 430.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 574.2116, 418.6016, 649.5227, 430.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 649.5227, 418.6016, 724.8337, 430.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 724.8337, 418.6016, 800.1447, 430.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 800.1447, 418.6016, 875.4558, 430.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 875.4558, 418.6016, 950.7668, 430.442 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 47.0344, 406.7612, 950.7668, 418.6016 ], "cells": [ { "location": [ 47.0344, 406.7612, 122.3454, 418.6016 ], "text": "GRANT:", "html_text": "GRANT:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.3454, 406.7612, 197.6565, 418.6016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.6565, 406.7612, 272.9675, 418.6016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 406.7612, 348.2785, 418.6016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.2785, 406.7612, 423.5896, 418.6016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.5896, 406.7612, 498.9006, 418.6016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9006, 406.7612, 574.2116, 418.6016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 574.2116, 406.7612, 649.5227, 418.6016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 649.5227, 406.7612, 724.8337, 418.6016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 724.8337, 406.7612, 800.1447, 418.6016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 800.1447, 406.7612, 875.4558, 418.6016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 875.4558, 406.7612, 950.7668, 418.6016 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 47.0344, 394.9207, 950.7668, 406.7612 ], "cells": [ { "location": [ 47.0344, 394.9207, 122.3454, 406.7612 ], "text": "SUBSTATION PLANNING PHASE", "html_text": "SUBSTATION PLANNING PHASE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.3454, 394.9207, 197.6565, 406.7612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.6565, 394.9207, 272.9675, 406.7612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 394.9207, 348.2785, 406.7612 ], "text": "J", "html_text": "J", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.2785, 394.9207, 423.5896, 406.7612 ], "text": "10,000,000", "html_text": "10,000,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.5896, 394.9207, 498.9006, 406.7612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 498.9006, 394.9207, 574.2116, 406.7612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 574.2116, 394.9207, 649.5227, 406.7612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 649.5227, 394.9207, 724.8337, 406.7612 ], "text": "10,000,000", "html_text": "10,000,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 724.8337, 394.9207, 800.1447, 406.7612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 800.1447, 394.9207, 875.4558, 406.7612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 875.4558, 394.9207, 950.7668, 406.7612 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 47.0344, 383.0803, 950.7668, 394.9207 ], "cells": [ { "location": [ 47.0344, 383.0803, 122.3454, 394.9207 ], "text": "SUBTOTALS", "html_text": "SUBTOTALS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 122.3454, 383.0803, 197.6565, 394.9207 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.6565, 383.0803, 272.9675, 394.9207 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 383.0803, 348.2785, 394.9207 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.2785, 383.0803, 423.5896, 394.9207 ], "text": "12,100,000", "html_text": "12,100,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 423.5896, 383.0803, 498.9006, 394.9207 ], "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": [ 498.9006, 383.0803, 574.2116, 394.9207 ], "text": "259,435", "html_text": "259,435", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 574.2116, 383.0803, 649.5227, 394.9207 ], "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": [ 649.5227, 383.0803, 724.8337, 394.9207 ], "text": "10,830,000", "html_text": "10,830,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 724.8337, 383.0803, 800.1447, 394.9207 ], "text": "840,000", "html_text": "840,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 800.1447, 383.0803, 875.4558, 394.9207 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 875.4558, 383.0803, 950.7668, 394.9207 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 47.0344, 371.2399, 950.7668, 383.0803 ], "cells": [ { "location": [ 47.0344, 371.2399, 950.7668, 383.0803 ], "text": "LEGEND OF FUNDING SOURCES:", "html_text": "LEGEND OF FUNDING SOURCES:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 12, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 47.0344, 359.3995, 950.7668, 371.2399 ], "cells": [ { "location": [ 47.0344, 359.3995, 272.9675, 371.2399 ], "text": "A- GENERAL FUND", "html_text": "A- GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 359.3995, 950.7668, 371.2399 ], "text": "E- ELECTRIC FUND", "html_text": "E- ELECTRIC FUND", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 47.0344, 347.559, 950.7668, 359.3995 ], "cells": [ { "location": [ 47.0344, 347.559, 272.9675, 359.3995 ], "text": "B- LOAN REPAID BY GENERAL FUND", "html_text": "B- LOAN REPAID BY GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 347.559, 950.7668, 359.3995 ], "text": "F- LOAN REPAID BY ELE FUND", "html_text": "F- LOAN REPAID BY ELE FUND", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 47.0344, 335.7186, 950.7668, 347.559 ], "cells": [ { "location": [ 47.0344, 335.7186, 272.9675, 347.559 ], "text": "C- LOCAL OPTION GAS TAX", "html_text": "C- LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 335.7186, 950.7668, 347.559 ], "text": "G- WATER FUND", "html_text": "G- WATER FUND", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 47.0344, 323.8782, 950.7668, 335.7186 ], "cells": [ { "location": [ 47.0344, 323.8782, 272.9675, 335.7186 ], "text": "D- LOAN REPAID BY LOCAL OPTION GAS TAX", "html_text": "D- LOAN REPAID BY LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 323.8782, 950.7668, 335.7186 ], "text": "H- SANITATION FUND", "html_text": "H- SANITATION FUND", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 47.0344, 312.0378, 950.7668, 323.8782 ], "cells": [ { "location": [ 47.0344, 312.0378, 272.9675, 323.8782 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 312.0378, 950.7668, 323.8782 ], "text": "I- LOAN REPAID BY SANI FUND", "html_text": "I- LOAN REPAID BY SANI FUND", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 47.0344, 300.1973, 950.7668, 312.0378 ], "cells": [ { "location": [ 47.0344, 300.1973, 272.9675, 312.0378 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 300.1973, 950.7668, 312.0378 ], "text": "J- GRANTS", "html_text": "J- GRANTS", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 47.0344, 288.3569, 950.7668, 300.1973 ], "cells": [ { "location": [ 47.0344, 288.3569, 272.9675, 300.1973 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 288.3569, 950.7668, 300.1973 ], "text": "K- LOAN REPAID BY WATER FUND", "html_text": "K- LOAN REPAID BY WATER FUND", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 47.0344, 276.5165, 950.7668, 288.3569 ], "cells": [ { "location": [ 47.0344, 276.5165, 272.9675, 288.3569 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 276.5165, 950.7668, 288.3569 ], "text": "M- WASTEWATER FUND", "html_text": "M- WASTEWATER FUND", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 47.0344, 264.6761, 950.7668, 276.5165 ], "cells": [ { "location": [ 47.0344, 264.6761, 272.9675, 276.5165 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 264.6761, 950.7668, 276.5165 ], "text": "O- LOAN REPAID BY WASTEWATER FUND", "html_text": "O- LOAN REPAID BY WASTEWATER FUND", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 47.0344, 252.8356, 950.7668, 264.6761 ], "cells": [ { "location": [ 47.0344, 252.8356, 272.9675, 264.6761 ], "text": "\"I\" REPRESENTS INCREASE", "html_text": "\"I\" REPRESENTS INCREASE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 252.8356, 950.7668, 264.6761 ], "text": "\"DEL\" REPR DELETION", "html_text": "\"DEL\" REPR DELETION", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 47.0344, 240.9952, 950.7668, 252.8356 ], "cells": [ { "location": [ 47.0344, 240.9952, 272.9675, 252.8356 ], "text": "\"D\" REPRESENTS DECREASE", "html_text": "\"D\" REPRESENTS DECREASE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 240.9952, 950.7668, 252.8356 ], "text": "\"N\" REPR NEW ITEM", "html_text": "\"N\" REPR NEW ITEM", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 47.0344, 229.1548, 950.7668, 240.9952 ], "cells": [ { "location": [ 47.0344, 229.1548, 272.9675, 240.9952 ], "text": "\"C\" REPRESENTS COMPLETED", "html_text": "\"C\" REPRESENTS COMPLETED", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 272.9675, 229.1548, 950.7668, 240.9952 ], "text": "\"M\" REPRESENTS MOVED", "html_text": "\"M\" REPRESENTS MOVED", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 29, "n_cols": 12, "ref": "#/tables/0", "reading_order": 0 } ] }, { "page": 45, "items": [ { "page": 45, "type": "TABLE", "location": { "l": 46.56, "t": 572.2872, "r": 951.36, "b": 172.0461 }, "text": "
PAGE 6AF.S.COST2026 BUDGETED2026 ESTIMATED20272028202920302031
WATER CAPITAL PROJECTS
HIGH SERVICE PUMPG25,00025,0000
FOLDING MACHINE FOR CUSTOMER SERVICEG1,0001,00001,000
UTILITY TRUCK/G108,00050,00057,86758,000
EXTRACTOR WITH VALVE EXERCISER (50/50 SPLIT WATER/WW)/G80,00030,000050,000
HYDRANT METERS (2)/G45,0006,0003,57515,0008,0006,0006,0006,000
LOCATE MACHINE / GPR (SPLIT BETWEEN W/WW)G22,50022,5009,879
BACKHOE (SPLIT BETWEEN STREETS/410/420/425)G25,00025,000
750,000 GALLON ELEVATED WATER TANK EXTERIOR RENOVATIONG70,00070,00070,000
EASEMENT FOR WATER INTERCONNECT PROJECTNG57,000057,000
GRANT FUNDING:
DISTRIBUTION SYSTEM IMPROVEMENT(Eliminate dead ends, Walker Ave Loop, N Main St Loop,Lead Main Repl. Commercial Meter Repl.)MK3,697,2002,021,54003,543,080154,120
WP1 UPGRADES (Replace chemical feed equip & high service pumps, generator & gen fuel tank)MK989,000477,8500879,70089,300
WP2 - UPGRADE (Replace generator, well pumps, high service pump, and chemical feed pumps)MK1,261,000621,80001,144,800116,200
SWP UPGRADES (Replace pumps and fire flow pumps)K1,300,000975,0000325,000
PLANNING (Lead & copper rule study. GIS Mapping. Hydraulic Model/SCADA. Asset Management)K332,10099,0000
BUSHNELL/SUMIT. CROSSTIE WMMK1,300,0001,287,50043,0001,257,000
DW600470 SUPLEMNETAL APPROPRIATION - MILTON/HELENE GRANTK5,895,0005,895,000
SUBTOTALS15,237,8005,687,290241,32110,794,0802,559,620211,5006,0006,000
LEGEND OF FUNDING SOURCES:
A- GENERAL FUNDE- ELECTRIC FUND
B- LOAN REPAID BY GENERAL FUNDF- LOAN REPAID BY ELE FUND
C- LOCAL OPTION GAS TAXG- WATER FUND
D- LOAN REPAID BY LOCAL OPTION GAS TAXH- SANITATION FUND
I- LOAN REPAID BY SANI FUND
J - GRANTS
K - GRANT/LOAN REPAID BY WATER FUND
M - WASTEWATER FUND
O - LOAN REPAID BY WASTEWATER FUND
LEGEND OF COLUMN "A"
"I" REPRESENTS INCREASE"DEL" REPR DELETION
"D" REPRESENTS DECREASE"N" REPR NEW ITEM
"C" REPRESENTS COMPLETED"M" REPRESENTS MOVED
", "rows": [ { "row_index": 0, "location": [ 46.56, 561.4699, 951.36, 572.2872 ], "cells": [ { "location": [ 46.56, 561.4699, 128.8145, 572.2872 ], "text": "PAGE 6", "html_text": "PAGE 6", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 561.4699, 211.0691, 572.2872 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 561.4699, 293.3236, 572.2872 ], "text": "F.S.", "html_text": "F.S.", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 561.4699, 375.5782, 572.2872 ], "text": "COST", "html_text": "COST", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 561.4699, 457.8327, 572.2872 ], "text": "2026 BUDGETED", "html_text": "2026 BUDGETED", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 561.4699, 540.0873, 572.2872 ], "text": "2026 ESTIMATED", "html_text": "2026 ESTIMATED", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.0873, 561.4699, 622.3418, 572.2872 ], "text": "2027", "html_text": "2027", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 561.4699, 704.5964, 572.2872 ], "text": "2028", "html_text": "2028", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 561.4699, 786.8509, 572.2872 ], "text": "2029", "html_text": "2029", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 561.4699, 869.1055, 572.2872 ], "text": "2030", "html_text": "2030", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 561.4699, 951.36, 572.2872 ], "text": "2031", "html_text": "2031", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 46.56, 550.6525, 951.36, 561.4699 ], "cells": [ { "location": [ 46.56, 550.6525, 128.8145, 561.4699 ], "text": "WATER CAPITAL PROJECTS", "html_text": "WATER CAPITAL PROJECTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 550.6525, 211.0691, 561.4699 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 550.6525, 293.3236, 561.4699 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 550.6525, 375.5782, 561.4699 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 550.6525, 457.8327, 561.4699 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 550.6525, 540.0873, 561.4699 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.0873, 550.6525, 622.3418, 561.4699 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 550.6525, 704.5964, 561.4699 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 550.6525, 786.8509, 561.4699 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 550.6525, 869.1055, 561.4699 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 550.6525, 951.36, 561.4699 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 46.56, 539.8352, 951.36, 550.6525 ], "cells": [ { "location": [ 46.56, 539.8352, 128.8145, 550.6525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 539.8352, 211.0691, 550.6525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 539.8352, 293.3236, 550.6525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 539.8352, 375.5782, 550.6525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 539.8352, 457.8327, 550.6525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 539.8352, 540.0873, 550.6525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.0873, 539.8352, 622.3418, 550.6525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 539.8352, 704.5964, 550.6525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 539.8352, 786.8509, 550.6525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 539.8352, 869.1055, 550.6525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 539.8352, 951.36, 550.6525 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 46.56, 529.0179, 951.36, 539.8352 ], "cells": [ { "location": [ 46.56, 529.0179, 128.8145, 539.8352 ], "text": "HIGH SERVICE PUMP", "html_text": "HIGH SERVICE PUMP", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 529.0179, 211.0691, 539.8352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 529.0179, 293.3236, 539.8352 ], "text": "G", "html_text": "G", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 529.0179, 375.5782, 539.8352 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 529.0179, 457.8327, 539.8352 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 529.0179, 540.0873, 539.8352 ], "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": [ 540.0873, 529.0179, 622.3418, 539.8352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 529.0179, 704.5964, 539.8352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 529.0179, 786.8509, 539.8352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 529.0179, 869.1055, 539.8352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 529.0179, 951.36, 539.8352 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 46.56, 518.2006, 951.36, 529.0179 ], "cells": [ { "location": [ 46.56, 518.2006, 128.8145, 529.0179 ], "text": "FOLDING MACHINE FOR CUSTOMER SERVICE", "html_text": "FOLDING MACHINE FOR CUSTOMER SERVICE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 518.2006, 211.0691, 529.0179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 518.2006, 293.3236, 529.0179 ], "text": "G", "html_text": "G", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 518.2006, 375.5782, 529.0179 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 518.2006, 457.8327, 529.0179 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 518.2006, 540.0873, 529.0179 ], "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": [ 540.0873, 518.2006, 622.3418, 529.0179 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 518.2006, 704.5964, 529.0179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 518.2006, 786.8509, 529.0179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 518.2006, 869.1055, 529.0179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 518.2006, 951.36, 529.0179 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 46.56, 507.3832, 951.36, 518.2006 ], "cells": [ { "location": [ 46.56, 507.3832, 128.8145, 518.2006 ], "text": "UTILITY TRUCK", "html_text": "UTILITY TRUCK", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 507.3832, 211.0691, 518.2006 ], "text": "/", "html_text": "/", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 507.3832, 293.3236, 518.2006 ], "text": "G", "html_text": "G", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 507.3832, 375.5782, 518.2006 ], "text": "108,000", "html_text": "108,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 507.3832, 457.8327, 518.2006 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 507.3832, 540.0873, 518.2006 ], "text": "57,867", "html_text": "57,867", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.0873, 507.3832, 622.3418, 518.2006 ], "text": "58,000", "html_text": "58,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 507.3832, 704.5964, 518.2006 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 507.3832, 786.8509, 518.2006 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 507.3832, 869.1055, 518.2006 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 507.3832, 951.36, 518.2006 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 46.56, 496.5659, 951.36, 507.3832 ], "cells": [ { "location": [ 46.56, 496.5659, 128.8145, 507.3832 ], "text": "EXTRACTOR WITH VALVE EXERCISER (50/50 SPLIT WATER/WW)", "html_text": "EXTRACTOR WITH VALVE EXERCISER (50/50 SPLIT WATER/WW)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 496.5659, 211.0691, 507.3832 ], "text": "/", "html_text": "/", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 496.5659, 293.3236, 507.3832 ], "text": "G", "html_text": "G", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 496.5659, 375.5782, 507.3832 ], "text": "80,000", "html_text": "80,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 496.5659, 457.8327, 507.3832 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 496.5659, 540.0873, 507.3832 ], "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": [ 540.0873, 496.5659, 622.3418, 507.3832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 496.5659, 704.5964, 507.3832 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 496.5659, 786.8509, 507.3832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 496.5659, 869.1055, 507.3832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 496.5659, 951.36, 507.3832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 46.56, 485.7486, 951.36, 496.5659 ], "cells": [ { "location": [ 46.56, 485.7486, 128.8145, 496.5659 ], "text": "HYDRANT METERS (2)", "html_text": "HYDRANT METERS (2)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 485.7486, 211.0691, 496.5659 ], "text": "/", "html_text": "/", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 485.7486, 293.3236, 496.5659 ], "text": "G", "html_text": "G", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 485.7486, 375.5782, 496.5659 ], "text": "45,000", "html_text": "45,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 485.7486, 457.8327, 496.5659 ], "text": "6,000", "html_text": "6,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 485.7486, 540.0873, 496.5659 ], "text": "3,575", "html_text": "3,575", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.0873, 485.7486, 622.3418, 496.5659 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 485.7486, 704.5964, 496.5659 ], "text": "8,000", "html_text": "8,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 485.7486, 786.8509, 496.5659 ], "text": "6,000", "html_text": "6,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 485.7486, 869.1055, 496.5659 ], "text": "6,000", "html_text": "6,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 485.7486, 951.36, 496.5659 ], "text": "6,000", "html_text": "6,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 46.56, 474.9313, 951.36, 485.7486 ], "cells": [ { "location": [ 46.56, 474.9313, 128.8145, 485.7486 ], "text": "LOCATE MACHINE / GPR (SPLIT BETWEEN W/WW)", "html_text": "LOCATE MACHINE / GPR (SPLIT BETWEEN W/WW)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 474.9313, 211.0691, 485.7486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 474.9313, 293.3236, 485.7486 ], "text": "G", "html_text": "G", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 474.9313, 375.5782, 485.7486 ], "text": "22,500", "html_text": "22,500", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 474.9313, 457.8327, 485.7486 ], "text": "22,500", "html_text": "22,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 474.9313, 540.0873, 485.7486 ], "text": "9,879", "html_text": "9,879", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.0873, 474.9313, 622.3418, 485.7486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 474.9313, 704.5964, 485.7486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 474.9313, 786.8509, 485.7486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 474.9313, 869.1055, 485.7486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 474.9313, 951.36, 485.7486 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 46.56, 464.1139, 951.36, 474.9313 ], "cells": [ { "location": [ 46.56, 464.1139, 128.8145, 474.9313 ], "text": "BACKHOE (SPLIT BETWEEN STREETS/410/420/425)", "html_text": "BACKHOE (SPLIT BETWEEN STREETS/410/420/425)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 464.1139, 211.0691, 474.9313 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 464.1139, 293.3236, 474.9313 ], "text": "G", "html_text": "G", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 464.1139, 375.5782, 474.9313 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 464.1139, 457.8327, 474.9313 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 464.1139, 540.0873, 474.9313 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.0873, 464.1139, 622.3418, 474.9313 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 464.1139, 704.5964, 474.9313 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 464.1139, 786.8509, 474.9313 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 464.1139, 869.1055, 474.9313 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 464.1139, 951.36, 474.9313 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 46.56, 453.2966, 951.36, 464.1139 ], "cells": [ { "location": [ 46.56, 453.2966, 128.8145, 464.1139 ], "text": "750,000 GALLON ELEVATED WATER TANK EXTERIOR RENOVATION", "html_text": "750,000 GALLON ELEVATED WATER TANK EXTERIOR RENOVATION", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 453.2966, 211.0691, 464.1139 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 453.2966, 293.3236, 464.1139 ], "text": "G", "html_text": "G", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 453.2966, 375.5782, 464.1139 ], "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" }, { "location": [ 375.5782, 453.2966, 457.8327, 464.1139 ], "text": "70,000", "html_text": "70,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 453.2966, 540.0873, 464.1139 ], "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": [ 540.0873, 453.2966, 622.3418, 464.1139 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 453.2966, 704.5964, 464.1139 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 453.2966, 786.8509, 464.1139 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 453.2966, 869.1055, 464.1139 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 453.2966, 951.36, 464.1139 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 46.56, 442.4793, 951.36, 453.2966 ], "cells": [ { "location": [ 46.56, 442.4793, 128.8145, 453.2966 ], "text": "EASEMENT FOR WATER INTERCONNECT PROJECT", "html_text": "EASEMENT FOR WATER INTERCONNECT PROJECT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 442.4793, 211.0691, 453.2966 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 442.4793, 293.3236, 453.2966 ], "text": "G", "html_text": "G", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 442.4793, 375.5782, 453.2966 ], "text": "57,000", "html_text": "57,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 442.4793, 457.8327, 453.2966 ], "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": [ 457.8327, 442.4793, 540.0873, 453.2966 ], "text": "57,000", "html_text": "57,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.0873, 442.4793, 622.3418, 453.2966 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 442.4793, 704.5964, 453.2966 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 442.4793, 786.8509, 453.2966 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 442.4793, 869.1055, 453.2966 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 442.4793, 951.36, 453.2966 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 46.56, 431.6619, 951.36, 442.4793 ], "cells": [ { "location": [ 46.56, 431.6619, 128.8145, 442.4793 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 431.6619, 211.0691, 442.4793 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 431.6619, 293.3236, 442.4793 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 431.6619, 375.5782, 442.4793 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 431.6619, 457.8327, 442.4793 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 431.6619, 540.0873, 442.4793 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.0873, 431.6619, 622.3418, 442.4793 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 431.6619, 704.5964, 442.4793 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 431.6619, 786.8509, 442.4793 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 431.6619, 869.1055, 442.4793 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 431.6619, 951.36, 442.4793 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 46.56, 420.8446, 951.36, 431.6619 ], "cells": [ { "location": [ 46.56, 420.8446, 128.8145, 431.6619 ], "text": "GRANT FUNDING:", "html_text": "GRANT FUNDING:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 420.8446, 211.0691, 431.6619 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 420.8446, 293.3236, 431.6619 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 420.8446, 375.5782, 431.6619 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 420.8446, 457.8327, 431.6619 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 420.8446, 540.0873, 431.6619 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.0873, 420.8446, 622.3418, 431.6619 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 420.8446, 704.5964, 431.6619 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 420.8446, 786.8509, 431.6619 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 420.8446, 869.1055, 431.6619 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 420.8446, 951.36, 431.6619 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 46.56, 410.0273, 951.36, 420.8446 ], "cells": [ { "location": [ 46.56, 410.0273, 128.8145, 420.8446 ], "text": "DISTRIBUTION SYSTEM IMPROVEMENT(Eliminate dead ends, Walker Ave Loop, N Main St Loop,Lead Main Repl. Commercial Meter Repl.)", "html_text": "DISTRIBUTION SYSTEM IMPROVEMENT(Eliminate dead ends, Walker Ave Loop, N Main St Loop,Lead Main Repl. Commercial Meter Repl.)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 410.0273, 211.0691, 420.8446 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 410.0273, 293.3236, 420.8446 ], "text": "K", "html_text": "K", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 410.0273, 375.5782, 420.8446 ], "text": "3,697,200", "html_text": "3,697,200", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 410.0273, 457.8327, 420.8446 ], "text": "2,021,540", "html_text": "2,021,540", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 410.0273, 540.0873, 420.8446 ], "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": [ 540.0873, 410.0273, 622.3418, 420.8446 ], "text": "3,543,080", "html_text": "3,543,080", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 410.0273, 704.5964, 420.8446 ], "text": "154,120", "html_text": "154,120", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 410.0273, 786.8509, 420.8446 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 410.0273, 869.1055, 420.8446 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 410.0273, 951.36, 420.8446 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 46.56, 399.21, 951.36, 410.0273 ], "cells": [ { "location": [ 46.56, 399.21, 128.8145, 410.0273 ], "text": "WP1 UPGRADES (Replace chemical feed equip & high service pumps, generator & gen fuel tank)", "html_text": "WP1 UPGRADES (Replace chemical feed equip & high service pumps, generator & gen fuel tank)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 399.21, 211.0691, 410.0273 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 399.21, 293.3236, 410.0273 ], "text": "K", "html_text": "K", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 399.21, 375.5782, 410.0273 ], "text": "989,000", "html_text": "989,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 399.21, 457.8327, 410.0273 ], "text": "477,850", "html_text": "477,850", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 399.21, 540.0873, 410.0273 ], "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": [ 540.0873, 399.21, 622.3418, 410.0273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 399.21, 704.5964, 410.0273 ], "text": "879,700", "html_text": "879,700", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 399.21, 786.8509, 410.0273 ], "text": "89,300", "html_text": "89,300", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 399.21, 869.1055, 410.0273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 399.21, 951.36, 410.0273 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 46.56, 388.3926, 951.36, 399.21 ], "cells": [ { "location": [ 46.56, 388.3926, 128.8145, 399.21 ], "text": "WP2 - UPGRADE (Replace generator, well pumps, high service pump, and chemical feed pumps)", "html_text": "WP2 - UPGRADE (Replace generator, well pumps, high service pump, and chemical feed pumps)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 388.3926, 211.0691, 399.21 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 388.3926, 293.3236, 399.21 ], "text": "K", "html_text": "K", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 388.3926, 375.5782, 399.21 ], "text": "1,261,000", "html_text": "1,261,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 388.3926, 457.8327, 399.21 ], "text": "621,800", "html_text": "621,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 388.3926, 540.0873, 399.21 ], "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": [ 540.0873, 388.3926, 622.3418, 399.21 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 388.3926, 704.5964, 399.21 ], "text": "1,144,800", "html_text": "1,144,800", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 388.3926, 786.8509, 399.21 ], "text": "116,200", "html_text": "116,200", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 388.3926, 869.1055, 399.21 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 388.3926, 951.36, 399.21 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 46.56, 377.5753, 951.36, 388.3926 ], "cells": [ { "location": [ 46.56, 377.5753, 128.8145, 388.3926 ], "text": "SWP UPGRADES (Replace pumps and fire flow pumps)", "html_text": "SWP UPGRADES (Replace pumps and fire flow pumps)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 377.5753, 211.0691, 388.3926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 377.5753, 293.3236, 388.3926 ], "text": "K", "html_text": "K", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 377.5753, 375.5782, 388.3926 ], "text": "1,300,000", "html_text": "1,300,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 377.5753, 457.8327, 388.3926 ], "text": "975,000", "html_text": "975,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 377.5753, 540.0873, 388.3926 ], "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": [ 540.0873, 377.5753, 622.3418, 388.3926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 377.5753, 704.5964, 388.3926 ], "text": "325,000", "html_text": "325,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 377.5753, 786.8509, 388.3926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 377.5753, 869.1055, 388.3926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 377.5753, 951.36, 388.3926 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 46.56, 366.758, 951.36, 377.5753 ], "cells": [ { "location": [ 46.56, 366.758, 128.8145, 377.5753 ], "text": "PLANNING (Lead & copper rule study. GIS Mapping. Hydraulic Model/SCADA. Asset Management)", "html_text": "PLANNING (Lead & copper rule study. GIS Mapping. Hydraulic Model/SCADA. Asset Management)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 366.758, 211.0691, 377.5753 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 366.758, 293.3236, 377.5753 ], "text": "K", "html_text": "K", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 366.758, 375.5782, 377.5753 ], "text": "332,100", "html_text": "332,100", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 366.758, 457.8327, 377.5753 ], "text": "99,000", "html_text": "99,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 366.758, 540.0873, 377.5753 ], "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": [ 540.0873, 366.758, 622.3418, 377.5753 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 366.758, 704.5964, 377.5753 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 366.758, 786.8509, 377.5753 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 366.758, 869.1055, 377.5753 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 366.758, 951.36, 377.5753 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 46.56, 355.9407, 951.36, 366.758 ], "cells": [ { "location": [ 46.56, 355.9407, 128.8145, 366.758 ], "text": "BUSHNELL/SUMIT. CROSSTIE WM", "html_text": "BUSHNELL/SUMIT. CROSSTIE WM", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 355.9407, 211.0691, 366.758 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 355.9407, 293.3236, 366.758 ], "text": "K", "html_text": "K", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 355.9407, 375.5782, 366.758 ], "text": "1,300,000", "html_text": "1,300,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 355.9407, 457.8327, 366.758 ], "text": "1,287,500", "html_text": "1,287,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 355.9407, 540.0873, 366.758 ], "text": "43,000", "html_text": "43,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.0873, 355.9407, 622.3418, 366.758 ], "text": "1,257,000", "html_text": "1,257,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 355.9407, 704.5964, 366.758 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 355.9407, 786.8509, 366.758 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 355.9407, 869.1055, 366.758 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 355.9407, 951.36, 366.758 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 46.56, 345.1233, 951.36, 355.9407 ], "cells": [ { "location": [ 46.56, 345.1233, 128.8145, 355.9407 ], "text": "DW600470 SUPLEMNETAL APPROPRIATION - MILTON/HELENE GRANT", "html_text": "DW600470 SUPLEMNETAL APPROPRIATION - MILTON/HELENE GRANT", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 345.1233, 211.0691, 355.9407 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 345.1233, 293.3236, 355.9407 ], "text": "K", "html_text": "K", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 345.1233, 375.5782, 355.9407 ], "text": "5,895,000", "html_text": "5,895,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 345.1233, 457.8327, 355.9407 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 345.1233, 540.0873, 355.9407 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.0873, 345.1233, 622.3418, 355.9407 ], "text": "5,895,000", "html_text": "5,895,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 345.1233, 704.5964, 355.9407 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 345.1233, 786.8509, 355.9407 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 345.1233, 869.1055, 355.9407 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 345.1233, 951.36, 355.9407 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 46.56, 334.306, 951.36, 345.1233 ], "cells": [ { "location": [ 46.56, 334.306, 128.8145, 345.1233 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 334.306, 211.0691, 345.1233 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 334.306, 293.3236, 345.1233 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 334.306, 375.5782, 345.1233 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 334.306, 457.8327, 345.1233 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 334.306, 540.0873, 345.1233 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.0873, 334.306, 622.3418, 345.1233 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 334.306, 704.5964, 345.1233 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 334.306, 786.8509, 345.1233 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 334.306, 869.1055, 345.1233 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 334.306, 951.36, 345.1233 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 46.56, 323.4887, 951.36, 334.306 ], "cells": [ { "location": [ 46.56, 323.4887, 128.8145, 334.306 ], "text": "SUBTOTALS", "html_text": "SUBTOTALS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.8145, 323.4887, 211.0691, 334.306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 323.4887, 293.3236, 334.306 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.3236, 323.4887, 375.5782, 334.306 ], "text": "15,237,800", "html_text": "15,237,800", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.5782, 323.4887, 457.8327, 334.306 ], "text": "5,687,290", "html_text": "5,687,290", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8327, 323.4887, 540.0873, 334.306 ], "text": "241,321", "html_text": "241,321", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.0873, 323.4887, 622.3418, 334.306 ], "text": "10,794,080", "html_text": "10,794,080", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.3418, 323.4887, 704.5964, 334.306 ], "text": "2,559,620", "html_text": "2,559,620", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 704.5964, 323.4887, 786.8509, 334.306 ], "text": "211,500", "html_text": "211,500", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 786.8509, 323.4887, 869.1055, 334.306 ], "text": "6,000", "html_text": "6,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.1055, 323.4887, 951.36, 334.306 ], "text": "6,000", "html_text": "6,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 46.56, 312.6714, 951.36, 323.4887 ], "cells": [ { "location": [ 46.56, 312.6714, 951.36, 323.4887 ], "text": "LEGEND OF FUNDING SOURCES:", "html_text": "LEGEND OF FUNDING SOURCES:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 11, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 46.56, 301.854, 951.36, 312.6714 ], "cells": [ { "location": [ 46.56, 301.854, 211.0691, 312.6714 ], "text": "A- GENERAL FUND", "html_text": "A- GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 301.854, 951.36, 312.6714 ], "text": "E- ELECTRIC FUND", "html_text": "E- ELECTRIC FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 46.56, 291.0367, 951.36, 301.854 ], "cells": [ { "location": [ 46.56, 291.0367, 211.0691, 301.854 ], "text": "B- LOAN REPAID BY GENERAL FUND", "html_text": "B- LOAN REPAID BY GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 291.0367, 951.36, 301.854 ], "text": "F- LOAN REPAID BY ELE FUND", "html_text": "F- LOAN REPAID BY ELE FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 46.56, 280.2194, 951.36, 291.0367 ], "cells": [ { "location": [ 46.56, 280.2194, 211.0691, 291.0367 ], "text": "C- LOCAL OPTION GAS TAX", "html_text": "C- LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 280.2194, 951.36, 291.0367 ], "text": "G- WATER FUND", "html_text": "G- WATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 46.56, 269.402, 951.36, 280.2194 ], "cells": [ { "location": [ 46.56, 269.402, 211.0691, 280.2194 ], "text": "D- LOAN REPAID BY LOCAL OPTION GAS TAX", "html_text": "D- LOAN REPAID BY LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 269.402, 951.36, 280.2194 ], "text": "H- SANITATION FUND", "html_text": "H- SANITATION FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 46.56, 258.5847, 951.36, 269.402 ], "cells": [ { "location": [ 46.56, 258.5847, 211.0691, 269.402 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 258.5847, 951.36, 269.402 ], "text": "I- LOAN REPAID BY SANI FUND", "html_text": "I- LOAN REPAID BY SANI FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 46.56, 247.7674, 951.36, 258.5847 ], "cells": [ { "location": [ 46.56, 247.7674, 211.0691, 258.5847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 247.7674, 951.36, 258.5847 ], "text": "J - GRANTS", "html_text": "J - GRANTS", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 46.56, 236.9501, 951.36, 247.7674 ], "cells": [ { "location": [ 46.56, 236.9501, 211.0691, 247.7674 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 236.9501, 951.36, 247.7674 ], "text": "K - GRANT/LOAN REPAID BY WATER FUND", "html_text": "K - GRANT/LOAN REPAID BY WATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 46.56, 226.1327, 951.36, 236.9501 ], "cells": [ { "location": [ 46.56, 226.1327, 211.0691, 236.9501 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 226.1327, 951.36, 236.9501 ], "text": "M - WASTEWATER FUND", "html_text": "M - WASTEWATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 32, "location": [ 46.56, 215.3154, 951.36, 226.1327 ], "cells": [ { "location": [ 46.56, 215.3154, 211.0691, 226.1327 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 215.3154, 951.36, 226.1327 ], "text": "O - LOAN REPAID BY WASTEWATER FUND", "html_text": "O - LOAN REPAID BY WASTEWATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 33, "location": [ 46.56, 204.4981, 951.36, 215.3154 ], "cells": [ { "location": [ 46.56, 204.4981, 951.36, 215.3154 ], "text": "LEGEND OF COLUMN \"A\"", "html_text": "LEGEND OF COLUMN \"A\"", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 11, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 34, "location": [ 46.56, 193.6808, 951.36, 204.4981 ], "cells": [ { "location": [ 46.56, 193.6808, 211.0691, 204.4981 ], "text": "\"I\" REPRESENTS INCREASE", "html_text": "\"I\" REPRESENTS INCREASE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 193.6808, 951.36, 204.4981 ], "text": "\"DEL\" REPR DELETION", "html_text": "\"DEL\" REPR DELETION", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 35, "location": [ 46.56, 182.8634, 951.36, 193.6808 ], "cells": [ { "location": [ 46.56, 182.8634, 211.0691, 193.6808 ], "text": "\"D\" REPRESENTS DECREASE", "html_text": "\"D\" REPRESENTS DECREASE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 182.8634, 951.36, 193.6808 ], "text": "\"N\" REPR NEW ITEM", "html_text": "\"N\" REPR NEW ITEM", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 36, "location": [ 46.56, 172.0461, 951.36, 182.8634 ], "cells": [ { "location": [ 46.56, 172.0461, 211.0691, 182.8634 ], "text": "\"C\" REPRESENTS COMPLETED", "html_text": "\"C\" REPRESENTS COMPLETED", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.0691, 172.0461, 951.36, 182.8634 ], "text": "\"M\" REPRESENTS MOVED", "html_text": "\"M\" REPRESENTS MOVED", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 37, "n_cols": 11, "ref": "#/tables/0", "reading_order": 0 } ] }, { "page": 46, "items": [ { "page": 46, "type": "TABLE", "location": { "l": 45.8345, "t": 562.6892, "r": 955.3262, "b": 150.4504 }, "text": "
PAGE 7AF.S.COST2026 BUDGETED2026 ESTIMATED20272028202920302031
WASTEWATER CAPITAL PROJECTS
SEWER CLEANING MACHINEM100,000100,000
EXTRACTOR WITH VALVE EXERCISER (50/50 SPLIT WATER/WW)/M80,00030,000050,000
TRUCK REPLACEMENT 4X4M40,00040,000
TRACTOR WITH BUSH HOG (ADDED TO TRACTOR)M120,000120,00071,495
MASTER LIFT STATION UPGRADE (BYPASS PUMP)M0
LOCATE MACHINE / GPR (SPLIT BETWEEN W/WW)M32,50022,5009,879
BACKHOE (SPLIT BETWEEN STREETS/410/420/425)M25,00025,000
FOLDING MACHINE FOR CUSTOMER SERVICEM1,0001,00001,000
MID-SIZE PICKUP TRUCKNM28,00028,000
LIFT STATION 2 REHABNM70,00070,000
LIFT STATION PUMPSNM25,00025,000
GRANT FUNDING:
WASTEWATER COLLECTION SYSTEM/LIFT STATION UPGRADES (Hydraulic model, lifstation replacement/rehab, lining)O4,524,8002,990,95945,6702,945,2891,533,841
PLANNING (Collection system cleaning/inspection, flow monitoring, SCADA analysis, Asset Management) (Move to 2027)O1,492,0001,492,000
SUBTOTALS6,710,9483,164,459127,0444,586,2891,683,841040,0000
LEGEND OF FUNDING SOURCES:
A- GENERAL FUNDE- ELECTRIC FUND
B- LOAN REPAID BY GENERAL FUNDF- LOAN REPAID BY ELE FUND
C- LOCAL OPTION GAS TAXG- WATER FUND
D- LOAN REPAID BY LOCAL OPTION GAS TAXH- SANITATION FUND
K- LOAN REPAID BY WATER FUND
M- WASTEWATER FUND
O- GRANT/LOAN REPAID BY WASTEWATER FUND
LEGEND OF COLUMN "A"
"I" REPRESENTS INCREASE\\n"D" REPRESENTS DECREASE\\n"C" REPRESENTS COMPLETED"DEL" REPR DELETION\\n"N" REPR NEW ITEM\\n"M" REPRESENTS MOVED
