{
    "document_id": 11748,
    "page": 154,
    "width_pt": 612,
    "height_pt": 792,
    "rotation": 0,
    "pipeline_version": "paddleocr-vl-1.6+paul-48",
    "engine": "paddleocr_vl",
    "source_run_id": 11861,
    "item_count": 55,
    "counts_by_type": {
        "footer": 1,
        "header": 1,
        "table": 1,
        "table_cell": 52
    },
    "build_ms": 2,
    "items": [
        {
            "id": "p154.1",
            "order": 1,
            "type": "header",
            "bbox": {
                "l": 51.6,
                "t": 759.6,
                "r": 482.4,
                "b": 709.68
            },
            "text": "CITY OF PALM DESERT, CALIFORNIA\nSchedule of Revenues, Expenditures, and Changes in Fund Balances - Budget and Actual Housing Mitigation Fee\nFor the Year Ended June 30, 2025",
            "attrs": {
                "block_label": "header"
            },
            "level": 2
        },
        {
            "id": "p154.2",
            "order": 2,
            "type": "table",
            "bbox": {
                "l": 53.04,
                "t": 691.44,
                "r": 559.68,
                "b": 365.28
            },
            "text": "",
            "attrs": {
                "block_label": "table",
                "n_rows": 11,
                "n_cols": 5,
                "integrity": {
                    "cells_checked": 36,
                    "cells_flagged": 0
                }
            },
            "children": [
                {
                    "id": "p154.2.1",
                    "order": 3,
                    "type": "table_cell",
                    "bbox": {
                        "l": 53.04,
                        "t": 691.44,
                        "r": 154.368,
                        "b": 666.3508
                    },
                    "text": "",
                    "attrs": {
                        "row": 0,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p154.2.2",
                    "order": 4,
                    "type": "table_cell",
                    "bbox": {
                        "l": 290.51063,
                        "t": 680.05,
                        "r": 370.99075,
                        "b": 666.19
                    },
                    "text": "Budget Amounts",
                    "attrs": {
                        "row": 0,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 2,
                        "bbox_refit": true,
                        "column_header": true,
                        "header_source": "heuristic"
                    }
                },
                {
                    "id": "p154.2.3",
                    "order": 5,
                    "type": "table_cell",
                    "bbox": {
                        "l": 423.85107,
                        "t": 645.8,
                        "r": 467.15107,
                        "b": 621.94
                    },
                    "text": "Actual Amounts",
                    "attrs": {
                        "row": 0,
                        "col": 2,
                        "rowspan": 2,
                        "colspan": 1,
                        "bbox_refit": true,
                        "column_header": true,
                        "header_source": "heuristic"
                    }
                },
                {
                    "id": "p154.2.4",
                    "order": 6,
                    "type": "table_cell",
                    "bbox": {
                        "l": 489.80107,
                        "t": 665.8,
                        "r": 554.210983,
                        "b": 621.94
                    },
                    "text": "Variance with Final Budget Positive (Negative)",
                    "attrs": {
                        "row": 0,
                        "col": 3,
                        "rowspan": 2,
                        "colspan": 1,
                        "bbox_refit": true,
                        "column_header": true,
                        "header_source": "heuristic"
                    }
                },
                {
                    "id": "p154.2.5",
                    "order": 7,
                    "type": "table_cell",
                    "bbox": {
                        "l": 53.04,
                        "t": 666.3508,
                        "r": 154.368,
                        "b": 641.2615
                    },
                    "text": "",
                    "attrs": {
                        "row": 1,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p154.2.6",
                    "order": 8,
                    "type": "table_cell",
                    "bbox": {
                        "l": 273.63055,
                        "t": 635.8,
                        "r": 311.370301,
                        "b": 621.94
                    },
                    "text": "Original",
                    "attrs": {
                        "row": 1,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.7",
                    "order": 9,
                    "type": "table_cell",
                    "bbox": {
                        "l": 357.35045,
                        "t": 635.8,
                        "r": 380.660367,
                        "b": 621.94
                    },
                    "text": "Final",
                    "attrs": {
                        "row": 1,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.8",
                    "order": 10,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.6308,
                        "t": 621.55,
                        "r": 111.601426,
                        "b": 607.69
                    },
                    "text": "REVENUES",
                    "attrs": {
                        "row": 2,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.9",
                    "order": 11,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.368,
                        "t": 641.2615,
                        "r": 255.696,
                        "b": 616.1723
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p154.2.10",
                    "order": 12,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.696,
                        "t": 641.2615,
                        "r": 357.024,
                        "b": 616.1723
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p154.2.11",
                    "order": 13,
                    "type": "table_cell",
                    "bbox": {
                        "l": 357.024,
                        "t": 641.2615,
                        "r": 458.352,
                        "b": 616.1723
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p154.2.12",
                    "order": 14,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.352,
                        "t": 641.2615,
                        "r": 559.68,
                        "b": 616.1723
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p154.2.13",
                    "order": 15,
                    "type": "table_cell",
                    "bbox": {
                        "l": 62.6308,
                        "t": 607.25,
                        "r": 158.63077,
                        "b": 579.71
                    },
                    "text": "Taxes\nInvestment earnings",
                    "attrs": {
                        "row": 3,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p154.2.14",
                    "order": 16,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.29075,
                        "t": 607.25,
