{
    "document_id": 11748,
    "page": 156,
    "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": 43,
    "counts_by_type": {
        "footer": 1,
        "header": 1,
        "table": 1,
        "table_cell": 40
    },
    "build_ms": 2,
    "items": [
        {
            "id": "p156.1",
            "order": 1,
            "type": "header",
            "bbox": {
                "l": 51.84,
                "t": 759.36,
                "r": 482.64,
                "b": 709.68
            },
            "text": "CITY OF PALM DESERT, CALIFORNIA\nSchedule of Revenues, Expenditures, and Changes in Fund Balances - Budget and Actual Child Care Program\nFor the Year Ended June 30, 2025",
            "attrs": {
                "block_label": "header"
            },
            "level": 2
        },
        {
            "id": "p156.2",
            "order": 2,
            "type": "table",
            "bbox": {
                "l": 52.8,
                "t": 691.44,
                "r": 559.68,
                "b": 456.24
            },
            "text": "",
            "attrs": {
                "block_label": "table",
                "n_rows": 8,
                "n_cols": 6,
                "integrity": {
                    "cells_checked": 25,
                    "cells_flagged": 0
                }
            },
            "children": [
                {
                    "id": "p156.2.1",
                    "order": 3,
                    "type": "table_cell",
                    "bbox": {
                        "l": 52.8,
                        "t": 691.44,
                        "r": 137.28,
                        "b": 665.3067
                    },
                    "text": "",
                    "attrs": {
                        "row": 0,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p156.2.2",
                    "order": 4,
                    "type": "table_cell",
                    "bbox": {
                        "l": 290.51027,
                        "t": 680.05,
                        "r": 370.99039,
                        "b": 666.19
                    },
                    "text": "Budget Amounts",
                    "attrs": {
                        "row": 0,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 3,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.3",
                    "order": 5,
                    "type": "table_cell",
                    "bbox": {
                        "l": 390.72,
                        "t": 691.44,
                        "r": 475.2,
                        "b": 665.3067
                    },
                    "text": "",
                    "attrs": {
                        "row": 0,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p156.2.4",
                    "order": 6,
                    "type": "table_cell",
                    "bbox": {
                        "l": 475.2,
                        "t": 691.44,
                        "r": 559.68,
                        "b": 665.3067
                    },
                    "text": "",
                    "attrs": {
                        "row": 0,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p156.2.5",
                    "order": 7,
                    "type": "table_cell",
                    "bbox": {
                        "l": 52.8,
                        "t": 665.3067,
                        "r": 137.28,
                        "b": 639.1733
                    },
                    "text": "",
                    "attrs": {
                        "row": 1,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p156.2.6",
                    "order": 8,
                    "type": "table_cell",
                    "bbox": {
                        "l": 273.63019,
                        "t": 635.8,
                        "r": 311.369941,
                        "b": 621.94
                    },
                    "text": "Original",
                    "attrs": {
                        "row": 1,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.7",
                    "order": 9,
                    "type": "table_cell",
                    "bbox": {
                        "l": 357.35009,
                        "t": 635.8,
                        "r": 380.660007,
                        "b": 621.94
                    },
                    "text": "Final",
                    "attrs": {
                        "row": 1,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.8",
                    "order": 10,
                    "type": "table_cell",
                    "bbox": {
                        "l": 423.85031,
                        "t": 645.8,
                        "r": 467.15031,
                        "b": 621.94
                    },
                    "text": "Actual Amounts",
                    "attrs": {
                        "row": 1,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.9",
                    "order": 11,
                    "type": "table_cell",
                    "bbox": {
                        "l": 489.80031,
                        "t": 665.8,
                        "r": 554.210223,
                        "b": 621.94
                    },
                    "text": "Variance with Final Budget Positive (Negative)",
                    "attrs": {
                        "row": 1,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 2,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.10",
                    "order": 12,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63044,
                        "t": 621.55,
                        "r": 111.601066,
                        "b": 607.69
                    },
                    "text": "REVENUES",
                    "attrs": {
                        "row": 2,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.11",
                    "order": 13,
                    "type": "table_cell",
                    "bbox": {
                        "l": 137.28,
                        "t": 639.1733,
                        "r": 221.76,
                        "b": 613.04
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p156.2.12",
                    "order": 14,
                    "type": "table_cell",