", "rows": [ { "row_index": 0, "location": [ 45.8345, 549.8067, 955.3262, 562.6892 ], "cells": [ { "location": [ 45.8345, 549.8067, 121.6255, 562.6892 ], "text": "PAGE 7", "html_text": "PAGE 7", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 549.8067, 197.4164, 562.6892 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 549.8067, 273.2074, 562.6892 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 549.8067, 348.9984, 562.6892 ], "text": "F.S.", "html_text": "F.S.", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 549.8067, 424.7894, 562.6892 ], "text": "COST", "html_text": "COST", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 549.8067, 500.5803, 562.6892 ], "text": "2026 BUDGETED", "html_text": "2026 BUDGETED", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 549.8067, 576.3713, 562.6892 ], "text": "2026 ESTIMATED", "html_text": "2026 ESTIMATED", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 549.8067, 652.1623, 562.6892 ], "text": "2027", "html_text": "2027", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 549.8067, 727.9533, 562.6892 ], "text": "2028", "html_text": "2028", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 549.8067, 803.7442, 562.6892 ], "text": "2029", "html_text": "2029", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 549.8067, 879.5352, 562.6892 ], "text": "2030", "html_text": "2030", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 549.8067, 955.3262, 562.6892 ], "text": "2031", "html_text": "2031", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 45.8345, 536.9243, 955.3262, 549.8067 ], "cells": [ { "location": [ 45.8345, 536.9243, 121.6255, 549.8067 ], "text": "WASTEWATER CAPITAL PROJECTS", "html_text": "WASTEWATER CAPITAL PROJECTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 536.9243, 197.4164, 549.8067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 536.9243, 273.2074, 549.8067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 536.9243, 348.9984, 549.8067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 536.9243, 424.7894, 549.8067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 536.9243, 500.5803, 549.8067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 536.9243, 576.3713, 549.8067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 536.9243, 652.1623, 549.8067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 536.9243, 727.9533, 549.8067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 536.9243, 803.7442, 549.8067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 536.9243, 879.5352, 549.8067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 536.9243, 955.3262, 549.8067 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 45.8345, 524.0418, 955.3262, 536.9243 ], "cells": [ { "location": [ 45.8345, 524.0418, 121.6255, 536.9243 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 524.0418, 197.4164, 536.9243 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 524.0418, 273.2074, 536.9243 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 524.0418, 348.9984, 536.9243 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 524.0418, 424.7894, 536.9243 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 524.0418, 500.5803, 536.9243 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 524.0418, 576.3713, 536.9243 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 524.0418, 652.1623, 536.9243 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 524.0418, 727.9533, 536.9243 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 524.0418, 803.7442, 536.9243 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 524.0418, 879.5352, 536.9243 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 524.0418, 955.3262, 536.9243 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 45.8345, 511.1594, 955.3262, 524.0418 ], "cells": [ { "location": [ 45.8345, 511.1594, 121.6255, 524.0418 ], "text": "SEWER CLEANING MACHINE", "html_text": "SEWER CLEANING MACHINE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 511.1594, 197.4164, 524.0418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 511.1594, 273.2074, 524.0418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 511.1594, 348.9984, 524.0418 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 511.1594, 424.7894, 524.0418 ], "text": "100,000", "html_text": "100,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 511.1594, 500.5803, 524.0418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 511.1594, 576.3713, 524.0418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 511.1594, 652.1623, 524.0418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 511.1594, 727.9533, 524.0418 ], "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": [ 727.9533, 511.1594, 803.7442, 524.0418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 511.1594, 879.5352, 524.0418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 511.1594, 955.3262, 524.0418 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 45.8345, 498.2769, 955.3262, 511.1594 ], "cells": [ { "location": [ 45.8345, 498.2769, 121.6255, 511.1594 ], "text": "EXTRACTOR WITH VALVE EXERCISER (50/50 SPLIT WATER/WW)", "html_text": "EXTRACTOR WITH VALVE EXERCISER (50/50 SPLIT WATER/WW)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 498.2769, 197.4164, 511.1594 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 498.2769, 273.2074, 511.1594 ], "text": "/", "html_text": "/", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 498.2769, 348.9984, 511.1594 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 498.2769, 424.7894, 511.1594 ], "text": "80,000", "html_text": "80,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 498.2769, 500.5803, 511.1594 ], "text": "30,000", "html_text": "30,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 498.2769, 576.3713, 511.1594 ], "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": [ 576.3713, 498.2769, 652.1623, 511.1594 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 498.2769, 727.9533, 511.1594 ], "text": "50,000", "html_text": "50,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 498.2769, 803.7442, 511.1594 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 498.2769, 879.5352, 511.1594 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 498.2769, 955.3262, 511.1594 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 45.8345, 485.3944, 955.3262, 498.2769 ], "cells": [ { "location": [ 45.8345, 485.3944, 121.6255, 498.2769 ], "text": "TRUCK REPLACEMENT 4X4", "html_text": "TRUCK REPLACEMENT 4X4", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 485.3944, 197.4164, 498.2769 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 485.3944, 273.2074, 498.2769 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 485.3944, 348.9984, 498.2769 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 485.3944, 424.7894, 498.2769 ], "text": "40,000", "html_text": "40,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 485.3944, 500.5803, 498.2769 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 485.3944, 576.3713, 498.2769 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 485.3944, 652.1623, 498.2769 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 485.3944, 727.9533, 498.2769 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 485.3944, 803.7442, 498.2769 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 485.3944, 879.5352, 498.2769 ], "text": "40,000", "html_text": "40,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 485.3944, 955.3262, 498.2769 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 45.8345, 472.512, 955.3262, 485.3944 ], "cells": [ { "location": [ 45.8345, 472.512, 121.6255, 485.3944 ], "text": "TRACTOR WITH BUSH HOG (ADDED TO TRACTOR)", "html_text": "TRACTOR WITH BUSH HOG (ADDED TO TRACTOR)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 472.512, 197.4164, 485.3944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 472.512, 273.2074, 485.3944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 472.512, 348.9984, 485.3944 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 472.512, 424.7894, 485.3944 ], "text": "120,000", "html_text": "120,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 472.512, 500.5803, 485.3944 ], "text": "120,000", "html_text": "120,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 472.512, 576.3713, 485.3944 ], "text": "71,495", "html_text": "71,495", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 472.512, 652.1623, 485.3944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 472.512, 727.9533, 485.3944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 472.512, 803.7442, 485.3944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 472.512, 879.5352, 485.3944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 472.512, 955.3262, 485.3944 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 45.8345, 459.6295, 955.3262, 472.512 ], "cells": [ { "location": [ 45.8345, 459.6295, 121.6255, 472.512 ], "text": "MASTER LIFT STATION UPGRADE (BYPASS PUMP)", "html_text": "MASTER LIFT STATION UPGRADE (BYPASS PUMP)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 459.6295, 197.4164, 472.512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 459.6295, 273.2074, 472.512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 459.6295, 348.9984, 472.512 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 459.6295, 424.7894, 472.512 ], "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": [ 424.7894, 459.6295, 500.5803, 472.512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 459.6295, 576.3713, 472.512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 459.6295, 652.1623, 472.512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 459.6295, 727.9533, 472.512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 459.6295, 803.7442, 472.512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 459.6295, 879.5352, 472.512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 459.6295, 955.3262, 472.512 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 45.8345, 446.747, 955.3262, 459.6295 ], "cells": [ { "location": [ 45.8345, 446.747, 121.6255, 459.6295 ], "text": "LOCATE MACHINE / GPR (SPLIT BETWEEN W/WW)", "html_text": "LOCATE MACHINE / GPR (SPLIT BETWEEN W/WW)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 446.747, 197.4164, 459.6295 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 446.747, 273.2074, 459.6295 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 446.747, 348.9984, 459.6295 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 446.747, 424.7894, 459.6295 ], "text": "32,500", "html_text": "32,500", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 446.747, 500.5803, 459.6295 ], "text": "22,500", "html_text": "22,500", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 446.747, 576.3713, 459.6295 ], "text": "9,879", "html_text": "9,879", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 446.747, 652.1623, 459.6295 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 446.747, 727.9533, 459.6295 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 446.747, 803.7442, 459.6295 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 446.747, 879.5352, 459.6295 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 446.747, 955.3262, 459.6295 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 45.8345, 433.8646, 955.3262, 446.747 ], "cells": [ { "location": [ 45.8345, 433.8646, 121.6255, 446.747 ], "text": "BACKHOE (SPLIT BETWEEN STREETS/410/420/425)", "html_text": "BACKHOE (SPLIT BETWEEN STREETS/410/420/425)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 433.8646, 197.4164, 446.747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 433.8646, 273.2074, 446.747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 433.8646, 348.9984, 446.747 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 433.8646, 424.7894, 446.747 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 433.8646, 500.5803, 446.747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 433.8646, 576.3713, 446.747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 433.8646, 652.1623, 446.747 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 433.8646, 727.9533, 446.747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 433.8646, 803.7442, 446.747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 433.8646, 879.5352, 446.747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 433.8646, 955.3262, 446.747 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 45.8345, 420.9821, 955.3262, 433.8646 ], "cells": [ { "location": [ 45.8345, 420.9821, 121.6255, 433.8646 ], "text": "FOLDING MACHINE FOR CUSTOMER SERVICE", "html_text": "FOLDING MACHINE FOR CUSTOMER SERVICE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 420.9821, 197.4164, 433.8646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 420.9821, 273.2074, 433.8646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 420.9821, 348.9984, 433.8646 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 420.9821, 424.7894, 433.8646 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 420.9821, 500.5803, 433.8646 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 420.9821, 576.3713, 433.8646 ], "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": [ 576.3713, 420.9821, 652.1623, 433.8646 ], "text": "1,000", "html_text": "1,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 420.9821, 727.9533, 433.8646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 420.9821, 803.7442, 433.8646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 420.9821, 879.5352, 433.8646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 420.9821, 955.3262, 433.8646 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 45.8345, 408.0996, 955.3262, 420.9821 ], "cells": [ { "location": [ 45.8345, 408.0996, 121.6255, 420.9821 ], "text": "MID-SIZE PICKUP TRUCK", "html_text": "MID-SIZE PICKUP TRUCK", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 408.0996, 197.4164, 420.9821 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 408.0996, 273.2074, 420.9821 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 408.0996, 348.9984, 420.9821 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 408.0996, 424.7894, 420.9821 ], "text": "28,000", "html_text": "28,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 408.0996, 500.5803, 420.9821 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 408.0996, 576.3713, 420.9821 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 408.0996, 652.1623, 420.9821 ], "text": "28,000", "html_text": "28,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 408.0996, 727.9533, 420.9821 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 408.0996, 803.7442, 420.9821 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 408.0996, 879.5352, 420.9821 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 408.0996, 955.3262, 420.9821 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 45.8345, 395.2172, 955.3262, 408.0996 ], "cells": [ { "location": [ 45.8345, 395.2172, 121.6255, 408.0996 ], "text": "LIFT STATION 2 REHAB", "html_text": "LIFT STATION 2 REHAB", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 395.2172, 197.4164, 408.0996 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 395.2172, 273.2074, 408.0996 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 395.2172, 348.9984, 408.0996 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 395.2172, 424.7894, 408.0996 ], "text": "70,000", "html_text": "70,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 395.2172, 500.5803, 408.0996 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 395.2172, 576.3713, 408.0996 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 395.2172, 652.1623, 408.0996 ], "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": [ 652.1623, 395.2172, 727.9533, 408.0996 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 395.2172, 803.7442, 408.0996 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 395.2172, 879.5352, 408.0996 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 395.2172, 955.3262, 408.0996 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 45.8345, 382.3347, 955.3262, 395.2172 ], "cells": [ { "location": [ 45.8345, 382.3347, 121.6255, 395.2172 ], "text": "LIFT STATION PUMPS", "html_text": "LIFT STATION PUMPS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 382.3347, 197.4164, 395.2172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 382.3347, 273.2074, 395.2172 ], "text": "N", "html_text": "N", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 382.3347, 348.9984, 395.2172 ], "text": "M", "html_text": "M", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 382.3347, 424.7894, 395.2172 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 382.3347, 500.5803, 395.2172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 382.3347, 576.3713, 395.2172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 382.3347, 652.1623, 395.2172 ], "text": "25,000", "html_text": "25,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 382.3347, 727.9533, 395.2172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 382.3347, 803.7442, 395.2172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 382.3347, 879.5352, 395.2172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 382.3347, 955.3262, 395.2172 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 45.8345, 369.4523, 955.3262, 382.3347 ], "cells": [ { "location": [ 45.8345, 369.4523, 121.6255, 382.3347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 369.4523, 197.4164, 382.3347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 369.4523, 273.2074, 382.3347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 369.4523, 348.9984, 382.3347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 369.4523, 424.7894, 382.3347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 369.4523, 500.5803, 382.3347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 369.4523, 576.3713, 382.3347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 369.4523, 652.1623, 382.3347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 369.4523, 727.9533, 382.3347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 369.4523, 803.7442, 382.3347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 369.4523, 879.5352, 382.3347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 369.4523, 955.3262, 382.3347 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 45.8345, 356.5698, 955.3262, 369.4523 ], "cells": [ { "location": [ 45.8345, 356.5698, 121.6255, 369.4523 ], "text": "GRANT FUNDING:", "html_text": "GRANT FUNDING:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 356.5698, 197.4164, 369.4523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 356.5698, 273.2074, 369.4523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 356.5698, 348.9984, 369.4523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 356.5698, 424.7894, 369.4523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 356.5698, 500.5803, 369.4523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 356.5698, 576.3713, 369.4523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 356.5698, 652.1623, 369.4523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 356.5698, 727.9533, 369.4523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 356.5698, 803.7442, 369.4523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 356.5698, 879.5352, 369.4523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 356.5698, 955.3262, 369.4523 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 45.8345, 343.6873, 955.3262, 356.5698 ], "cells": [ { "location": [ 45.8345, 343.6873, 121.6255, 356.5698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 343.6873, 197.4164, 356.5698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 343.6873, 273.2074, 356.5698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 343.6873, 348.9984, 356.5698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 343.6873, 424.7894, 356.5698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 343.6873, 500.5803, 356.5698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 343.6873, 576.3713, 356.5698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 343.6873, 652.1623, 356.5698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 343.6873, 727.9533, 356.5698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 343.6873, 803.7442, 356.5698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 343.6873, 879.5352, 356.5698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 343.6873, 955.3262, 356.5698 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 45.8345, 330.8049, 955.3262, 343.6873 ], "cells": [ { "location": [ 45.8345, 330.8049, 121.6255, 343.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 330.8049, 197.4164, 343.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 330.8049, 273.2074, 343.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 330.8049, 348.9984, 343.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 330.8049, 424.7894, 343.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 330.8049, 500.5803, 343.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 330.8049, 576.3713, 343.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 330.8049, 652.1623, 343.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 330.8049, 727.9533, 343.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 330.8049, 803.7442, 343.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 330.8049, 879.5352, 343.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 330.8049, 955.3262, 343.6873 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 45.8345, 317.9224, 955.3262, 330.8049 ], "cells": [ { "location": [ 45.8345, 317.9224, 121.6255, 330.8049 ], "text": "WASTEWATER COLLECTION SYSTEM/LIFT STATION UPGRADES (Hydraulic model, lifstation replacement/rehab, lining)", "html_text": "WASTEWATER COLLECTION SYSTEM/LIFT STATION UPGRADES (Hydraulic model, lifstation replacement/rehab, lining)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 317.9224, 197.4164, 330.8049 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 317.9224, 273.2074, 330.8049 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 317.9224, 348.9984, 330.8049 ], "text": "O", "html_text": "O", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 317.9224, 424.7894, 330.8049 ], "text": "4,524,800", "html_text": "4,524,800", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 317.9224, 500.5803, 330.8049 ], "text": "2,990,959", "html_text": "2,990,959", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 317.9224, 576.3713, 330.8049 ], "text": "45,670", "html_text": "45,670", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 317.9224, 652.1623, 330.8049 ], "text": "2,945,289", "html_text": "2,945,289", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 317.9224, 727.9533, 330.8049 ], "text": "1,533,841", "html_text": "1,533,841", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 317.9224, 803.7442, 330.8049 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 317.9224, 879.5352, 330.8049 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 317.9224, 955.3262, 330.8049 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 45.8345, 305.04, 955.3262, 317.9224 ], "cells": [ { "location": [ 45.8345, 305.04, 121.6255, 317.9224 ], "text": "PLANNING (Collection system cleaning/inspection, flow monitoring, SCADA analysis, Asset Management) (Move to 2027)", "html_text": "PLANNING (Collection system cleaning/inspection, flow monitoring, SCADA analysis, Asset Management) (Move to 2027)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 305.04, 197.4164, 317.9224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 305.04, 273.2074, 317.9224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 305.04, 348.9984, 317.9224 ], "text": "O", "html_text": "O", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 305.04, 424.7894, 317.9224 ], "text": "1,492,000", "html_text": "1,492,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 305.04, 500.5803, 317.9224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 305.04, 576.3713, 317.9224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 305.04, 652.1623, 317.9224 ], "text": "1,492,000", "html_text": "1,492,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 305.04, 727.9533, 317.9224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 305.04, 803.7442, 317.9224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 305.04, 879.5352, 317.9224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 305.04, 955.3262, 317.9224 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 45.8345, 292.1575, 955.3262, 305.04 ], "cells": [ { "location": [ 45.8345, 292.1575, 121.6255, 305.