                        "r": 324.421227,
                        "b": 579.71
                    },
                    "text": "$ 149,118\n132,300",
                    "attrs": {
                        "row": 3,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p154.2.15",
                    "order": 17,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.79131,
                        "t": 607.25,
                        "r": 400.921227,
                        "b": 579.71
                    },
                    "text": "$ 49,118\n132,300",
                    "attrs": {
                        "row": 3,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p154.2.16",
                    "order": 18,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.29127,
                        "t": 607.25,
                        "r": 477.421211,
                        "b": 579.71
                    },
                    "text": "$ 26,079\n173,153",
                    "attrs": {
                        "row": 3,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p154.2.17",
                    "order": 19,
                    "type": "table_cell",
                    "bbox": {
                        "l": 520.02103,
                        "t": 607.25,
                        "r": 557.250971,
                        "b": 579.71
                    },
                    "text": "$ (23,039)\n40,853",
                    "attrs": {
                        "row": 3,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p154.2.18",
                    "order": 20,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63083,
                        "t": 563.05,
                        "r": 127.1509,
                        "b": 549.19
                    },
                    "text": "Total revenues",
                    "attrs": {
                        "row": 4,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.19",
                    "order": 21,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.2905,
                        "t": 563.05,
                        "r": 324.420417,
                        "b": 549.19
                    },
                    "text": "281,418",
                    "attrs": {
                        "row": 4,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.20",
                    "order": 22,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.7905,
                        "t": 563.05,
                        "r": 400.920417,
                        "b": 549.19
                    },
                    "text": "181,418",
                    "attrs": {
                        "row": 4,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.21",
                    "order": 23,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.2905,
                        "t": 563.05,
                        "r": 477.420441,
                        "b": 549.19
                    },
                    "text": "199,232",
                    "attrs": {
                        "row": 4,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.22",
                    "order": 24,
                    "type": "table_cell",
                    "bbox": {
                        "l": 523.3503,
                        "t": 563.05,
                        "r": 553.920241,
                        "b": 549.19
                    },
                    "text": "17,814",
                    "attrs": {
                        "row": 4,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.23",
                    "order": 25,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63,
                        "t": 533.05,
                        "r": 134.350704,
                        "b": 505.46
                    },
                    "text": "EXPENDITURES\nCurrent:",
                    "attrs": {
                        "row": 5,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p154.2.24",
                    "order": 26,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.368,
                        "t": 540.9046,
                        "r": 255.696,
                        "b": 515.8154
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p154.2.25",
                    "order": 27,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.696,
                        "t": 540.9046,
                        "r": 357.024,
                        "b": 515.8154
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p154.2.26",
                    "order": 28,
                    "type": "table_cell",
                    "bbox": {
                        "l": 357.024,
                        "t": 540.9046,
                        "r": 458.352,
                        "b": 515.8154
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p154.2.27",
                    "order": 29,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.352,
                        "t": 540.9046,
                        "r": 559.68,
                        "b": 515.8154
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p154.2.28",
                    "order": 30,
                    "type": "table_cell",
                    "bbox": {
                        "l": 68.63,
                        "t": 504.5,
                        "r": 105.31,
                        "b": 491.21
                    },
                    "text": "Housing",
                    "attrs": {
                        "row": 6,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.29",
                    "order": 31,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.29007,
                        "t": 474.55,
                        "r": 324.419987,
                        "b": 460.69
                    },
                    "text": "409,135",
                    "attrs": {
                        "row": 6,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.30",
                    "order": 32,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.79007,
                        "t": 474.55,
                        "r": 400.919987,
                        "b": 460.69
                    },
                    "text": "423,335",
                    "attrs": {
                        "row": 6,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.31",
                    "order": 33,
                    "type": "table_cell",
                    "bbox": {
                        "l": 446.84987,
                        "t": 474.55,
                        "r": 477.419811,
                        "b": 460.69
                    },
                    "text": "65,000",
                    "attrs": {
                        "row": 6,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.32",
                    "order": 34,
                    "type": "table_cell",
                    "bbox": {
                        "l": 517.79007,
                        "t": 474.55,
                        "r": 553.920011,
                        "b": 460.69
                    },
                    "text": "358,335",
                    "attrs": {
                        "row": 6,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.33",
                    "order": 35,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.6304,
                        "t": 474.55,
                        "r": 145.450387,
                        "b": 460.69
                    },
                    "text": "Total expenditures",
                    "attrs": {
                        "row": 7,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.34",