                    "bbox": {
                        "l": 221.76,
                        "t": 639.1733,
                        "r": 306.24,
                        "b": 613.04
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p156.2.13",
                    "order": 15,
                    "type": "table_cell",
                    "bbox": {
                        "l": 306.24,
                        "t": 639.1733,
                        "r": 390.72,
                        "b": 613.04
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p156.2.14",
                    "order": 16,
                    "type": "table_cell",
                    "bbox": {
                        "l": 390.72,
                        "t": 639.1733,
                        "r": 475.2,
                        "b": 613.04
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p156.2.15",
                    "order": 17,
                    "type": "table_cell",
                    "bbox": {
                        "l": 475.2,
                        "t": 639.1733,
                        "r": 559.68,
                        "b": 613.04
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 5,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p156.2.16",
                    "order": 18,
                    "type": "table_cell",
                    "bbox": {
                        "l": 62.63044,
                        "t": 607.25,
                        "r": 158.63041,
                        "b": 579.71
                    },
                    "text": "Taxes\nInvestment earnings",
                    "attrs": {
                        "row": 3,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p156.2.17",
                    "order": 19,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.29039,
                        "t": 607.25,
                        "r": 324.420307,
                        "b": 579.71
                    },
                    "text": "$ 207,779\n28,500",
                    "attrs": {
                        "row": 3,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p156.2.18",
                    "order": 20,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.79045,
                        "t": 607.25,
                        "r": 400.920367,
                        "b": 579.71
                    },
                    "text": "$ 107,779\n28,500",
                    "attrs": {
                        "row": 3,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p156.2.19",
                    "order": 21,
                    "type": "table_cell",
                    "bbox": {
                        "l": 446.85031,
                        "t": 607.25,
                        "r": 477.420251,
                        "b": 579.71
                    },
                    "text": "$ 47,660\n48,336",
                    "attrs": {
                        "row": 3,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p156.2.20",
                    "order": 22,
                    "type": "table_cell",
                    "bbox": {
                        "l": 520.02027,
                        "t": 607.25,
                        "r": 557.250211,
                        "b": 579.71
                    },
                    "text": "$ (60,119)\n19,836",
                    "attrs": {
                        "row": 3,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 2,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p156.2.21",
                    "order": 23,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63007,
                        "t": 563.05,
                        "r": 127.15014,
                        "b": 549.19
                    },
                    "text": "Total revenues",
                    "attrs": {
                        "row": 4,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.22",
                    "order": 24,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.28974,
                        "t": 563.05,
                        "r": 324.419657,
                        "b": 549.19
                    },
                    "text": "236,279",
                    "attrs": {
                        "row": 4,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.23",
                    "order": 25,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.78974,
                        "t": 563.05,
                        "r": 400.919657,
                        "b": 549.19
                    },
                    "text": "136,279",
                    "attrs": {
                        "row": 4,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.24",
                    "order": 26,
                    "type": "table_cell",
                    "bbox": {
                        "l": 446.84954,
                        "t": 563.05,
                        "r": 477.419481,
                        "b": 549.19
                    },
                    "text": "95,996",
                    "attrs": {
                        "row": 4,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.25",
                    "order": 27,
                    "type": "table_cell",
                    "bbox": {
                        "l": 520.01944,
                        "t": 563.05,
                        "r": 557.249381,
                        "b": 549.19
                    },
                    "text": "(40,283)",
                    "attrs": {
                        "row": 4,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 2,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.26",
                    "order": 28,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62934,
                        "t": 533.05,
                        "r": 186.509227,
                        "b": 519.19
                    },
                    "text": "Net change in fund balance",
                    "attrs": {
                        "row": 5,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.27",
                    "order": 29,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.28947,
                        "t": 533.05,
                        "r": 324.419387,
                        "b": 519.19
                    },