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 292.1575, 197.4164, 305.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 292.1575, 273.2074, 305.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 292.1575, 348.9984, 305.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 292.1575, 424.7894, 305.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 292.1575, 500.5803, 305.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 292.1575, 576.3713, 305.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 292.1575, 652.1623, 305.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 292.1575, 727.9533, 305.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 292.1575, 803.7442, 305.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 803.7442, 292.1575, 879.5352, 305.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 292.1575, 955.3262, 305.04 ], "text": "", "html_text": "", "links": [], "cell_header_index": 11, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 45.8345, 279.275, 955.3262, 292.1575 ], "cells": [ { "location": [ 45.8345, 279.275, 121.6255, 292.1575 ], "text": "SUBTOTALS", "html_text": "SUBTOTALS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 121.6255, 279.275, 197.4164, 292.1575 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 197.4164, 279.275, 273.2074, 292.1575 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 279.275, 348.9984, 292.1575 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 348.9984, 279.275, 424.7894, 292.1575 ], "text": "6,710,948", "html_text": "6,710,948", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 424.7894, 279.275, 500.5803, 292.1575 ], "text": "3,164,459", "html_text": "3,164,459", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5803, 279.275, 576.3713, 292.1575 ], "text": "127,044", "html_text": "127,044", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 576.3713, 279.275, 652.1623, 292.1575 ], "text": "4,586,289", "html_text": "4,586,289", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 652.1623, 279.275, 727.9533, 292.1575 ], "text": "1,683,841", "html_text": "1,683,841", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 727.9533, 279.275, 803.7442, 292.1575 ], "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": [ 803.7442, 279.275, 879.5352, 292.1575 ], "text": "40,000", "html_text": "40,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 879.5352, 279.275, 955.3262, 292.1575 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 45.8345, 266.3926, 955.3262, 279.275 ], "cells": [ { "location": [ 45.8345, 266.3926, 955.3262, 279.275 ], "text": "LEGEND OF FUNDING SOURCES:", "html_text": "LEGEND OF FUNDING SOURCES:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 12, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 45.8345, 253.5101, 955.3262, 266.3926 ], "cells": [ { "location": [ 45.8345, 253.5101, 273.2074, 266.3926 ], "text": "A- GENERAL FUND", "html_text": "A- GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 253.5101, 955.3262, 266.3926 ], "text": "E- ELECTRIC FUND", "html_text": "E- ELECTRIC FUND", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 45.8345, 240.6276, 955.3262, 253.5101 ], "cells": [ { "location": [ 45.8345, 240.6276, 273.2074, 253.5101 ], "text": "B- LOAN REPAID BY GENERAL FUND", "html_text": "B- LOAN REPAID BY GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 240.6276, 955.3262, 253.5101 ], "text": "F- LOAN REPAID BY ELE FUND", "html_text": "F- LOAN REPAID BY ELE FUND", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 25, "location": [ 45.8345, 227.7452, 955.3262, 240.6276 ], "cells": [ { "location": [ 45.8345, 227.7452, 273.2074, 240.6276 ], "text": "C- LOCAL OPTION GAS TAX", "html_text": "C- LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 227.7452, 955.3262, 240.6276 ], "text": "G- WATER FUND", "html_text": "G- WATER FUND", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 26, "location": [ 45.8345, 214.8627, 955.3262, 227.7452 ], "cells": [ { "location": [ 45.8345, 214.8627, 273.2074, 227.7452 ], "text": "D- LOAN REPAID BY LOCAL OPTION GAS TAX", "html_text": "D- LOAN REPAID BY LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 214.8627, 955.3262, 227.7452 ], "text": "H- SANITATION FUND", "html_text": "H- SANITATION FUND", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 27, "location": [ 45.8345, 201.9803, 955.3262, 214.8627 ], "cells": [ { "location": [ 45.8345, 201.9803, 273.2074, 214.8627 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 201.9803, 955.3262, 214.8627 ], "text": "K- LOAN REPAID BY WATER FUND", "html_text": "K- LOAN REPAID BY WATER FUND", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 28, "location": [ 45.8345, 189.0978, 955.3262, 201.9803 ], "cells": [ { "location": [ 45.8345, 189.0978, 273.2074, 201.9803 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 189.0978, 955.3262, 201.9803 ], "text": "M- WASTEWATER FUND", "html_text": "M- WASTEWATER FUND", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 29, "location": [ 45.8345, 176.2153, 955.3262, 189.0978 ], "cells": [ { "location": [ 45.8345, 176.2153, 273.2074, 189.0978 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 176.2153, 955.3262, 189.0978 ], "text": "O- GRANT/LOAN REPAID BY WASTEWATER FUND", "html_text": "O- GRANT/LOAN REPAID BY WASTEWATER FUND", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 30, "location": [ 45.8345, 163.3329, 955.3262, 176.2153 ], "cells": [ { "location": [ 45.8345, 163.3329, 955.3262, 176.2153 ], "text": "LEGEND OF COLUMN \"A\"", "html_text": "LEGEND OF COLUMN \"A\"", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 12, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 31, "location": [ 45.8345, 150.4504, 955.3262, 163.3329 ], "cells": [ { "location": [ 45.8345, 150.4504, 273.2074, 163.3329 ], "text": "\"I\" REPRESENTS INCREASE\\n\"D\" REPRESENTS DECREASE\\n\"C\" REPRESENTS COMPLETED", "html_text": "\"I\" REPRESENTS INCREASE\\n\"D\" REPRESENTS DECREASE\\n\"C\" REPRESENTS COMPLETED", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 273.2074, 150.4504, 955.3262, 163.3329 ], "text": "\"DEL\" REPR DELETION\\n\"N\" REPR NEW ITEM\\n\"M\" REPRESENTS MOVED", "html_text": "\"DEL\" REPR DELETION\\n\"N\" REPR NEW ITEM\\n\"M\" REPRESENTS MOVED", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 32, "n_cols": 12, "ref": "#/tables/0", "reading_order": 0 } ] }, { "page": 47, "items": [ { "page": 47, "type": "TABLE", "location": { "l": 47.04, "t": 576.8464, "r": 952.08, "b": 285.3038 }, "text": "
PAGE 8AF.S.COST2026 BUDGETED2026 ESTIMATED20272028202920302031
WASTEWATER - 426 CAPITAL PROJECTS
GRANT FUNDING:
WASTEWATER TREATMENT PLANT EXPANSION PROJECT (CONST) (DEP/USDA/DEO Grant/Loan)OJ56,000,00031,825,340609,60039,390,40016,000,000
SUBTOTALS56,000,00031,825,340609,60039,390,40016,000,000000
LEGEND OF FUNDING SOURCES:
A- GENERAL FUNDE- ELECTRIC FUND
B- LOAN REPAID BY GENERAL FUNDF- LOAN REPAID BY ELE FUND
C- LOCAL OPTION GAS TAXG- WATER FUND
D- LOAN REPAID BY LOCAL OPTION GAS TAXH- SANITATION FUND
I- LOAN REPAID BY SANI FUND
J- GRANTS
K- LOAN REPAID BY WATER FUND
M- WASTEWATER FUND
O- LOAN REPAID BY WASTEWATER FUND
LEGEND OF COLUMN "A"
"I" REPRESENTS INCREASE"DEL" REPR DELETION
"D" REPRESENTS DECREASE"N" REPR NEW ITEM
"C" REPRESENTS COMPLETED"M" REPRESENTS MOVED
", "rows": [ { "row_index": 0, "location": [ 47.04, 562.9634, 952.08, 576.8464 ], "cells": [ { "location": [ 47.04, 562.9634, 129.3164, 576.8464 ], "text": "PAGE 8", "html_text": "PAGE 8", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 562.9634, 211.5927, 576.8464 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.5927, 562.9634, 293.8691, 576.8464 ], "text": "F.S.", "html_text": "F.S.", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.8691, 562.9634, 376.1455, 576.8464 ], "text": "COST", "html_text": "COST", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1455, 562.9634, 458.4218, 576.8464 ], "text": "2026 BUDGETED", "html_text": "2026 BUDGETED", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 458.4218, 562.9634, 540.6982, 576.8464 ], "text": "2026 ESTIMATED", "html_text": "2026 ESTIMATED", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.6982, 562.9634, 622.9745, 576.8464 ], "text": "2027", "html_text": "2027", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.9745, 562.9634, 705.2509, 576.8464 ], "text": "2028", "html_text": "2028", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.2509, 562.9634, 787.5273, 576.8464 ], "text": "2029", "html_text": "2029", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5273, 562.9634, 869.8036, 576.8464 ], "text": "2030", "html_text": "2030", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.8036, 562.9634, 952.08, 576.8464 ], "text": "2031", "html_text": "2031", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 47.04, 549.0804, 952.08, 562.9634 ], "cells": [ { "location": [ 47.04, 549.0804, 129.3164, 562.9634 ], "text": "WASTEWATER - 426 CAPITAL PROJECTS", "html_text": "WASTEWATER - 426 CAPITAL PROJECTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 549.0804, 211.5927, 562.9634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.5927, 549.0804, 293.8691, 562.9634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.8691, 549.0804, 376.1455, 562.9634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1455, 549.0804, 458.4218, 562.9634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 458.4218, 549.0804, 540.6982, 562.9634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.6982, 549.0804, 622.9745, 562.9634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.9745, 549.0804, 705.2509, 562.9634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.2509, 549.0804, 787.5273, 562.9634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5273, 549.0804, 869.8036, 562.9634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.8036, 549.0804, 952.08, 562.9634 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 47.04, 535.1975, 952.08, 549.0804 ], "cells": [ { "location": [ 47.04, 535.1975, 129.3164, 549.0804 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 535.1975, 211.5927, 549.0804 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.5927, 535.1975, 293.8691, 549.0804 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.8691, 535.1975, 376.1455, 549.0804 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1455, 535.1975, 458.4218, 549.0804 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 458.4218, 535.1975, 540.6982, 549.0804 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.6982, 535.1975, 622.9745, 549.0804 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.9745, 535.1975, 705.2509, 549.0804 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.2509, 535.1975, 787.5273, 549.0804 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5273, 535.1975, 869.8036, 549.0804 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.8036, 535.1975, 952.08, 549.0804 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 47.04, 521.3145, 952.08, 535.1975 ], "cells": [ { "location": [ 47.04, 521.3145, 129.3164, 535.1975 ], "text": "GRANT FUNDING:", "html_text": "GRANT FUNDING:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 521.3145, 211.5927, 535.1975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.5927, 521.3145, 293.8691, 535.1975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.8691, 521.3145, 376.1455, 535.1975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1455, 521.3145, 458.4218, 535.1975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 458.4218, 521.3145, 540.6982, 535.1975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.6982, 521.3145, 622.9745, 535.1975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.9745, 521.3145, 705.2509, 535.1975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.2509, 521.3145, 787.5273, 535.1975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5273, 521.3145, 869.8036, 535.1975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.8036, 521.3145, 952.08, 535.1975 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 47.04, 507.4315, 952.08, 521.3145 ], "cells": [ { "location": [ 47.04, 507.4315, 129.3164, 521.3145 ], "text": "WASTEWATER TREATMENT PLANT EXPANSION PROJECT (CONST) (DEP/USDA/DEO Grant/Loan)", "html_text": "WASTEWATER TREATMENT PLANT EXPANSION PROJECT (CONST) (DEP/USDA/DEO Grant/Loan)", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 507.4315, 211.5927, 521.3145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.5927, 507.4315, 293.8691, 521.3145 ], "text": "OJ", "html_text": "OJ", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.8691, 507.4315, 376.1455, 521.3145 ], "text": "56,000,000", "html_text": "56,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1455, 507.4315, 458.4218, 521.3145 ], "text": "31,825,340", "html_text": "31,825,340", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 458.4218, 507.4315, 540.6982, 521.3145 ], "text": "609,600", "html_text": "609,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.6982, 507.4315, 622.9745, 521.3145 ], "text": "39,390,400", "html_text": "39,390,400", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.9745, 507.4315, 705.2509, 521.3145 ], "text": "16,000,000", "html_text": "16,000,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.2509, 507.4315, 787.5273, 521.3145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5273, 507.4315, 869.8036, 521.3145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.8036, 507.4315, 952.08, 521.3145 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 47.04, 493.5485, 952.08, 507.4315 ], "cells": [ { "location": [ 47.04, 493.5485, 129.3164, 507.4315 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 493.5485, 211.5927, 507.4315 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.5927, 493.5485, 293.8691, 507.4315 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.8691, 493.5485, 376.1455, 507.4315 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1455, 493.5485, 458.4218, 507.4315 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 458.4218, 493.5485, 540.6982, 507.4315 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.6982, 493.5485, 622.9745, 507.4315 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.9745, 493.5485, 705.2509, 507.4315 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.2509, 493.5485, 787.5273, 507.4315 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5273, 493.5485, 869.8036, 507.4315 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.8036, 493.5485, 952.08, 507.4315 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 47.04, 479.6655, 952.08, 493.5485 ], "cells": [ { "location": [ 47.04, 479.6655, 129.3164, 493.5485 ], "text": "SUBTOTALS", "html_text": "SUBTOTALS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 479.6655, 211.5927, 493.5485 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 211.5927, 479.6655, 293.8691, 493.5485 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.8691, 479.6655, 376.1455, 493.5485 ], "text": "56,000,000", "html_text": "56,000,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 376.1455, 479.6655, 458.4218, 493.5485 ], "text": "31,825,340", "html_text": "31,825,340", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 458.4218, 479.6655, 540.6982, 493.5485 ], "text": "609,600", "html_text": "609,600", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.6982, 479.6655, 622.9745, 493.5485 ], "text": "39,390,400", "html_text": "39,390,400", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.9745, 479.6655, 705.2509, 493.5485 ], "text": "16,000,000", "html_text": "16,000,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.2509, 479.6655, 787.5273, 493.5485 ], "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": [ 787.5273, 479.6655, 869.8036, 493.5485 ], "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": [ 869.8036, 479.6655, 952.08, 493.5485 ], "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" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 47.04, 465.7826, 952.08, 479.6655 ], "cells": [ { "location": [ 47.04, 465.7826, 952.08, 479.6655 ], "text": "LEGEND OF FUNDING SOURCES:", "html_text": "LEGEND OF FUNDING SOURCES:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 11, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 47.04, 451.8996, 952.08, 465.7826 ], "cells": [ { "location": [ 47.04, 451.8996, 129.3164, 465.7826 ], "text": "A- GENERAL FUND", "html_text": "A- GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 451.8996, 952.08, 465.7826 ], "text": "E- ELECTRIC FUND", "html_text": "E- ELECTRIC FUND", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 10, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 47.04, 438.0166, 952.08, 451.8996 ], "cells": [ { "location": [ 47.04, 438.0166, 129.3164, 451.8996 ], "text": "B- LOAN REPAID BY GENERAL FUND", "html_text": "B- LOAN REPAID BY GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 438.0166, 952.08, 451.8996 ], "text": "F- LOAN REPAID BY ELE FUND", "html_text": "F- LOAN REPAID BY ELE FUND", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 10, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 47.04, 424.1336, 952.08, 438.0166 ], "cells": [ { "location": [ 47.04, 424.1336, 129.3164, 438.0166 ], "text": "C- LOCAL OPTION GAS TAX", "html_text": "C- LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 424.1336, 952.08, 438.0166 ], "text": "G- WATER FUND", "html_text": "G- WATER FUND", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 10, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 47.04, 410.2506, 952.08, 424.1336 ], "cells": [ { "location": [ 47.04, 410.2506, 129.3164, 424.1336 ], "text": "D- LOAN REPAID BY LOCAL OPTION GAS TAX", "html_text": "D- LOAN REPAID BY LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 410.2506, 952.08, 424.1336 ], "text": "H- SANITATION FUND", "html_text": "H- SANITATION FUND", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 10, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 47.04, 396.3676, 952.08, 410.2506 ], "cells": [ { "location": [ 47.04, 396.3676, 129.3164, 410.2506 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 396.3676, 952.08, 410.2506 ], "text": "I- LOAN REPAID BY SANI FUND", "html_text": "I- LOAN REPAID BY SANI FUND", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 10, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 47.04, 382.4847, 952.08, 396.3676 ], "cells": [ { "location": [ 47.04, 382.4847, 129.3164, 396.3676 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 382.4847, 952.08, 396.3676 ], "text": "J- GRANTS", "html_text": "J- GRANTS", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 10, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 47.04, 368.6017, 952.08, 382.4847 ], "cells": [ { "location": [ 47.04, 368.6017, 129.3164, 382.4847 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 368.6017, 952.08, 382.4847 ], "text": "K- LOAN REPAID BY WATER FUND", "html_text": "K- LOAN REPAID BY WATER FUND", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 10, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 47.04, 354.7187, 952.08, 368.6017 ], "cells": [ { "location": [ 47.04, 354.7187, 129.3164, 368.6017 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 354.7187, 952.08, 368.6017 ], "text": "M- WASTEWATER FUND", "html_text": "M- WASTEWATER FUND", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 10, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 47.04, 340.8357, 952.08, 354.7187 ], "cells": [ { "location": [ 47.04, 340.8357, 129.3164, 354.7187 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 340.8357, 952.08, 354.7187 ], "text": "O- LOAN REPAID BY WASTEWATER FUND", "html_text": "O- LOAN REPAID BY WASTEWATER FUND", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 10, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 47.04, 326.9527, 952.08, 340.8357 ], "cells": [ { "location": [ 47.04, 326.9527, 952.08, 340.8357 ], "text": "LEGEND OF COLUMN \"A\"", "html_text": "LEGEND OF COLUMN \"A\"", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 11, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 47.04, 313.0698, 952.08, 326.9527 ], "cells": [ { "location": [ 47.04, 313.0698, 129.3164, 326.9527 ], "text": "\"I\" REPRESENTS INCREASE", "html_text": "\"I\" REPRESENTS INCREASE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 313.0698, 952.08, 326.9527 ], "text": "\"DEL\" REPR DELETION", "html_text": "\"DEL\" REPR DELETION", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 10, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 47.04, 299.1868, 952.08, 313.0698 ], "cells": [ { "location": [ 47.04, 299.1868, 129.3164, 313.0698 ], "text": "\"D\" REPRESENTS DECREASE", "html_text": "\"D\" REPRESENTS DECREASE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 299.1868, 952.08, 313.0698 ], "text": "\"N\" REPR NEW ITEM", "html_text": "\"N\" REPR NEW ITEM", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 10, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 47.04, 285.3038, 952.08, 299.1868 ], "cells": [ { "location": [ 47.04, 285.3038, 129.3164, 299.1868 ], "text": "\"C\" REPRESENTS COMPLETED", "html_text": "\"C\" REPRESENTS COMPLETED", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 129.3164, 285.3038, 952.08, 299.1868 ], "text": "\"M\" REPRESENTS MOVED", "html_text": "\"M\" REPRESENTS MOVED", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 10, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 21, "n_cols": 11, "ref": "#/tables/0", "reading_order": 0 } ] }, { "page": 48, "items": [ { "page": 48, "type": "TABLE", "location": { "l": 45.84, "t": 573.12, "r": 952.32, "b": 269.52 }, "text": "
PAGE 9AF.S.COST2026 BUDGETED2026 ESTIMATED20272028202920302031
SANITATION CAPITAL PROJECTS
REPLACE DUMPSTERSH115,00015,00015,00020,00020,00020,00020,00020,000
ROLL-OFF CONTAINERSH18,00018,000
AUTOMATED SIDE LOAD GARBAGE TRUCKI880,000420,000507,266460,000