                    "order": 36,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.2905,
                        "t": 504.5,
                        "r": 324.420417,
                        "b": 491.21
                    },
                    "text": "409,135",
                    "attrs": {
                        "row": 7,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.35",
                    "order": 37,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.7905,
                        "t": 504.5,
                        "r": 400.920417,
                        "b": 491.21
                    },
                    "text": "423,335",
                    "attrs": {
                        "row": 7,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.36",
                    "order": 38,
                    "type": "table_cell",
                    "bbox": {
                        "l": 446.8503,
                        "t": 504.5,
                        "r": 477.420241,
                        "b": 491.21
                    },
                    "text": "65,000",
                    "attrs": {
                        "row": 7,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.37",
                    "order": 39,
                    "type": "table_cell",
                    "bbox": {
                        "l": 517.7905,
                        "t": 504.5,
                        "r": 553.920441,
                        "b": 491.21
                    },
                    "text": "358,335",
                    "attrs": {
                        "row": 7,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.38",
                    "order": 40,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62997,
                        "t": 444.55,
                        "r": 186.509857,
                        "b": 430.69
                    },
                    "text": "Net change in fund balance",
                    "attrs": {
                        "row": 8,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.39",
                    "order": 41,
                    "type": "table_cell",
                    "bbox": {
                        "l": 284.96,
                        "t": 444.55,
                        "r": 327.749917,
                        "b": 430.69
                    },
                    "text": "$ (127,717)",
                    "attrs": {
                        "row": 8,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.40",
                    "order": 42,
                    "type": "table_cell",
                    "bbox": {
                        "l": 361.45997,
                        "t": 444.55,
                        "r": 404.249887,
                        "b": 430.69
                    },
                    "text": "$ (241,917)",
                    "attrs": {
                        "row": 8,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.41",
                    "order": 43,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.29007,
                        "t": 444.55,
                        "r": 477.420011,
                        "b": 430.69
                    },
                    "text": "134,232",
                    "attrs": {
                        "row": 8,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.42",
                    "order": 44,
                    "type": "table_cell",
                    "bbox": {
                        "l": 517.79013,
                        "t": 444.55,
                        "r": 553.920071,
                        "b": 430.69
                    },
                    "text": "$ 376,149",
                    "attrs": {
                        "row": 8,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.43",
                    "order": 45,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63003,
                        "t": 414.5,
                        "r": 163.89006,
                        "b": 401.21
                    },
                    "text": "Fund balance-beginning",
                    "attrs": {
                        "row": 9,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.44",
                    "order": 46,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.368,
                        "t": 415.4585,
                        "r": 255.696,
                        "b": 390.3692
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p154.2.45",
                    "order": 47,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.696,
                        "t": 415.4585,
                        "r": 357.024,
                        "b": 390.3692
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p154.2.46",
                    "order": 48,
                    "type": "table_cell",
                    "bbox": {
                        "l": 432.95976,
                        "t": 414.5,
                        "r": 477.419643,
                        "b": 401.21
                    },
                    "text": "3,110,122",
                    "attrs": {
                        "row": 9,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.47",
                    "order": 49,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.352,
                        "t": 415.4585,
                        "r": 559.68,
                        "b": 390.3692
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p154.2.48",
                    "order": 50,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62966,
                        "t": 384.55,
                        "r": 162.63947,
                        "b": 370.69
                    },
                    "text": "Fund balances-ending",
                    "attrs": {
                        "row": 10,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.49",
                    "order": 51,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.368,
                        "t": 390.3692,
                        "r": 255.696,
                        "b": 365.28
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p154.2.50",
                    "order": 52,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.696,
                        "t": 390.3692,
                        "r": 357.024,
                        "b": 365.28
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p154.2.51",
                    "order": 53,
                    "type": "table_cell",
                    "bbox": {
                        "l": 432.95969,
                        "t": 384.55,
                        "r": 477.419573,
                        "b": 370.69
                    },
                    "text": "$ 3,244,354",
                    "attrs": {
                        "row": 10,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p154.2.52",
                    "order": 54,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.352,
                        "t": 390.3692,
                        "r": 559.68,
                        "b": 365.28
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                }
            ]
        },
        {
            "id": "p154.3",
            "order": 55,
            "type": "footer",
            "bbox": {
                "l": 298.8,
                "t": 31.44,
                "r": 317.28,
                "b": 20.4
            },
            "text": "154",
            "attrs": {
                "block_label": "number"
            }
        }
    ],
    "excluded_furniture": {
        "first": [],
        "last": []
    }
}