                    "text": "$ 236,279",
                    "attrs": {
                        "row": 5,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.28",
                    "order": 30,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.78953,
                        "t": 533.05,
                        "r": 400.919447,
                        "b": 519.19
                    },
                    "text": "$ 136,279",
                    "attrs": {
                        "row": 5,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.29",
                    "order": 31,
                    "type": "table_cell",
                    "bbox": {
                        "l": 446.84933,
                        "t": 533.05,
                        "r": 477.419271,
                        "b": 519.19
                    },
                    "text": "95,996",
                    "attrs": {
                        "row": 5,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.30",
                    "order": 32,
                    "type": "table_cell",
                    "bbox": {
                        "l": 520.01929,
                        "t": 533.05,
                        "r": 557.249231,
                        "b": 519.19
                    },
                    "text": "$ (40,283)",
                    "attrs": {
                        "row": 5,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 2,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.31",
                    "order": 33,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62919,
                        "t": 503,
                        "r": 163.88922,
                        "b": 489.71
                    },
                    "text": "Fund balance-beginning",
                    "attrs": {
                        "row": 6,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.32",
                    "order": 34,
                    "type": "table_cell",
                    "bbox": {
                        "l": 137.28,
                        "t": 508.5067,
                        "r": 221.76,
                        "b": 482.3733
                    },
                    "text": "",
                    "attrs": {
                        "row": 6,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p156.2.33",
                    "order": 35,
                    "type": "table_cell",
                    "bbox": {
                        "l": 221.76,
                        "t": 508.5067,
                        "r": 306.24,
                        "b": 482.3733
                    },
                    "text": "",
                    "attrs": {
                        "row": 6,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p156.2.34",
                    "order": 36,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.28892,
                        "t": 503,
                        "r": 477.418861,
                        "b": 489.71
                    },
                    "text": "866,922",
                    "attrs": {
                        "row": 6,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.35",
                    "order": 37,
                    "type": "table_cell",
                    "bbox": {
                        "l": 390.72,
                        "t": 508.5067,
                        "r": 559.68,
                        "b": 482.3733
                    },
                    "text": "",
                    "attrs": {
                        "row": 6,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 2
                    }
                },
                {
                    "id": "p156.2.36",
                    "order": 38,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62882,
                        "t": 473.05,
                        "r": 162.63863,
                        "b": 459.19
                    },
                    "text": "Fund balances-ending",
                    "attrs": {
                        "row": 7,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.37",
                    "order": 39,
                    "type": "table_cell",
                    "bbox": {
                        "l": 137.28,
                        "t": 482.3733,
                        "r": 221.76,
                        "b": 456.24
                    },
                    "text": "",
                    "attrs": {
                        "row": 7,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p156.2.38",
                    "order": 40,
                    "type": "table_cell",
                    "bbox": {
                        "l": 221.76,
                        "t": 482.3733,
                        "r": 306.24,
                        "b": 456.24
                    },
                    "text": "",
                    "attrs": {
                        "row": 7,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p156.2.39",
                    "order": 41,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.28895,
                        "t": 473.05,
                        "r": 477.418891,
                        "b": 459.19
                    },
                    "text": "$ 962,918",
                    "attrs": {
                        "row": 7,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p156.2.40",
                    "order": 42,
                    "type": "table_cell",
                    "bbox": {
                        "l": 390.72,
                        "t": 482.3733,
                        "r": 559.68,
                        "b": 456.24
                    },
                    "text": "",
                    "attrs": {
                        "row": 7,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 2
                    }
                }
            ]
        },
        {
            "id": "p156.3",
            "order": 43,
            "type": "footer",
            "bbox": {
                "l": 298.8,
                "t": 31.44,
                "r": 317.52,
                "b": 20.4
            },
            "text": "156",
            "attrs": {
                "block_label": "number"
            }
        }
    ],
    "excluded_furniture": {
        "first": [],
        "last": []
    }
}