AUTOMATED FRONT LOAD GARBAGE TRUCKH460,000460,000
FOLDING MACHINE FOR CUSTOMER SERVICEH2,0002,00002,000
SUBTOTALS1,475,000437,000522,25640,000480,00020,000480,00020,000
GRAND TOTAL101,530,43242,618,5893,494,85156,387,51933,089,4812,261,4801,431,0001,556,000
LEGEND OF FUNDING SOURCES:
A- GENERAL FUNDE- ELECTRIC FUND
B- LOAN REPAID BY GENERAL FUNDF- LOAN REPAID BY ELE FUND
C- LOCAL OPTION GAS TAXG- WATER FUND
D- LOAN REPAID BY LOCAL OPTION GAS TAXH- SANITATION FUND
I- LOAN REPAID BY SANI FUND
J- GRANTS
K- LOAN REPAID BY WATER FUND
M- WASTEWATER FUND
O- LOAN REPAID BY WASTEWATER FUND
LEGEND OF COLUMN "A"
"I" REPRESENTS INCREASE"DEL" REPR DELETION
"D" REPRESENTS DECREASE"N" REPR NEW ITEM
"C" REPRESENTS COMPLETED"M" REPRESENTS MOVED
", "rows": [ { "row_index": 0, "location": [ 45.84, 560.976, 952.32, 573.12 ], "cells": [ { "location": [ 45.84, 560.976, 128.2473, 573.12 ], "text": "PAGE 9", "html_text": "PAGE 9", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.2473, 560.976, 210.6545, 573.12 ], "text": "A", "html_text": "A", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 560.976, 293.0618, 573.12 ], "text": "F.S.", "html_text": "F.S.", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0618, 560.976, 375.4691, 573.12 ], "text": "COST", "html_text": "COST", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.4691, 560.976, 457.8764, 573.12 ], "text": "2026 BUDGETED", "html_text": "2026 BUDGETED", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8764, 560.976, 540.2836, 573.12 ], "text": "2026 ESTIMATED", "html_text": "2026 ESTIMATED", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.2836, 560.976, 622.6909, 573.12 ], "text": "2027", "html_text": "2027", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.6909, 560.976, 705.0982, 573.12 ], "text": "2028", "html_text": "2028", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.0982, 560.976, 787.5055, 573.12 ], "text": "2029", "html_text": "2029", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5055, 560.976, 869.9127, 573.12 ], "text": "2030", "html_text": "2030", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.9127, 560.976, 952.32, 573.12 ], "text": "2031", "html_text": "2031", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 45.84, 548.832, 952.32, 560.976 ], "cells": [ { "location": [ 45.84, 548.832, 128.2473, 560.976 ], "text": "SANITATION CAPITAL PROJECTS", "html_text": "SANITATION CAPITAL PROJECTS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.2473, 548.832, 210.6545, 560.976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 548.832, 293.0618, 560.976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0618, 548.832, 375.4691, 560.976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.4691, 548.832, 457.8764, 560.976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8764, 548.832, 540.2836, 560.976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.2836, 548.832, 622.6909, 560.976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.6909, 548.832, 705.0982, 560.976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.0982, 548.832, 787.5055, 560.976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5055, 548.832, 869.9127, 560.976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.9127, 548.832, 952.32, 560.976 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 45.84, 536.688, 952.32, 548.832 ], "cells": [ { "location": [ 45.84, 536.688, 128.2473, 548.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.2473, 536.688, 210.6545, 548.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 536.688, 293.0618, 548.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0618, 536.688, 375.4691, 548.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.4691, 536.688, 457.8764, 548.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8764, 536.688, 540.2836, 548.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.2836, 536.688, 622.6909, 548.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.6909, 536.688, 705.0982, 548.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.0982, 536.688, 787.5055, 548.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5055, 536.688, 869.9127, 548.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.9127, 536.688, 952.32, 548.832 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 45.84, 524.544, 952.32, 536.688 ], "cells": [ { "location": [ 45.84, 524.544, 128.2473, 536.688 ], "text": "REPLACE DUMPSTERS", "html_text": "REPLACE DUMPSTERS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.2473, 524.544, 210.6545, 536.688 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 524.544, 293.0618, 536.688 ], "text": "H", "html_text": "H", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0618, 524.544, 375.4691, 536.688 ], "text": "115,000", "html_text": "115,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.4691, 524.544, 457.8764, 536.688 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8764, 524.544, 540.2836, 536.688 ], "text": "15,000", "html_text": "15,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.2836, 524.544, 622.6909, 536.688 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.6909, 524.544, 705.0982, 536.688 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.0982, 524.544, 787.5055, 536.688 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5055, 524.544, 869.9127, 536.688 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.9127, 524.544, 952.32, 536.688 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 45.84, 512.4, 952.32, 524.544 ], "cells": [ { "location": [ 45.84, 512.4, 128.2473, 524.544 ], "text": "ROLL-OFF CONTAINERS", "html_text": "ROLL-OFF CONTAINERS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.2473, 512.4, 210.6545, 524.544 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 512.4, 293.0618, 524.544 ], "text": "H", "html_text": "H", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0618, 512.4, 375.4691, 524.544 ], "text": "18,000", "html_text": "18,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.4691, 512.4, 457.8764, 524.544 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8764, 512.4, 540.2836, 524.544 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.2836, 512.4, 622.6909, 524.544 ], "text": "18,000", "html_text": "18,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.6909, 512.4, 705.0982, 524.544 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.0982, 512.4, 787.5055, 524.544 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5055, 512.4, 869.9127, 524.544 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.9127, 512.4, 952.32, 524.544 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 45.84, 500.256, 952.32, 512.4 ], "cells": [ { "location": [ 45.84, 500.256, 128.2473, 512.4 ], "text": "AUTOMATED SIDE LOAD GARBAGE TRUCK", "html_text": "AUTOMATED SIDE LOAD GARBAGE TRUCK", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.2473, 500.256, 210.6545, 512.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 500.256, 293.0618, 512.4 ], "text": "I", "html_text": "I", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0618, 500.256, 375.4691, 512.4 ], "text": "880,000", "html_text": "880,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.4691, 500.256, 457.8764, 512.4 ], "text": "420,000", "html_text": "420,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8764, 500.256, 540.2836, 512.4 ], "text": "507,266", "html_text": "507,266", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.2836, 500.256, 622.6909, 512.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.6909, 500.256, 705.0982, 512.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.0982, 500.256, 787.5055, 512.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5055, 500.256, 869.9127, 512.4 ], "text": "460,000", "html_text": "460,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.9127, 500.256, 952.32, 512.4 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 45.84, 488.112, 952.32, 500.256 ], "cells": [ { "location": [ 45.84, 488.112, 128.2473, 500.256 ], "text": "AUTOMATED FRONT LOAD GARBAGE TRUCK", "html_text": "AUTOMATED FRONT LOAD GARBAGE TRUCK", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.2473, 488.112, 210.6545, 500.256 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 488.112, 293.0618, 500.256 ], "text": "H", "html_text": "H", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0618, 488.112, 375.4691, 500.256 ], "text": "460,000", "html_text": "460,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.4691, 488.112, 457.8764, 500.256 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8764, 488.112, 540.2836, 500.256 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.2836, 488.112, 622.6909, 500.256 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.6909, 488.112, 705.0982, 500.256 ], "text": "460,000", "html_text": "460,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.0982, 488.112, 787.5055, 500.256 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5055, 488.112, 869.9127, 500.256 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.9127, 488.112, 952.32, 500.256 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 45.84, 475.968, 952.32, 488.112 ], "cells": [ { "location": [ 45.84, 475.968, 128.2473, 488.112 ], "text": "FOLDING MACHINE FOR CUSTOMER SERVICE", "html_text": "FOLDING MACHINE FOR CUSTOMER SERVICE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.2473, 475.968, 210.6545, 488.112 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 475.968, 293.0618, 488.112 ], "text": "H", "html_text": "H", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0618, 475.968, 375.4691, 488.112 ], "text": "2,000", "html_text": "2,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.4691, 475.968, 457.8764, 488.112 ], "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": [ 457.8764, 475.968, 540.2836, 488.112 ], "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": [ 540.2836, 475.968, 622.6909, 488.112 ], "text": "2,000", "html_text": "2,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.6909, 475.968, 705.0982, 488.112 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.0982, 475.968, 787.5055, 488.112 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5055, 475.968, 869.9127, 488.112 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.9127, 475.968, 952.32, 488.112 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 45.84, 463.824, 952.32, 475.968 ], "cells": [ { "location": [ 45.84, 463.824, 128.2473, 475.968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.2473, 463.824, 210.6545, 475.968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 463.824, 293.0618, 475.968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0618, 463.824, 375.4691, 475.968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.4691, 463.824, 457.8764, 475.968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8764, 463.824, 540.2836, 475.968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.2836, 463.824, 622.6909, 475.968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.6909, 463.824, 705.0982, 475.968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.0982, 463.824, 787.5055, 475.968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5055, 463.824, 869.9127, 475.968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.9127, 463.824, 952.32, 475.968 ], "text": "", "html_text": "", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 45.84, 451.68, 952.32, 463.824 ], "cells": [ { "location": [ 45.84, 451.68, 128.2473, 463.824 ], "text": "SUBTOTALS", "html_text": "SUBTOTALS", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.2473, 451.68, 210.6545, 463.824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 451.68, 293.0618, 463.824 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0618, 451.68, 375.4691, 463.824 ], "text": "1,475,000", "html_text": "1,475,000", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.4691, 451.68, 457.8764, 463.824 ], "text": "437,000", "html_text": "437,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8764, 451.68, 540.2836, 463.824 ], "text": "522,256", "html_text": "522,256", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.2836, 451.68, 622.6909, 463.824 ], "text": "40,000", "html_text": "40,000", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.6909, 451.68, 705.0982, 463.824 ], "text": "480,000", "html_text": "480,000", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.0982, 451.68, 787.5055, 463.824 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5055, 451.68, 869.9127, 463.824 ], "text": "480,000", "html_text": "480,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.9127, 451.68, 952.32, 463.824 ], "text": "20,000", "html_text": "20,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 45.84, 439.536, 952.32, 451.68 ], "cells": [ { "location": [ 45.84, 439.536, 128.2473, 451.68 ], "text": "GRAND TOTAL", "html_text": "GRAND TOTAL", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 128.2473, 439.536, 210.6545, 451.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 439.536, 293.0618, 451.68 ], "text": "", "html_text": "", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 293.0618, 439.536, 375.4691, 451.68 ], "text": "101,530,432", "html_text": "101,530,432", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 375.4691, 439.536, 457.8764, 451.68 ], "text": "42,618,589", "html_text": "42,618,589", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 457.8764, 439.536, 540.2836, 451.68 ], "text": "3,494,851", "html_text": "3,494,851", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 540.2836, 439.536, 622.6909, 451.68 ], "text": "56,387,519", "html_text": "56,387,519", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 622.6909, 439.536, 705.0982, 451.68 ], "text": "33,089,481", "html_text": "33,089,481", "links": [], "cell_header_index": 7, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 705.0982, 439.536, 787.5055, 451.68 ], "text": "2,261,480", "html_text": "2,261,480", "links": [], "cell_header_index": 8, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 787.5055, 439.536, 869.9127, 451.68 ], "text": "1,431,000", "html_text": "1,431,000", "links": [], "cell_header_index": 9, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 869.9127, 439.536, 952.32, 451.68 ], "text": "1,556,000", "html_text": "1,556,000", "links": [], "cell_header_index": 10, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 45.84, 427.392, 952.32, 439.536 ], "cells": [ { "location": [ 45.84, 427.392, 952.32, 439.536 ], "text": "LEGEND OF FUNDING SOURCES:", "html_text": "LEGEND OF FUNDING SOURCES:", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 11, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 45.84, 415.248, 952.32, 427.392 ], "cells": [ { "location": [ 45.84, 415.248, 210.6545, 427.392 ], "text": "A- GENERAL FUND", "html_text": "A- GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 415.248, 952.32, 427.392 ], "text": "E- ELECTRIC FUND", "html_text": "E- ELECTRIC FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 45.84, 403.104, 952.32, 415.248 ], "cells": [ { "location": [ 45.84, 403.104, 210.6545, 415.248 ], "text": "B- LOAN REPAID BY GENERAL FUND", "html_text": "B- LOAN REPAID BY GENERAL FUND", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 403.104, 952.32, 415.248 ], "text": "F- LOAN REPAID BY ELE FUND", "html_text": "F- LOAN REPAID BY ELE FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 45.84, 390.96, 952.32, 403.104 ], "cells": [ { "location": [ 45.84, 390.96, 210.6545, 403.104 ], "text": "C- LOCAL OPTION GAS TAX", "html_text": "C- LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 390.96, 952.32, 403.104 ], "text": "G- WATER FUND", "html_text": "G- WATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 45.84, 378.816, 952.32, 390.96 ], "cells": [ { "location": [ 45.84, 378.816, 210.6545, 390.96 ], "text": "D- LOAN REPAID BY LOCAL OPTION GAS TAX", "html_text": "D- LOAN REPAID BY LOCAL OPTION GAS TAX", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 378.816, 952.32, 390.96 ], "text": "H- SANITATION FUND", "html_text": "H- SANITATION FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 16, "location": [ 45.84, 366.672, 952.32, 378.816 ], "cells": [ { "location": [ 45.84, 366.672, 210.6545, 378.816 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 366.672, 952.32, 378.816 ], "text": "I- LOAN REPAID BY SANI FUND", "html_text": "I- LOAN REPAID BY SANI FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 45.84, 354.528, 952.32, 366.672 ], "cells": [ { "location": [ 45.84, 354.528, 210.6545, 366.672 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 354.528, 952.32, 366.672 ], "text": "J- GRANTS", "html_text": "J- GRANTS", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 18, "location": [ 45.84, 342.384, 952.32, 354.528 ], "cells": [ { "location": [ 45.84, 342.384, 210.6545, 354.528 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 342.384, 952.32, 354.528 ], "text": "K- LOAN REPAID BY WATER FUND", "html_text": "K- LOAN REPAID BY WATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 19, "location": [ 45.84, 330.24, 952.32, 342.384 ], "cells": [ { "location": [ 45.84, 330.24, 210.6545, 342.384 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 330.24, 952.32, 342.384 ], "text": "M- WASTEWATER FUND", "html_text": "M- WASTEWATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 20, "location": [ 45.84, 318.096, 952.32, 330.24 ], "cells": [ { "location": [ 45.84, 318.096, 210.6545, 330.24 ], "text": "", "html_text": "", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 318.096, 952.32, 330.24 ], "text": "O- LOAN REPAID BY WASTEWATER FUND", "html_text": "O- LOAN REPAID BY WASTEWATER FUND", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 21, "location": [ 45.84, 305.952, 952.32, 318.096 ], "cells": [ { "location": [ 45.84, 305.952, 952.32, 318.096 ], "text": "LEGEND OF COLUMN \"A\"", "html_text": "LEGEND OF COLUMN \"A\"", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 11, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 22, "location": [ 45.84, 293.808, 952.32, 305.952 ], "cells": [ { "location": [ 45.84, 293.808, 210.6545, 305.952 ], "text": "\"I\" REPRESENTS INCREASE", "html_text": "\"I\" REPRESENTS INCREASE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 293.808, 952.32, 305.952 ], "text": "\"DEL\" REPR DELETION", "html_text": "\"DEL\" REPR DELETION", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 23, "location": [ 45.84, 281.664, 952.32, 293.808 ], "cells": [ { "location": [ 45.84, 281.664, 210.6545, 293.808 ], "text": "\"D\" REPRESENTS DECREASE", "html_text": "\"D\" REPRESENTS DECREASE", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 281.664, 952.32, 293.808 ], "text": "\"N\" REPR NEW ITEM", "html_text": "\"N\" REPR NEW ITEM", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 45.84, 269.52, 952.32, 281.664 ], "cells": [ { "location": [ 45.84, 269.52, 210.6545, 281.664 ], "text": "\"C\" REPRESENTS COMPLETED", "html_text": "\"C\" REPRESENTS COMPLETED", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 210.6545, 269.52, 952.32, 281.664 ], "text": "\"M\" REPRESENTS MOVED", "html_text": "\"M\" REPRESENTS MOVED", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 9, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 25, "n_cols": 11, "ref": "#/tables/0", "reading_order": 0 } ] }, { "page": 49, "items": [ { "page": 49, "type": "TEXT", "location": { "l": 156.24, "t": 718.4511, "r": 452.64, "b": 620.306 }, "text": "AGENDA\nBUSHNELL CITY COUNCIL\nSPECIAL MEETING\n117 E. JOE P. STRICKLAND JR. AVE.\nJULY 27, 2026\n7:00 P.M.\n(IMMEDIATELY FOLLOWING BUDGET WORKSHOP)", "reading_order": 0 }, { "page": 49, "type": "TEXT", "location": { "l": 68.88, "t": 581.1919, "r": 224.64, "b": 566.0742 }, "text": "CALL MEETING TO ORDER", "reading_order": 1 }, { "page": 49, "type": "TEXT", "location": { "l": 68.64, "t": 526.4802, "r": 160.32, "b": 510.8826 }, "text": "NEW BUSINESS", "reading_order": 2 }, { "page": 49, "type": "LIST_ITEM", "location": { "l": 86.16, "t": 474.4081, "r": 380.16, "b": 460.4902 }, "text": "APPROVAL OF THE TENTATIVE MILLAGE RATE.", "marker": "1.", "list_id": "L2", "level": 0, "reading_order": 3 }, { "page": 49, "type": "LIST_ITEM", "location": { "l": 86.16, "t": 460.4902, "r": 515.52, "b": 432.1745 }, "text": "APPROVAL TO SET FIRST BUDGET PUBLIC HEARING ON SEPTEMBER 10, 2026, AT 6:00 P.M.", "marker": "2.", "list_id": "L2", "level": 0, "reading_order": 4 }, { "page": 49, "type": "TEXT", "location": { "l": 68.88, "t": 381.3022, "r": 129.6, "b": 366.6644 }, "text": "ADJOURN", "reading_order": 5 }, { "page": 49, "type": "TEXT", "location": { "l": 69.84, "t": 62.6305, "r": 230.88, "b": 48.9526 }, "text": "JULY 24, 2023 SPECIAL MEETING", "reading_order": 6 } ] }, { "page": 50, "items": [ { "page": 50, "type": "TEXT", "location": { "l": 45.12, "t": 721.3307, "r": 87.36, "b": 708.3726 }, "text": "FLORIDA", "reading_order": 0 }, { "page": 50, "type": "TITLE", "location": { "l": 145.44, "t": 745.8069, "r": 401.04, "b": 728.0496 }, "text": "CERTIFICATION OF TAXABLE VALUE", "reading_order": 1, "level": 4 }, { "page": 50, "type": "TABLE", "location": { "l": 42.96, "t": 700.2139, "r": 593.28, "b": 71.2692 }, "text": "
Year : 2026County : Sumter
Principal Authority :\nCity of BushnellTaxing Authority :\nCity of Bushnell - Operating
SECTION I : COMPLETED BY PROPERTY APPRAISER
1.Current year taxable value of real property for operating purposes$ 301,953,829(1)
2.Current year taxable value of personal property for operating purposes$ 107,423,674(2)
3.Current year taxable value of centrally assessed property for operating purposes$ 516,437(3)
4.Current year gross taxable value for operating purposes (Line 1 plus Line 2 plus Line 3)$ 409,893,940(4)
5.Current year net new taxable value (Add new construction, additions, rehabilitative improvements increasing assessed value by at least 100%, annexations, and tangible personal property value over 115% of the previous year's value. Subtract deletions.)$ 22,755,475(5)
6.Current year adjusted taxable value (Line 4 minus Line 5)$ 387,138,465(6)
7.Prior year FINAL gross taxable value from prior year applicable Form DR-403 series$ 368,717,548(7)
8.Does the taxing authority include tax increment financing areas? If yes, enter number of worksheets (DR-420TIF) attached. If none, enter 0☐ YES ☑ NONumber\n0(8)
9.Does the taxing authority levy a voted debt service millage or a millage voted for 2 years or less under s. 9(b), Article VII, State Constitution? If yes, enter the number of DR-420DEBT, Certification of Voted Debt Millage forms attached. If none, enter 0☐ YES ☑ NONumber\n0(9)
SIGN HEREProperty Appraiser CertificationI certify the taxable values above are correct to the best of my knowledge.
Signature of Property Appraiser:\nElectronically Certified by Property AppraiserDate :\n6/19/2026 11:18:54 AM
SECTION II : COMPLETED BY TAXING AUTHORITY
If this portion of the form is not completed in FULL your taxing authority will be denied TRIM certification and possibly lose its millage levy privilege for the tax year. If any line is not applicable, enter -0-.
10.Prior year operating millage levy (If prior year millage was adjusted then use adjusted millage from Form DR-422)3.3061 per $1,000(10)
11.Prior year ad valorem proceeds (Line 7 multiplied by Line 10, divided by 1,000)$ 1,219,017(11)
12.Amount, if any, paid or applied in prior year as a consequence of an obligation measured by a dedicated increment value (Sum of either Lines 6c or Line 7a for all DR-420TIF forms)$ -0-(12)
13.Adjusted prior year ad valorem proceeds (Line 11 minus Line 12)$ 1,219,017(13)
14.Dedicated increment value, if any (Sum of either Line 6b or Line 7e for all DR-420TIF forms)$ -0-(14)
15.Adjusted current year taxable value (Line 6 minus Line 14)$ 387,138,465(15)
16.Current year rolled-back rate (Line 13 divided by Line 15, multiplied by 1,000)3.1488 per $1000(16)
17.Current year proposed operating millage rate3.3061 per $1000(17)
18.Total taxes to be levied at proposed millage rate (Line 17 multiplied by Line 4, divided by 1,000)$ 1,355,150(18)
", "rows": [ { "row_index": 0, "location": [ 42.96, 675.0561, 593.28, 700.2139 ], "cells": [ { "location": [ 42.96, 675.0561, 263.088, 700.2139 ], "text": "Year : 2026", "html_text": "Year : 2026", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 675.0561, 593.28, 700.2139 ], "text": "County : Sumter", "html_text": "County : Sumter", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 42.96, 649.8983, 593.28, 675.0561 ], "cells": [ { "location": [ 42.96, 649.8983, 263.088, 675.0561 ], "text": "Principal Authority : City of Bushnell", "html_text": "Principal Authority :\nCity of Bushnell", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 649.8983, 593.28, 675.0561 ], "text": "Taxing Authority : City of Bushnell - Operating", "html_text": "Taxing Authority :\nCity of Bushnell - Operating", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 42.96, 624.7405, 593.28, 649.8983 ], "cells": [ { "location": [ 42.96, 624.7405, 593.28, 649.8983 ], "text": "SECTION I : COMPLETED BY PROPERTY APPRAISER", "html_text": "SECTION I : COMPLETED BY PROPERTY APPRAISER", "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": 3, "location": [ 42.96, 599.5827, 593.28, 624.7405 ], "cells": [ { "location": [ 42.96, 599.5827, 153.024, 624.7405 ], "text": "1.", "html_text": "1.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 599.5827, 263.088, 624.7405 ], "text": "Current year taxable value of real property for operating purposes", "html_text": "Current year taxable value of real property for operating purposes", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 599.5827, 373.152, 624.7405 ], "text": "$ 301,953,829", "html_text": "$ 301,953,829", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.152, 599.5827, 593.28, 624.7405 ], "text": "(1)", "html_text": "(1)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 42.96, 574.425, 593.28, 599.5827 ], "cells": [ { "location": [ 42.96, 574.425, 153.024, 599.5827 ], "text": "2.", "html_text": "2.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 574.425, 263.088, 599.5827 ], "text": "Current year taxable value of personal property for operating purposes", "html_text": "Current year taxable value of personal property for operating purposes", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 574.425, 373.152, 599.5827 ], "text": "$ 107,423,674", "html_text": "$ 107,423,674", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.152, 574.425, 593.28, 599.5827 ], "text": "(2)", "html_text": "(2)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 42.96, 549.2672, 593.28, 574.425 ], "cells": [ { "location": [ 42.96, 549.2672, 153.024, 574.425 ], "text": "3.", "html_text": "3.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 549.2672, 263.088, 574.425 ], "text": "Current year taxable value of centrally assessed property for operating purposes", "html_text": "Current year taxable value of centrally assessed property for operating purposes", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 549.2672, 373.152, 574.425 ], "text": "$ 516,437", "html_text": "$ 516,437", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.152, 549.2672, 593.28, 574.425 ], "text": "(3)", "html_text": "(3)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 42.96, 524.1094, 593.28, 549.2672 ], "cells": [ { "location": [ 42.96, 524.1094, 153.024, 549.2672 ], "text": "4.", "html_text": "4.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 524.1094, 263.088, 549.2672 ], "text": "Current year gross taxable value for operating purposes (Line 1 plus Line 2 plus Line 3)", "html_text": "Current year gross taxable value for operating purposes (Line 1 plus Line 2 plus Line 3)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 524.1094, 373.152, 549.2672 ], "text": "$ 409,893,940", "html_text": "$ 409,893,940", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.152, 524.1094, 593.28, 549.2672 ], "text": "(4)", "html_text": "(4)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 42.96, 498.9516, 593.28, 524.1094 ], "cells": [ { "location": [ 42.96, 498.9516, 153.024, 524.1094 ], "text": "5.", "html_text": "5.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 498.9516, 263.088, 524.1094 ], "text": "Current year net new taxable value (Add new construction, additions, rehabilitative improvements increasing assessed value by at least 100%, annexations, and tangible personal property value over 115% of the previous year's value. Subtract deletions.)", "html_text": "Current year net new taxable value (Add new construction, additions, rehabilitative improvements increasing assessed value by at least 100%, annexations, and tangible personal property value over 115% of the previous year's value. Subtract deletions.)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 498.9516, 373.152, 524.1094 ], "text": "$ 22,755,475", "html_text": "$ 22,755,475", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.152, 498.9516, 593.28, 524.1094 ], "text": "(5)", "html_text": "(5)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 42.96, 473.7938, 593.28, 498.9516 ], "cells": [ { "location": [ 42.96, 473.7938, 153.024, 498.9516 ], "text": "6.", "html_text": "6.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 473.7938, 263.088, 498.9516 ], "text": "Current year adjusted taxable value (Line 4 minus Line 5)", "html_text": "Current year adjusted taxable value (Line 4 minus Line 5)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 473.7938, 373.152, 498.9516 ], "text": "$ 387,138,465", "html_text": "$ 387,138,465", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.152, 473.7938, 593.28, 498.9516 ], "text": "(6)", "html_text": "(6)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 42.96, 448.636, 593.28, 473.7938 ], "cells": [ { "location": [ 42.96, 448.636, 153.024, 473.7938 ], "text": "7.", "html_text": "7.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 448.636, 263.088, 473.7938 ], "text": "Prior year FINAL gross taxable value from prior year applicable Form DR-403 series", "html_text": "Prior year FINAL gross taxable value from prior year applicable Form DR-403 series", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 448.636, 373.152, 473.7938 ], "text": "$ 368,717,548", "html_text": "$ 368,717,548", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.152, 448.636, 593.28, 473.7938 ], "text": "(7)", "html_text": "(7)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 42.96, 423.4782, 593.28, 448.636 ], "cells": [ { "location": [ 42.96, 423.4782, 153.024, 448.636 ], "text": "8.", "html_text": "8.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 423.4782, 263.088, 448.636 ], "text": "Does the taxing authority include tax increment financing areas? If yes, enter number of worksheets (DR-420TIF) attached. If none, enter 0", "html_text": "Does the taxing authority include tax increment financing areas? If yes, enter number of worksheets (DR-420TIF) attached. If none, enter 0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 423.4782, 373.152, 448.636 ], "text": "☐ YES ☑ NO", "html_text": "☐ YES ☑ NO", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.152, 423.4782, 483.216, 448.636 ], "text": "Number 0", "html_text": "Number\n0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 483.216, 423.4782, 593.28, 448.636 ], "text": "(8)", "html_text": "(8)", "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": [ 42.96, 398.3204, 593.28, 423.4782 ], "cells": [ { "location": [ 42.96, 398.3204, 153.024, 423.4782 ], "text": "9.", "html_text": "9.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 398.3204, 263.088, 423.4782 ], "text": "Does the taxing authority levy a voted debt service millage or a millage voted for 2 years or less under s. 9(b), Article VII, State Constitution? If yes, enter the number of DR-420DEBT, Certification of Voted Debt Millage forms attached. If none, enter 0", "html_text": "Does the taxing authority levy a voted debt service millage or a millage voted for 2 years or less under s. 9(b), Article VII, State Constitution? If yes, enter the number of DR-420DEBT, Certification of Voted Debt Millage forms attached. If none, enter 0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 398.3204, 373.152, 423.4782 ], "text": "☐ YES ☑ NO", "html_text": "☐ YES ☑ NO", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 373.152, 398.3204, 483.216, 423.4782 ], "text": "Number 0", "html_text": "Number\n0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 483.216, 398.3204, 593.28, 423.4782 ], "text": "(9)", "html_text": "(9)", "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": [ 42.96, 348.0049, 593.28, 398.3204 ], "cells": [ { "location": [ 42.96, 348.0049, 153.024, 398.3204 ], "text": "SIGN HERE", "html_text": "SIGN HERE", "links": [], "cell_header_index": 0, "rowspan": 2, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 373.1627, 263.088, 398.3204 ], "text": "Property Appraiser Certification", "html_text": "Property Appraiser Certification", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 373.1627, 593.28, 398.3204 ], "text": "I certify the taxable values above are correct to the best of my knowledge.", "html_text": "I certify the taxable values above are correct to the best of my knowledge.", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 153.024, 348.0049, 593.28, 373.1627 ], "cells": [ { "location": [ 153.024, 348.0049, 263.088, 373.1627 ], "text": "Signature of Property Appraiser: Electronically Certified by Property Appraiser", "html_text": "Signature of Property Appraiser:\nElectronically Certified by Property Appraiser", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 348.0049, 593.28, 373.1627 ], "text": "Date : 6/19/2026 11:18:54 AM", "html_text": "Date :\n6/19/2026 11:18:54 AM", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 42.96, 322.8471, 593.28, 348.0049 ], "cells": [ { "location": [ 42.96, 322.8471, 593.28, 348.0049 ], "text": "SECTION II : COMPLETED BY TAXING AUTHORITY", "html_text": "SECTION II : COMPLETED BY TAXING AUTHORITY", "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": [ 42.96, 297.6893, 593.28, 322.8471 ], "cells": [ { "location": [ 42.96, 297.6893, 593.28, 322.8471 ], "text": "If this portion of the form is not completed in FULL your taxing authority will be denied TRIM certification and possibly lose its millage levy privilege for the tax year. If any line is not applicable, enter -0-.", "html_text": "If this portion of the form is not completed in FULL your taxing authority will be denied TRIM certification and possibly lose its millage levy privilege for the tax year. If any line is not applicable, enter -0-.", "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": 16, "location": [ 42.96, 272.5315, 593.28, 297.6893 ], "cells": [ { "location": [ 42.96, 272.5315, 153.024, 297.6893 ], "text": "10.", "html_text": "10.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 272.5315, 263.088, 297.6893 ], "text": "Prior year operating millage levy (If prior year millage was adjusted then use adjusted millage from Form DR-422)", "html_text": "Prior year operating millage levy (If prior year millage was adjusted then use adjusted millage from Form DR-422)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 272.5315, 483.216, 297.6893 ], "text": "3.3061 per $1,000", "html_text": "3.3061 per $1,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 483.216, 272.5315, 593.28, 297.6893 ], "text": "(10)", "html_text": "(10)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 42.96, 247.3737, 593.28, 272.5315 ], "cells": [ { "location": [ 42.96, 247.3737, 153.024, 272.5315 ], "text": "11.", "html_text": "11.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 247.3737, 263.088, 272.5315 ], "text": "Prior year ad valorem proceeds (Line 7 multiplied by Line 10, divided by 1,000)", "html_text": "Prior year ad valorem proceeds (Line 7 multiplied by Line 10, divided by 1,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 247.3737, 483.216, 272.5315 ], "text": "$ 1,219,017", "html_text": "$ 1,219,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 483.216, 247.3737, 593.28, 272.5315 ], "text": "(11)", "html_text": "(11)", "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": [ 42.96, 222.2159, 593.28, 247.3737 ], "cells": [ { "location": [ 42.96, 222.2159, 153.024, 247.3737 ], "text": "12.", "html_text": "12.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 222.2159, 263.088, 247.3737 ], "text": "Amount, if any, paid or applied in prior year as a consequence of an obligation measured by a dedicated increment value (Sum of either Lines 6c or Line 7a for all DR-420TIF forms)", "html_text": "Amount, if any, paid or applied in prior year as a consequence of an obligation measured by a dedicated increment value (Sum of either Lines 6c or Line 7a for all DR-420TIF forms)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 222.2159, 483.216, 247.3737 ], "text": "$ -0-", "html_text": "$ -0-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 483.216, 222.2159, 593.28, 247.3737 ], "text": "(12)", "html_text": "(12)", "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": [ 42.96, 197.0581, 593.28, 222.2159 ], "cells": [ { "location": [ 42.96, 197.0581, 153.024, 222.2159 ], "text": "13.", "html_text": "13.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 197.0581, 263.088, 222.2159 ], "text": "Adjusted prior year ad valorem proceeds (Line 11 minus Line 12)", "html_text": "Adjusted prior year ad valorem proceeds (Line 11 minus Line 12)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 197.0581, 483.216, 222.2159 ], "text": "$ 1,219,017", "html_text": "$ 1,219,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 483.216, 197.0581, 593.28, 222.2159 ], "text": "(13)", "html_text": "(13)", "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": [ 42.96, 171.9004, 593.28, 197.0581 ], "cells": [ { "location": [ 42.96, 171.9004, 153.024, 197.0581 ], "text": "14.", "html_text": "14.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 171.9004, 263.088, 197.0581 ], "text": "Dedicated increment value, if any (Sum of either Line 6b or Line 7e for all DR-420TIF forms)", "html_text": "Dedicated increment value, if any (Sum of either Line 6b or Line 7e for all DR-420TIF forms)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 171.9004, 483.216, 197.0581 ], "text": "$ -0-", "html_text": "$ -0-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 483.216, 171.9004, 593.28, 197.0581 ], "text": "(14)", "html_text": "(14)", "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": [ 42.96, 146.7426, 593.28, 171.9004 ], "cells": [ { "location": [ 42.96, 146.7426, 153.024, 171.9004 ], "text": "15.", "html_text": "15.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 146.7426, 263.088, 171.9004 ], "text": "Adjusted current year taxable value (Line 6 minus Line 14)", "html_text": "Adjusted current year taxable value (Line 6 minus Line 14)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 146.7426, 483.216, 171.9004 ], "text": "$ 387,138,465", "html_text": "$ 387,138,465", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 483.216, 146.7426, 593.28, 171.9004 ], "text": "(15)", "html_text": "(15)", "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": [ 42.96, 121.5848, 593.28, 146.7426 ], "cells": [ { "location": [ 42.96, 121.5848, 153.024, 146.7426 ], "text": "16.", "html_text": "16.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 121.5848, 263.088, 146.7426 ], "text": "Current year rolled-back rate (Line 13 divided by Line 15, multiplied by 1,000)", "html_text": "Current year rolled-back rate (Line 13 divided by Line 15, multiplied by 1,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 121.5848, 483.216, 146.7426 ], "text": "3.1488 per $1000", "html_text": "3.1488 per $1000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 483.216, 121.5848, 593.28, 146.7426 ], "text": "(16)", "html_text": "(16)", "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": [ 42.96, 96.427, 593.28, 121.5848 ], "cells": [ { "location": [ 42.96, 96.427, 153.024, 121.5848 ], "text": "17.", "html_text": "17.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 96.427, 263.088, 121.5848 ], "text": "Current year proposed operating millage rate", "html_text": "Current year proposed operating millage rate", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 96.427, 483.216, 121.5848 ], "text": "3.3061 per $1000", "html_text": "3.3061 per $1000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 483.216, 96.427, 593.28, 121.5848 ], "text": "(17)", "html_text": "(17)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 42.96, 71.2692, 593.28, 96.427 ], "cells": [ { "location": [ 42.96, 71.2692, 153.024, 96.427 ], "text": "18.", "html_text": "18.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 153.024, 71.2692, 263.088, 96.427 ], "text": "Total taxes to be levied at proposed millage rate (Line 17 multiplied by Line 4, divided by 1,000)", "html_text": "Total taxes to be levied at proposed millage rate (Line 17 multiplied by Line 4, divided by 1,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 263.088, 71.2692, 483.216, 96.427 ], "text": "$ 1,355,150", "html_text": "$ 1,355,150", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 483.216, 71.2692, 593.28, 96.427 ], "text": "(18)", "html_text": "(18)", "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": 25, "n_cols": 5, "ref": "#/tables/0", "reading_order": 2 }, { "page": 50, "type": "TEXT", "location": { "l": 100.32, "t": 29.5155, "r": 165.6, "b": 11.5183 }, "text": "1/2", "reading_order": 3 } ] }, { "page": 51, "items": [ { "page": 51, "type": "TABLE", "location": { "l": 42.96, "t": 741.2477, "r": 592.56, "b": 607.8279 }, "text": "
19.TYPE of principal authority (check one)☐ County ☐ Independent Special District ☑ Municipality ☐ Water Management District(19)
20.Applicable taxing authority (check one)☑ Principal Authority ☐ Dependent Special District ☐ MSTU ☐ Water Management District Basin(20)
21.Is millage levied in more than one county? (check one)☐ Yes ☑ No(21)
", "rows": [ { "row_index": 0, "location": [ 42.96, 696.7744, 592.56, 741.2477 ], "cells": [ { "location": [ 42.96, 696.7744, 180.36, 741.2477 ], "text": "19.", "html_text": "19.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.36, 696.7744, 317.76, 741.2477 ], "text": "TYPE of principal authority (check one)", "html_text": "TYPE of principal authority (check one)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 696.7744, 455.16, 741.2477 ], "text": "☐ County ☐ Independent Special District ☑ Municipality ☐ Water Management District", "html_text": "☐ County ☐ Independent Special District ☑ Municipality ☐ Water Management District", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 455.16, 696.7744, 592.56, 741.2477 ], "text": "(19)", "html_text": "(19)", "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": [ 42.96, 652.3012, 592.56, 696.7744 ], "cells": [ { "location": [ 42.96, 652.3012, 180.36, 696.7744 ], "text": "20.", "html_text": "20.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.36, 652.3012, 317.76, 696.7744 ], "text": "Applicable taxing authority (check one)", "html_text": "Applicable taxing authority (check one)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 652.3012, 455.16, 696.7744 ], "text": "☑ Principal Authority ☐ Dependent Special District ☐ MSTU ☐ Water Management District Basin", "html_text": "☑ Principal Authority ☐ Dependent Special District ☐ MSTU ☐ Water Management District Basin", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 455.16, 652.3012, 592.56, 696.7744 ], "text": "(20)", "html_text": "(20)", "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": [ 42.96, 607.8279, 592.56, 652.3012 ], "cells": [ { "location": [ 42.96, 607.8279, 180.36, 652.3012 ], "text": "21.", "html_text": "21.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 180.36, 607.8279, 317.76, 652.3012 ], "text": "Is millage levied in more than one county? (check one)", "html_text": "Is millage levied in more than one county? (check one)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.76, 607.8279, 455.16, 652.3012 ], "text": "☐ Yes ☑ No", "html_text": "☐ Yes ☑ No", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 455.16, 607.8279, 592.56, 652.3012 ], "text": "(21)", "html_text": "(21)", "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": 3, "n_cols": 4, "ref": "#/tables/0", "reading_order": 0 }, { "page": 51, "type": "TABLE", "location": { "l": 43.68, "t": 605.1883, "r": 593.04, "b": 135.5795 }, "text": "
DEPENDENT SPECIAL DISTRICTS AND MSTUs\"Image\"\"STOP HERE - SIGN AND SUBMIT
22.Enter the total adjusted prior year ad valorem proceeds of the principal authority, all dependent special districts, and MSTUs levying a millage. (The sum of Line 13 from all DR-420 forms)$ 1,219,017(22)
23.Current year aggregate rolled-back rate (Line 22 divided by Line 15, multiplied by 1,000)3.1488 per $1,000(23)
24.Current year aggregate rolled-back taxes (Line 4 multiplied by Line 23, divided by 1,000)$ 1,290,674(24)
25.Enter total of all operating ad valorem taxes proposed to be levied by the principal taxing authority, all dependent districts, and MSTUs, if any. (The sum of Line 18 from all DR-420 forms)$ 1,355,150(25)
26.Current year proposed aggregate millage rate (Line 25 divided by Line 4, multiplied by 1,000)3.3061 per $1,000(26)
27.Current year proposed rate as a percent change of rolled-back rate (Line 26 divided by Line 23, minus 1, multiplied by 100)5.00 %(27)
First public budget hearingDate :\\n9/2/2026Time :\\n12:00 AM ESTPlace :
S\\nG\\nN\\nH\\nE\\nR\\nETaxing Authority CertificationI certify the millages and rates are correct to the best of my knowledge. The millages comply with the provisions of s. 200.065 and the provisions of either s. 200.071 or s. 200.081, F.S.
Signature of Chief Administrative Officer :Date :
Title :Contact Name and Contact Title :
Mailing Address :Physical Address :
City, State, Zip :Phone Number :Fax Number :
", "rows": [ { "row_index": 0, "location": [ 43.68, 569.0645, 593.04, 605.1883 ], "cells": [ { "location": [ 43.68, 569.0645, 357.6, 605.1883 ], "text": "DEPENDENT SPECIAL DISTRICTS AND MSTUs", "html_text": "DEPENDENT SPECIAL DISTRICTS AND MSTUs", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 357.6, 569.0645, 436.08, 605.1883 ], "text": "", "html_text": "\"Image\"", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 436.08, 569.0645, 593.04, 605.1883 ], "text": "STOP HERE - SIGN AND SUBMIT", "html_text": "STOP HERE - SIGN AND SUBMIT", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 1, "location": [ 43.68, 532.9408, 593.04, 569.0645 ], "cells": [ { "location": [ 43.68, 532.9408, 122.16, 569.0645 ], "text": "22.", "html_text": "22.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 122.16, 532.9408, 436.08, 569.0645 ], "text": "Enter the total adjusted prior year ad valorem proceeds of the principal authority, all dependent special districts, and MSTUs levying a millage. (The sum of Line 13 from all DR-420 forms)", "html_text": "Enter the total adjusted prior year ad valorem proceeds of the principal authority, all dependent special districts, and MSTUs levying a millage. (The sum of Line 13 from all DR-420 forms)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 436.08, 532.9408, 514.56, 569.0645 ], "text": "$ 1,219,017", "html_text": "$ 1,219,017", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 514.56, 532.9408, 593.04, 569.0645 ], "text": "(22)", "html_text": "(22)", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 2, "location": [ 43.68, 496.817, 593.04, 532.9408 ], "cells": [ { "location": [ 43.68, 496.817, 122.16, 532.9408 ], "text": "23.", "html_text": "23.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 122.16, 496.817, 436.08, 532.9408 ], "text": "Current year aggregate rolled-back rate (Line 22 divided by Line 15, multiplied by 1,000)", "html_text": "Current year aggregate rolled-back rate (Line 22 divided by Line 15, multiplied by 1,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 436.08, 496.817, 514.56, 532.9408 ], "text": "3.1488 per $1,000", "html_text": "3.1488 per $1,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 514.56, 496.817, 593.04, 532.9408 ], "text": "(23)", "html_text": "(23)", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 3, "location": [ 43.68, 460.6933, 593.04, 496.817 ], "cells": [ { "location": [ 43.68, 460.6933, 122.16, 496.817 ], "text": "24.", "html_text": "24.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 122.16, 460.6933, 436.08, 496.817 ], "text": "Current year aggregate rolled-back taxes (Line 4 multiplied by Line 23, divided by 1,000)", "html_text": "Current year aggregate rolled-back taxes (Line 4 multiplied by Line 23, divided by 1,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 436.08, 460.6933, 514.56, 496.817 ], "text": "$ 1,290,674", "html_text": "$ 1,290,674", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 514.56, 460.6933, 593.04, 496.817 ], "text": "(24)", "html_text": "(24)", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 4, "location": [ 43.68, 424.5695, 593.04, 460.6933 ], "cells": [ { "location": [ 43.68, 424.5695, 122.16, 460.6933 ], "text": "25.", "html_text": "25.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 122.16, 424.5695, 436.08, 460.6933 ], "text": "Enter total of all operating ad valorem taxes proposed to be levied by the principal taxing authority, all dependent districts, and MSTUs, if any. (The sum of Line 18 from all DR-420 forms)", "html_text": "Enter total of all operating ad valorem taxes proposed to be levied by the principal taxing authority, all dependent districts, and MSTUs, if any. (The sum of Line 18 from all DR-420 forms)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 436.08, 424.5695, 514.56, 460.6933 ], "text": "$ 1,355,150", "html_text": "$ 1,355,150", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 514.56, 424.5695, 593.04, 460.6933 ], "text": "(25)", "html_text": "(25)", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 5, "location": [ 43.68, 388.4458, 593.04, 424.5695 ], "cells": [ { "location": [ 43.68, 388.4458, 122.16, 424.5695 ], "text": "26.", "html_text": "26.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 122.16, 388.4458, 436.08, 424.5695 ], "text": "Current year proposed aggregate millage rate (Line 25 divided by Line 4, multiplied by 1,000)", "html_text": "Current year proposed aggregate millage rate (Line 25 divided by Line 4, multiplied by 1,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 436.08, 388.4458, 514.56, 424.5695 ], "text": "3.3061 per $1,000", "html_text": "3.3061 per $1,000", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 514.56, 388.4458, 593.04, 424.5695 ], "text": "(26)", "html_text": "(26)", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 6, "location": [ 43.68, 352.322, 593.04, 388.4458 ], "cells": [ { "location": [ 43.68, 352.322, 122.16, 388.4458 ], "text": "27.", "html_text": "27.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 122.16, 352.322, 436.08, 388.4458 ], "text": "Current year proposed rate as a percent change of rolled-back rate (Line 26 divided by Line 23, minus 1, multiplied by 100)", "html_text": "Current year proposed rate as a percent change of rolled-back rate (Line 26 divided by Line 23, minus 1, multiplied by 100)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 436.08, 352.322, 514.56, 388.4458 ], "text": "5.00 %", "html_text": "5.00 %", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 514.56, 352.322, 593.04, 388.4458 ], "text": "(27)", "html_text": "(27)", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 7, "location": [ 43.68, 316.1983, 593.04, 352.322 ], "cells": [ { "location": [ 43.68, 316.1983, 200.64, 352.322 ], "text": "First public budget hearing", "html_text": "First public budget hearing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 200.64, 316.1983, 279.12, 352.322 ], "text": "Date :\\n9/2/2026", "html_text": "Date :\\n9/2/2026", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 279.12, 316.1983, 357.6, 352.322 ], "text": "Time :\\n12:00 AM EST", "html_text": "Time :\\n12:00 AM EST", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 357.6, 316.1983, 593.04, 352.322 ], "text": "Place :", "html_text": "Place :", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 8, "location": [ 43.68, 135.5795, 593.04, 316.1983 ], "cells": [ { "location": [ 43.68, 135.5795, 122.16, 316.1983 ], "text": "S\\nG\\nN\\nH\\nE\\nR\\nE", "html_text": "S\\nG\\nN\\nH\\nE\\nR\\nE", "links": [], "cell_header_index": 0, "rowspan": 5, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 122.16, 280.0745, 279.12, 316.1983 ], "text": "Taxing Authority Certification", "html_text": "Taxing Authority Certification", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 279.12, 280.0745, 593.04, 316.1983 ], "text": "I certify the millages and rates are correct to the best of my knowledge. The millages comply with the provisions of s. 200.065 and the provisions of either s. 200.071 or s. 200.081, F.S.", "html_text": "I certify the millages and rates are correct to the best of my knowledge. The millages comply with the provisions of s. 200.065 and the provisions of either s. 200.071 or s. 200.081, F.S.", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 9, "location": [ 122.16, 243.9508, 593.04, 280.0745 ], "cells": [ { "location": [ 122.16, 243.9508, 436.08, 280.0745 ], "text": "Signature of Chief Administrative Officer :", "html_text": "Signature of Chief Administrative Officer :", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 436.08, 243.9508, 593.04, 280.0745 ], "text": "Date :", "html_text": "Date :", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 10, "location": [ 122.16, 207.827, 593.04, 243.9508 ], "cells": [ { "location": [ 122.16, 207.827, 357.6, 243.9508 ], "text": "Title :", "html_text": "Title :", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 357.6, 207.827, 593.04, 243.9508 ], "text": "Contact Name and Contact Title :", "html_text": "Contact Name and Contact Title :", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 11, "location": [ 122.16, 171.7033, 593.04, 207.827 ], "cells": [ { "location": [ 122.16, 171.7033, 357.6, 207.827 ], "text": "Mailing Address :", "html_text": "Mailing Address :", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 357.6, 171.7033, 593.04, 207.827 ], "text": "Physical Address :", "html_text": "Physical Address :", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" }, { "row_index": 12, "location": [ 122.16, 135.5795, 593.04, 171.7033 ], "cells": [ { "location": [ 122.16, 135.5795, 357.6, 171.7033 ], "text": "City, State, Zip :", "html_text": "City, State, Zip :", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 357.6, 135.5795, 514.56, 171.7033 ], "text": "Phone Number :", "html_text": "Phone Number :", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" }, { "location": [ 514.56, 135.5795, 593.04, 171.7033 ], "text": "Fax Number :", "html_text": "Fax Number :", "links": [], "cell_header_index": 6, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/1" } ], "ref": "#/tables/1" } ], "n_rows": 13, "n_cols": 7, "ref": "#/tables/1", "reading_order": 1 }, { "page": 51, "type": "TEXT", "location": { "l": 254.4, "t": 64.0703, "r": 367.68, "b": 49.9124 }, "text": "Instructions on page 3", "reading_order": 2 } ] }, { "page": 52, "items": [ { "page": 52, "type": "FIGURE", "location": { "l": 80.4, "t": 771.4828, "r": 86.64, "b": 722.7702 }, "text": "", "reading_order": 0 }, { "page": 52, "type": "TEXT", "location": { "l": 44.88, "t": 722.0503, "r": 86.88, "b": 709.3323 }, "text": "FLORIDA", "reading_order": 1 }, { "page": 52, "type": "TEXT", "location": { "l": 145.2, "t": 746.0467, "r": 400.56, "b": 728.0494 }, "text": "CERTIFICATION OF TAXABLE VALUE", "reading_order": 2 }, { "page": 52, "type": "TABLE", "location": { "l": 42.48, "t": 700.6936, "r": 592.32, "b": 71.0292 }, "text": "
Year : 2026County : Sumter
Principal Authority :\nCity of BushnellTaxing Authority :\nCity of Bushnell - Operating
SECTION I : COMPLETED BY PROPERTY APPRAISER
1.Current year taxable value of real property for operating purposes$ 301,953,829(1)
2.Current year taxable value of personal property for operating purposes$ 107,423,674(2)
3.Current year taxable value of centrally assessed property for operating purposes$ 516,437(3)
4.Current year gross taxable value for operating purposes (Line 1 plus Line 2 plus Line 3)$ 409,893,940(4)
5.Current year net new taxable value (Add new construction, additions, rehabilitative improvements increasing assessed value by at least 100%, annexations, and tangible personal property value over 115% of the previous year's value. Subtract deletions.)$ 22,755,475(5)
6.Current year adjusted taxable value (Line 4 minus Line 5)$ 387,138,465(6)
7.Prior year FINAL gross taxable value from prior year applicable Form DR-403 series$ 368,717,548(7)
8.Does the taxing authority include tax increment financing areas? If yes, enter number of worksheets (DR-420TIF) attached. If none, enter 0☐ YES ☑ NONumber\n0(8)
9.Does the taxing authority levy a voted debt service millage or a millage voted for 2 years or less under s. 9(b), Article VII, State Constitution? If yes, enter the number of DR-420DEBT, Certification of Voted Debt Millage forms attached. If none, enter 0☐ YES ☑ NONumber\n0(9)
SIGN HEREProperty Appraiser CertificationI certify the taxable values above are correct to the best of my knowledge.
Signature of Property Appraiser:\nElectronically Certified by Property AppraiserDate :\n6/19/2026 11:18:54 AM
SECTION II : COMPLETED BY TAXING AUTHORITY
If this portion of the form is not completed in FULL your taxing authority will be denied TRIM certification and possibly lose its millage levy privilege for the tax year. If any line is not applicable, enter -0-.
10.Prior year operating millage levy (If prior year millage was adjusted then use adjusted millage from Form DR-422)3.3061 per $1,000(10)
11.Prior year ad valorem proceeds (Line 7 multiplied by Line 10, divided by 1,000)$ 1,219,017(11)
12.Amount, if any, paid or applied in prior year as a consequence of an obligation measured by a dedicated increment value (Sum of either Lines 6c or Line 7a for all DR-420TIF forms)$ -0-(12)
13.Adjusted prior year ad valorem proceeds (Line 11 minus Line 12)$ 1,219,017(13)
14.Dedicated increment value, if any (Sum of either Line 6b or Line 7e for all DR-420TIF forms)$ -0-(14)
15.Adjusted current year taxable value (Line 6 minus Line 14)$ 387,138,465(15)
16.Current year rolled-back rate (Line 13 divided by Line 15, multiplied by 1,000)3.1488 per $1000(16)
17.Current year proposed operating millage rate3.1488 per $1000(17)
18.Total taxes to be levied at proposed millage rate (Line 17 multiplied by Line 4, divided by 1,000)$ 1,290,674(18)
", "rows": [ { "row_index": 0, "location": [ 42.48, 675.507, 592.32, 700.6936 ], "cells": [ { "location": [ 42.48, 675.507, 262.416, 700.6936 ], "text": "Year : 2026", "html_text": "Year : 2026", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 675.507, 592.32, 700.6936 ], "text": "County : Sumter", "html_text": "County : Sumter", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 42.48, 650.3204, 592.32, 675.507 ], "cells": [ { "location": [ 42.48, 650.3204, 262.416, 675.507 ], "text": "Principal Authority : City of Bushnell", "html_text": "Principal Authority :\nCity of Bushnell", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 650.3204, 592.32, 675.507 ], "text": "Taxing Authority : City of Bushnell - Operating", "html_text": "Taxing Authority :\nCity of Bushnell - Operating", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 42.48, 625.1339, 592.32, 650.3204 ], "cells": [ { "location": [ 42.48, 625.1339, 592.32, 650.3204 ], "text": "SECTION I : COMPLETED BY PROPERTY APPRAISER", "html_text": "SECTION I : COMPLETED BY PROPERTY APPRAISER", "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": 3, "location": [ 42.48, 599.9473, 592.32, 625.1339 ], "cells": [ { "location": [ 42.48, 599.9473, 152.448, 625.1339 ], "text": "1.", "html_text": "1.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 599.9473, 262.416, 625.1339 ], "text": "Current year taxable value of real property for operating purposes", "html_text": "Current year taxable value of real property for operating purposes", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 599.9473, 372.384, 625.1339 ], "text": "$ 301,953,829", "html_text": "$ 301,953,829", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 372.384, 599.9473, 592.32, 625.1339 ], "text": "(1)", "html_text": "(1)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 42.48, 574.7607, 592.32, 599.9473 ], "cells": [ { "location": [ 42.48, 574.7607, 152.448, 599.9473 ], "text": "2.", "html_text": "2.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 574.7607, 262.416, 599.9473 ], "text": "Current year taxable value of personal property for operating purposes", "html_text": "Current year taxable value of personal property for operating purposes", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 574.7607, 372.384, 599.9473 ], "text": "$ 107,423,674", "html_text": "$ 107,423,674", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 372.384, 574.7607, 592.32, 599.9473 ], "text": "(2)", "html_text": "(2)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 42.48, 549.5741, 592.32, 574.7607 ], "cells": [ { "location": [ 42.48, 549.5741, 152.448, 574.7607 ], "text": "3.", "html_text": "3.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 549.5741, 262.416, 574.7607 ], "text": "Current year taxable value of centrally assessed property for operating purposes", "html_text": "Current year taxable value of centrally assessed property for operating purposes", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 549.5741, 372.384, 574.7607 ], "text": "$ 516,437", "html_text": "$ 516,437", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 372.384, 549.5741, 592.32, 574.7607 ], "text": "(3)", "html_text": "(3)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 42.48, 524.3876, 592.32, 549.5741 ], "cells": [ { "location": [ 42.48, 524.3876, 152.448, 549.5741 ], "text": "4.", "html_text": "4.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 524.3876, 262.416, 549.5741 ], "text": "Current year gross taxable value for operating purposes (Line 1 plus Line 2 plus Line 3)", "html_text": "Current year gross taxable value for operating purposes (Line 1 plus Line 2 plus Line 3)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 524.3876, 372.384, 549.5741 ], "text": "$ 409,893,940", "html_text": "$ 409,893,940", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 372.384, 524.3876, 592.32, 549.5741 ], "text": "(4)", "html_text": "(4)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 42.48, 499.201, 592.32, 524.3876 ], "cells": [ { "location": [ 42.48, 499.201, 152.448, 524.3876 ], "text": "5.", "html_text": "5.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 499.201, 262.416, 524.3876 ], "text": "Current year net new taxable value (Add new construction, additions, rehabilitative improvements increasing assessed value by at least 100%, annexations, and tangible personal property value over 115% of the previous year's value. Subtract deletions.)", "html_text": "Current year net new taxable value (Add new construction, additions, rehabilitative improvements increasing assessed value by at least 100%, annexations, and tangible personal property value over 115% of the previous year's value. Subtract deletions.)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 499.201, 372.384, 524.3876 ], "text": "$ 22,755,475", "html_text": "$ 22,755,475", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 372.384, 499.201, 592.32, 524.3876 ], "text": "(5)", "html_text": "(5)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 42.48, 474.0144, 592.32, 499.201 ], "cells": [ { "location": [ 42.48, 474.0144, 152.448, 499.201 ], "text": "6.", "html_text": "6.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 474.0144, 262.416, 499.201 ], "text": "Current year adjusted taxable value (Line 4 minus Line 5)", "html_text": "Current year adjusted taxable value (Line 4 minus Line 5)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 474.0144, 372.384, 499.201 ], "text": "$ 387,138,465", "html_text": "$ 387,138,465", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 372.384, 474.0144, 592.32, 499.201 ], "text": "(6)", "html_text": "(6)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 42.48, 448.8278, 592.32, 474.0144 ], "cells": [ { "location": [ 42.48, 448.8278, 152.448, 474.0144 ], "text": "7.", "html_text": "7.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 448.8278, 262.416, 474.0144 ], "text": "Prior year FINAL gross taxable value from prior year applicable Form DR-403 series", "html_text": "Prior year FINAL gross taxable value from prior year applicable Form DR-403 series", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 448.8278, 372.384, 474.0144 ], "text": "$ 368,717,548", "html_text": "$ 368,717,548", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 372.384, 448.8278, 592.32, 474.0144 ], "text": "(7)", "html_text": "(7)", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 42.48, 423.6413, 592.32, 448.8278 ], "cells": [ { "location": [ 42.48, 423.6413, 152.448, 448.8278 ], "text": "8.", "html_text": "8.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 423.6413, 262.416, 448.8278 ], "text": "Does the taxing authority include tax increment financing areas? If yes, enter number of worksheets (DR-420TIF) attached. If none, enter 0", "html_text": "Does the taxing authority include tax increment financing areas? If yes, enter number of worksheets (DR-420TIF) attached. If none, enter 0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 423.6413, 372.384, 448.8278 ], "text": "☐ YES ☑ NO", "html_text": "☐ YES ☑ NO", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 372.384, 423.6413, 482.352, 448.8278 ], "text": "Number 0", "html_text": "Number\n0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 482.352, 423.6413, 592.32, 448.8278 ], "text": "(8)", "html_text": "(8)", "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": [ 42.48, 398.4547, 592.32, 423.6413 ], "cells": [ { "location": [ 42.48, 398.4547, 152.448, 423.6413 ], "text": "9.", "html_text": "9.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 398.4547, 262.416, 423.6413 ], "text": "Does the taxing authority levy a voted debt service millage or a millage voted for 2 years or less under s. 9(b), Article VII, State Constitution? If yes, enter the number of DR-420DEBT, Certification of Voted Debt Millage forms attached. If none, enter 0", "html_text": "Does the taxing authority levy a voted debt service millage or a millage voted for 2 years or less under s. 9(b), Article VII, State Constitution? If yes, enter the number of DR-420DEBT, Certification of Voted Debt Millage forms attached. If none, enter 0", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 398.4547, 372.384, 423.6413 ], "text": "☐ YES ☑ NO", "html_text": "☐ YES ☑ NO", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 372.384, 398.4547, 482.352, 423.6413 ], "text": "Number 0", "html_text": "Number\n0", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 482.352, 398.4547, 592.32, 423.6413 ], "text": "(9)", "html_text": "(9)", "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": [ 42.48, 348.0815, 592.32, 398.4547 ], "cells": [ { "location": [ 42.48, 348.0815, 152.448, 398.4547 ], "text": "SIGN HERE", "html_text": "SIGN HERE", "links": [], "cell_header_index": 0, "rowspan": 2, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 373.2681, 262.416, 398.4547 ], "text": "Property Appraiser Certification", "html_text": "Property Appraiser Certification", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 373.2681, 592.32, 398.4547 ], "text": "I certify the taxable values above are correct to the best of my knowledge.", "html_text": "I certify the taxable values above are correct to the best of my knowledge.", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 152.448, 348.0815, 592.32, 373.2681 ], "cells": [ { "location": [ 152.448, 348.0815, 262.416, 373.2681 ], "text": "Signature of Property Appraiser: Electronically Certified by Property Appraiser", "html_text": "Signature of Property Appraiser:\nElectronically Certified by Property Appraiser", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 348.0815, 592.32, 373.2681 ], "text": "Date : 6/19/2026 11:18:54 AM", "html_text": "Date :\n6/19/2026 11:18:54 AM", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 42.48, 322.895, 592.32, 348.0815 ], "cells": [ { "location": [ 42.48, 322.895, 592.32, 348.0815 ], "text": "SECTION II : COMPLETED BY TAXING AUTHORITY", "html_text": "SECTION II : COMPLETED BY TAXING AUTHORITY", "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": [ 42.48, 297.7084, 592.32, 322.895 ], "cells": [ { "location": [ 42.48, 297.7084, 592.32, 322.895 ], "text": "If this portion of the form is not completed in FULL your taxing authority will be denied TRIM certification and possibly lose its millage levy privilege for the tax year. If any line is not applicable, enter -0-.", "html_text": "If this portion of the form is not completed in FULL your taxing authority will be denied TRIM certification and possibly lose its millage levy privilege for the tax year. If any line is not applicable, enter -0-.", "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": 16, "location": [ 42.48, 272.5218, 592.32, 297.7084 ], "cells": [ { "location": [ 42.48, 272.5218, 152.448, 297.7084 ], "text": "10.", "html_text": "10.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 272.5218, 262.416, 297.7084 ], "text": "Prior year operating millage levy (If prior year millage was adjusted then use adjusted millage from Form DR-422)", "html_text": "Prior year operating millage levy (If prior year millage was adjusted then use adjusted millage from Form DR-422)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 272.5218, 482.352, 297.7084 ], "text": "3.3061 per $1,000", "html_text": "3.3061 per $1,000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 482.352, 272.5218, 592.32, 297.7084 ], "text": "(10)", "html_text": "(10)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 17, "location": [ 42.48, 247.3352, 592.32, 272.5218 ], "cells": [ { "location": [ 42.48, 247.3352, 152.448, 272.5218 ], "text": "11.", "html_text": "11.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 247.3352, 262.416, 272.5218 ], "text": "Prior year ad valorem proceeds (Line 7 multiplied by Line 10, divided by 1,000)", "html_text": "Prior year ad valorem proceeds (Line 7 multiplied by Line 10, divided by 1,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 247.3352, 482.352, 272.5218 ], "text": "$ 1,219,017", "html_text": "$ 1,219,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 482.352, 247.3352, 592.32, 272.5218 ], "text": "(11)", "html_text": "(11)", "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": [ 42.48, 222.1487, 592.32, 247.3352 ], "cells": [ { "location": [ 42.48, 222.1487, 152.448, 247.3352 ], "text": "12.", "html_text": "12.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 222.1487, 262.416, 247.3352 ], "text": "Amount, if any, paid or applied in prior year as a consequence of an obligation measured by a dedicated increment value (Sum of either Lines 6c or Line 7a for all DR-420TIF forms)", "html_text": "Amount, if any, paid or applied in prior year as a consequence of an obligation measured by a dedicated increment value (Sum of either Lines 6c or Line 7a for all DR-420TIF forms)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 222.1487, 482.352, 247.3352 ], "text": "$ -0-", "html_text": "$ -0-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 482.352, 222.1487, 592.32, 247.3352 ], "text": "(12)", "html_text": "(12)", "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": [ 42.48, 196.9621, 592.32, 222.1487 ], "cells": [ { "location": [ 42.48, 196.9621, 152.448, 222.1487 ], "text": "13.", "html_text": "13.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 196.9621, 262.416, 222.1487 ], "text": "Adjusted prior year ad valorem proceeds (Line 11 minus Line 12)", "html_text": "Adjusted prior year ad valorem proceeds (Line 11 minus Line 12)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 196.9621, 482.352, 222.1487 ], "text": "$ 1,219,017", "html_text": "$ 1,219,017", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 482.352, 196.9621, 592.32, 222.1487 ], "text": "(13)", "html_text": "(13)", "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": [ 42.48, 171.7755, 592.32, 196.9621 ], "cells": [ { "location": [ 42.48, 171.7755, 152.448, 196.9621 ], "text": "14.", "html_text": "14.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 171.7755, 262.416, 196.9621 ], "text": "Dedicated increment value, if any (Sum of either Line 6b or Line 7e for all DR-420TIF forms)", "html_text": "Dedicated increment value, if any (Sum of either Line 6b or Line 7e for all DR-420TIF forms)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 171.7755, 482.352, 196.9621 ], "text": "$ -0-", "html_text": "$ -0-", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 482.352, 171.7755, 592.32, 196.9621 ], "text": "(14)", "html_text": "(14)", "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": [ 42.48, 146.5889, 592.32, 171.7755 ], "cells": [ { "location": [ 42.48, 146.5889, 152.448, 171.7755 ], "text": "15.", "html_text": "15.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 146.5889, 262.416, 171.7755 ], "text": "Adjusted current year taxable value (Line 6 minus Line 14)", "html_text": "Adjusted current year taxable value (Line 6 minus Line 14)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 146.5889, 482.352, 171.7755 ], "text": "$ 387,138,465", "html_text": "$ 387,138,465", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 482.352, 146.5889, 592.32, 171.7755 ], "text": "(15)", "html_text": "(15)", "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": [ 42.48, 121.4024, 592.32, 146.5889 ], "cells": [ { "location": [ 42.48, 121.4024, 152.448, 146.5889 ], "text": "16.", "html_text": "16.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 121.4024, 262.416, 146.5889 ], "text": "Current year rolled-back rate (Line 13 divided by Line 15, multiplied by 1,000)", "html_text": "Current year rolled-back rate (Line 13 divided by Line 15, multiplied by 1,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 121.4024, 482.352, 146.5889 ], "text": "3.1488 per $1000", "html_text": "3.1488 per $1000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 482.352, 121.4024, 592.32, 146.5889 ], "text": "(16)", "html_text": "(16)", "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": [ 42.48, 96.2158, 592.32, 121.4024 ], "cells": [ { "location": [ 42.48, 96.2158, 152.448, 121.4024 ], "text": "17.", "html_text": "17.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 96.2158, 262.416, 121.4024 ], "text": "Current year proposed operating millage rate", "html_text": "Current year proposed operating millage rate", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 96.2158, 482.352, 121.4024 ], "text": "3.1488 per $1000", "html_text": "3.1488 per $1000", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 482.352, 96.2158, 592.32, 121.4024 ], "text": "(17)", "html_text": "(17)", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 24, "location": [ 42.48, 71.0292, 592.32, 96.2158 ], "cells": [ { "location": [ 42.48, 71.0292, 152.448, 96.2158 ], "text": "18.", "html_text": "18.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 152.448, 71.0292, 262.416, 96.2158 ], "text": "Total taxes to be levied at proposed millage rate (Line 17 multiplied by Line 4, divided by 1,000)", "html_text": "Total taxes to be levied at proposed millage rate (Line 17 multiplied by Line 4, divided by 1,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 262.416, 71.0292, 482.352, 96.2158 ], "text": "$ 1,290,674", "html_text": "$ 1,290,674", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 482.352, 71.0292, 592.32, 96.2158 ], "text": "(18)", "html_text": "(18)", "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": 25, "n_cols": 5, "ref": "#/tables/0", "reading_order": 3 } ] }, { "page": 53, "items": [ { "page": 53, "type": "TABLE", "location": { "l": 42.2317, "t": 741.9675, "r": 592.2033, "b": 133.6597 }, "text": "
19.TYPE of principal authority (check one) ☐ County ☐ Independent Special District\n☑ Municipality ☐ Water Management District(19)
20.Applicable taxing authority (check one) ☑ Principal Authority ☐ Dependent Special District\n☐ MSTU ☐ Water Management District Basin(20)
21.Is millage levied in more than one county? (check one) ☐ Yes ☑ No(21)
DEPENDENT SPECIAL DISTRICTS AND MSTUs \"Image\"\"STOP HERE - SIGN AND SUBMIT
22.Enter the total adjusted prior year ad valorem proceeds of the principal authority, all dependent special districts, and MSTUs levying a millage. (The sum of Line 13 from all DR-420 forms)$ 1,219,017(22)
23.Current year aggregate rolled-back rate (Line 22 divided by Line 15, multiplied by 1,000)3.1488 per $1,000(23)
24.Current year aggregate rolled-back taxes (Line 4 multiplied by Line 23, divided by 1,000)$ 1,290,674(24)
25.Enter total of all operating ad valorem taxes proposed to be levied by the principal taxing authority, all dependent districts, and MSTUs, if any. (The sum of Line 18 from all DR-420 forms)$ 1,290,674(25)
26.Current year proposed aggregate millage rate (Line 25 divided by Line 4, multiplied by 1,000)3.1488 per $1,000(26)
27.Current year proposed rate as a percent change of rolled-back rate (Line 26 divided by Line 23, minus 1, multiplied by 100)-0- %(27)
First public budget hearingDate :\n9/2/2026Time :\n12:00 AM ESTPlace :
S\nI\nG\nN\nH\nE\nR\nETaxing Authority CertificationI certify the millages and rates are correct to the best of my knowledge.\nThe millages comply with the provisions of s. 200.065 and the provisions of either s. 200.071 or s. 200.081, F.S.
Signature of Chief Administrative Officer :Date :
Title :Contact Name and Contact Title :
Mailing Address :Physical Address :
City, State, Zip :Phone Number :Fax Number :
", "rows": [ { "row_index": 0, "location": [ 42.2317, 703.9483, 592.2033, 741.9675 ], "cells": [ { "location": [ 42.2317, 703.9483, 133.8936, 741.9675 ], "text": "19.", "html_text": "19.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.8936, 703.9483, 500.5414, 741.9675 ], "text": "TYPE of principal authority (check one) ☐ County ☐ Independent Special District ☑ Municipality ☐ Water Management District", "html_text": "TYPE of principal authority (check one) ☐ County ☐ Independent Special District\n☑ Municipality ☐ Water Management District", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5414, 703.9483, 592.2033, 741.9675 ], "text": "(19)", "html_text": "(19)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 1, "location": [ 42.2317, 665.929, 592.2033, 703.9483 ], "cells": [ { "location": [ 42.2317, 665.929, 133.8936, 703.9483 ], "text": "20.", "html_text": "20.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.8936, 665.929, 500.5414, 703.9483 ], "text": "Applicable taxing authority (check one) ☑ Principal Authority ☐ Dependent Special District ☐ MSTU ☐ Water Management District Basin", "html_text": "Applicable taxing authority (check one) ☑ Principal Authority ☐ Dependent Special District\n☐ MSTU ☐ Water Management District Basin", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5414, 665.929, 592.2033, 703.9483 ], "text": "(20)", "html_text": "(20)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 2, "location": [ 42.2317, 627.9098, 592.2033, 665.929 ], "cells": [ { "location": [ 42.2317, 627.9098, 133.8936, 665.929 ], "text": "21.", "html_text": "21.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.8936, 627.9098, 500.5414, 665.929 ], "text": "Is millage levied in more than one county? (check one) ☐ Yes ☑ No", "html_text": "Is millage levied in more than one county? (check one) ☐ Yes ☑ No", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5414, 627.9098, 592.2033, 665.929 ], "text": "(21)", "html_text": "(21)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 3, "location": [ 42.2317, 589.8905, 592.2033, 627.9098 ], "cells": [ { "location": [ 42.2317, 589.8905, 408.8794, 627.9098 ], "text": "DEPENDENT SPECIAL DISTRICTS AND MSTUs", "html_text": "DEPENDENT SPECIAL DISTRICTS AND MSTUs \"Image\"", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 4, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.8794, 589.8905, 592.2033, 627.9098 ], "text": "STOP HERE - SIGN AND SUBMIT", "html_text": "STOP HERE - SIGN AND SUBMIT", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 4, "location": [ 42.2317, 551.8713, 592.2033, 589.8905 ], "cells": [ { "location": [ 42.2317, 551.8713, 133.8936, 589.8905 ], "text": "22.", "html_text": "22.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.8936, 551.8713, 408.8794, 589.8905 ], "text": "Enter the total adjusted prior year ad valorem proceeds of the principal authority, all dependent special districts, and MSTUs levying a millage. (The sum of Line 13 from all DR-420 forms)", "html_text": "Enter the total adjusted prior year ad valorem proceeds of the principal authority, all dependent special districts, and MSTUs levying a millage. (The sum of Line 13 from all DR-420 forms)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.8794, 551.8713, 500.5414, 589.8905 ], "text": "$ 1,219,017", "html_text": "$ 1,219,017", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5414, 551.8713, 592.2033, 589.8905 ], "text": "(22)", "html_text": "(22)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 5, "location": [ 42.2317, 513.8521, 592.2033, 551.8713 ], "cells": [ { "location": [ 42.2317, 513.8521, 133.8936, 551.8713 ], "text": "23.", "html_text": "23.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.8936, 513.8521, 408.8794, 551.8713 ], "text": "Current year aggregate rolled-back rate (Line 22 divided by Line 15, multiplied by 1,000)", "html_text": "Current year aggregate rolled-back rate (Line 22 divided by Line 15, multiplied by 1,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.8794, 513.8521, 500.5414, 551.8713 ], "text": "3.1488 per $1,000", "html_text": "3.1488 per $1,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5414, 513.8521, 592.2033, 551.8713 ], "text": "(23)", "html_text": "(23)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 6, "location": [ 42.2317, 475.8328, 592.2033, 513.8521 ], "cells": [ { "location": [ 42.2317, 475.8328, 133.8936, 513.8521 ], "text": "24.", "html_text": "24.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.8936, 475.8328, 408.8794, 513.8521 ], "text": "Current year aggregate rolled-back taxes (Line 4 multiplied by Line 23, divided by 1,000)", "html_text": "Current year aggregate rolled-back taxes (Line 4 multiplied by Line 23, divided by 1,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.8794, 475.8328, 500.5414, 513.8521 ], "text": "$ 1,290,674", "html_text": "$ 1,290,674", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5414, 475.8328, 592.2033, 513.8521 ], "text": "(24)", "html_text": "(24)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 7, "location": [ 42.2317, 437.8136, 592.2033, 475.8328 ], "cells": [ { "location": [ 42.2317, 437.8136, 133.8936, 475.8328 ], "text": "25.", "html_text": "25.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.8936, 437.8136, 408.8794, 475.8328 ], "text": "Enter total of all operating ad valorem taxes proposed to be levied by the principal taxing authority, all dependent districts, and MSTUs, if any. (The sum of Line 18 from all DR-420 forms)", "html_text": "Enter total of all operating ad valorem taxes proposed to be levied by the principal taxing authority, all dependent districts, and MSTUs, if any. (The sum of Line 18 from all DR-420 forms)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.8794, 437.8136, 500.5414, 475.8328 ], "text": "$ 1,290,674", "html_text": "$ 1,290,674", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5414, 437.8136, 592.2033, 475.8328 ], "text": "(25)", "html_text": "(25)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 8, "location": [ 42.2317, 399.7944, 592.2033, 437.8136 ], "cells": [ { "location": [ 42.2317, 399.7944, 133.8936, 437.8136 ], "text": "26.", "html_text": "26.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.8936, 399.7944, 408.8794, 437.8136 ], "text": "Current year proposed aggregate millage rate (Line 25 divided by Line 4, multiplied by 1,000)", "html_text": "Current year proposed aggregate millage rate (Line 25 divided by Line 4, multiplied by 1,000)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.8794, 399.7944, 500.5414, 437.8136 ], "text": "3.1488 per $1,000", "html_text": "3.1488 per $1,000", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5414, 399.7944, 592.2033, 437.8136 ], "text": "(26)", "html_text": "(26)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 9, "location": [ 42.2317, 361.7751, 592.2033, 399.7944 ], "cells": [ { "location": [ 42.2317, 361.7751, 133.8936, 399.7944 ], "text": "27.", "html_text": "27.", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.8936, 361.7751, 408.8794, 399.7944 ], "text": "Current year proposed rate as a percent change of rolled-back rate (Line 26 divided by Line 23, minus 1, multiplied by 100)", "html_text": "Current year proposed rate as a percent change of rolled-back rate (Line 26 divided by Line 23, minus 1, multiplied by 100)", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.8794, 361.7751, 500.5414, 399.7944 ], "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": [ 500.5414, 361.7751, 592.2033, 399.7944 ], "text": "(27)", "html_text": "(27)", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 10, "location": [ 42.2317, 323.7559, 592.2033, 361.7751 ], "cells": [ { "location": [ 42.2317, 323.7559, 225.5556, 361.7751 ], "text": "First public budget hearing", "html_text": "First public budget hearing", "links": [], "cell_header_index": 0, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 225.5556, 323.7559, 317.2175, 361.7751 ], "text": "Date : 9/2/2026", "html_text": "Date :\n9/2/2026", "links": [], "cell_header_index": 2, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.2175, 323.7559, 408.8794, 361.7751 ], "text": "Time : 12:00 AM EST", "html_text": "Time :\n12:00 AM EST", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.8794, 323.7559, 592.2033, 361.7751 ], "text": "Place :", "html_text": "Place :", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 11, "location": [ 42.2317, 133.6597, 592.2033, 323.7559 ], "cells": [ { "location": [ 42.2317, 133.6597, 133.8936, 323.7559 ], "text": "S I G N H E R E", "html_text": "S\nI\nG\nN\nH\nE\nR\nE", "links": [], "cell_header_index": 0, "rowspan": 5, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 133.8936, 285.7366, 317.2175, 323.7559 ], "text": "Taxing Authority Certification", "html_text": "Taxing Authority Certification", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 317.2175, 285.7366, 592.2033, 323.7559 ], "text": "I certify the millages and rates are correct to the best of my knowledge. The millages comply with the provisions of s. 200.065 and the provisions of either s. 200.071 or s. 200.081, F.S.", "html_text": "I certify the millages and rates are correct to the best of my knowledge.\nThe millages comply with the provisions of s. 200.065 and the provisions of either s. 200.071 or s. 200.081, F.S.", "links": [], "cell_header_index": 3, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 12, "location": [ 133.8936, 247.7174, 592.2033, 285.7366 ], "cells": [ { "location": [ 133.8936, 247.7174, 408.8794, 285.7366 ], "text": "Signature of Chief Administrative Officer :", "html_text": "Signature of Chief Administrative Officer :", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.8794, 247.7174, 592.2033, 285.7366 ], "text": "Date :", "html_text": "Date :", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 13, "location": [ 133.8936, 209.6982, 592.2033, 247.7174 ], "cells": [ { "location": [ 133.8936, 209.6982, 408.8794, 247.7174 ], "text": "Title :", "html_text": "Title :", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.8794, 209.6982, 592.2033, 247.7174 ], "text": "Contact Name and Contact Title :", "html_text": "Contact Name and Contact Title :", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 14, "location": [ 133.8936, 171.6789, 592.2033, 209.6982 ], "cells": [ { "location": [ 133.8936, 171.6789, 408.8794, 209.6982 ], "text": "Mailing Address :", "html_text": "Mailing Address :", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.8794, 171.6789, 592.2033, 209.6982 ], "text": "Physical Address :", "html_text": "Physical Address :", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 2, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" }, { "row_index": 15, "location": [ 133.8936, 133.6597, 592.2033, 171.6789 ], "cells": [ { "location": [ 133.8936, 133.6597, 408.8794, 171.6789 ], "text": "City, State, Zip :", "html_text": "City, State, Zip :", "links": [], "cell_header_index": 1, "rowspan": 1, "colspan": 3, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 408.8794, 133.6597, 500.5414, 171.6789 ], "text": "Phone Number :", "html_text": "Phone Number :", "links": [], "cell_header_index": 4, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" }, { "location": [ 500.5414, 133.6597, 592.2033, 171.6789 ], "text": "Fax Number :", "html_text": "Fax Number :", "links": [], "cell_header_index": 5, "rowspan": 1, "colspan": 1, "column_header": false, "row_header": false, "placeholder": false, "ref": "#/tables/0" } ], "ref": "#/tables/0" } ], "n_rows": 16, "n_cols": 6, "ref": "#/tables/0", "reading_order": 0 } ] } ]