{
    "document_id": 11748,
    "page": 158,
    "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": 50,
    "counts_by_type": {
        "footer": 1,
        "header": 1,
        "table": 1,
        "table_cell": 47
    },
    "build_ms": 2,
    "items": [
        {
            "id": "p158.1",
            "order": 1,
            "type": "header",
            "bbox": {
                "l": 51.6,
                "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\nNew Construction Tax\nFor the Year Ended June 30, 2025",
            "attrs": {
                "block_label": "header"
            },
            "level": 2
        },
        {
            "id": "p158.2",
            "order": 2,
            "type": "table",
            "bbox": {
                "l": 53.04,
                "t": 690.24,
                "r": 559.68,
                "b": 379.92
            },
            "text": "",
            "attrs": {
                "block_label": "table",
                "n_rows": 10,
                "n_cols": 5,
                "integrity": {
                    "cells_checked": 34,
                    "cells_flagged": 0
                }
            },
            "children": [
                {
                    "id": "p158.2.1",
                    "order": 3,
                    "type": "table_cell",
                    "bbox": {
                        "l": 53.04,
                        "t": 690.24,
                        "r": 154.368,
                        "b": 662.0291
                    },
                    "text": "",
                    "attrs": {
                        "row": 0,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p158.2.2",
                    "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": "p158.2.3",
                    "order": 5,
                    "type": "table_cell",
                    "bbox": {
                        "l": 423.85067,
                        "t": 645.8,
                        "r": 467.15067,
                        "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": "p158.2.4",
                    "order": 6,
                    "type": "table_cell",
                    "bbox": {
                        "l": 489.80067,
                        "t": 665.8,
                        "r": 554.210583,
                        "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": "p158.2.5",
                    "order": 7,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.6308,
                        "t": 621.55,
                        "r": 111.601426,
                        "b": 607.69
                    },
                    "text": "REVENUES",
                    "attrs": {
                        "row": 1,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.6",
                    "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": "p158.2.7",
                    "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": "p158.2.8",
                    "order": 10,
                    "type": "table_cell",
                    "bbox": {
                        "l": 62.6308,
                        "t": 607.25,
                        "r": 152.63077,
                        "b": 579.71
                    },
                    "text": "Taxes\nInvestment earnings",
                    "attrs": {
                        "row": 2,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p158.2.9",
                    "order": 11,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.29075,
                        "t": 607.25,
                        "r": 324.420667,
                        "b": 579.71
                    },
                    "text": "$ 650,302\n63,700",
                    "attrs": {
                        "row": 2,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p158.2.10",
                    "order": 12,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.79081,
                        "t": 607.25,
                        "r": 400.920727,
                        "b": 579.71
                    },
                    "text": "$ 150,302\n63,700",
                    "attrs": {
                        "row": 2,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p158.2.11",
                    "order": 13,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.29087,
                        "t": 607.25,
                        "r": 477.420811,
                        "b": 579.71
                    },
                    "text": "$ 164,382\n98,969",
                    "attrs": {
                        "row": 2,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p158.2.12",
                    "order": 14,
                    "type": "table_cell",
                    "bbox": {
                        "l": 523.35073,
                        "t": 607.25,
                        "r": 553.920671,
                        "b": 579.71
                    },
                    "text": "$ 14,080\n35,269",
                    "attrs": {
                        "row": 2,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p158.2.13",
                    "order": 15,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63043,
                        "t": 563.05,
                        "r": 127.1505,
                        "b": 549.19
                    },
                    "text": "Total revenues",
                    "attrs": {
                        "row": 3,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.14",
                    "order": 16,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.2901,
                        "t": 563.05,
                        "r": 324.420017,
                        "b": 549.19
                    },
                    "text": "714,002",
                    "attrs": {
                        "row": 3,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.15",
                    "order": 17,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.7901,
                        "t": 563.05,
                        "r": 400.920017,
                        "b": 549.19
                    },
                    "text": "214,002",
                    "attrs": {
                        "row": 3,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.16",
                    "order": 18,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.2901,
                        "t": 563.05,
                        "r": 477.420041,
                        "b": 549.19
                    },
                    "text": "263,351",
                    "attrs": {
                        "row": 3,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.17",
                    "order": 19,
                    "type": "table_cell",
                    "bbox": {
                        "l": 523.3499,
                        "t": 563.05,
                        "r": 553.919841,
                        "b": 549.19
                    },
                    "text": "49,349",
                    "attrs": {
                        "row": 3,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.18",
                    "order": 20,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.6296,
                        "t": 533.05,
                        "r": 134.350304,
                        "b": 519.19
                    },
                    "text": "EXPENDITURES",
                    "attrs": {
                        "row": 4,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.19",
                    "order": 21,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.368,
                        "t": 549.1855,
                        "r": 255.696,
                        "b": 520.9745
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p158.2.20",
                    "order": 22,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.696,
                        "t": 549.1855,
                        "r": 357.024,
                        "b": 520.9745
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p158.2.21",
                    "order": 23,
                    "type": "table_cell",
                    "bbox": {
                        "l": 357.024,
                        "t": 549.1855,
                        "r": 458.352,
                        "b": 520.9745
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p158.2.22",
                    "order": 24,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.352,
                        "t": 549.1855,
                        "r": 559.68,
                        "b": 520.9745
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p158.2.23",
                    "order": 25,
                    "type": "table_cell",
                    "bbox": {
                        "l": 62.6296,
                        "t": 518.75,
                        "r": 123.179637,
                        "b": 505.46
                    },
                    "text": "Capital outlay",
                    "attrs": {
                        "row": 5,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.24",
                    "order": 26,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.368,
                        "t": 520.9745,
                        "r": 255.696,
                        "b": 492.7636
                    },
                    "text": "-",
                    "attrs": {
                        "row": 5,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p158.2.25",
                    "order": 27,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.79002,
                        "t": 518.75,
                        "r": 400.919937,
                        "b": 505.46
                    },
                    "text": "494,500",
                    "attrs": {
                        "row": 5,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.26",
                    "order": 28,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.29002,
                        "t": 518.75,
                        "r": 477.419961,
                        "b": 505.46
                    },
                    "text": "329,927",
                    "attrs": {
                        "row": 5,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.27",
                    "order": 29,
                    "type": "table_cell",
                    "bbox": {
                        "l": 517.79002,
                        "t": 518.75,
                        "r": 553.919961,
                        "b": 505.46
                    },
                    "text": "164,573",
                    "attrs": {
                        "row": 5,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.28",
                    "order": 30,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62992,
                        "t": 488.8,
                        "r": 145.449907,
                        "b": 474.94
                    },
                    "text": "Total expenditures",
                    "attrs": {
                        "row": 6,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.29",
                    "order": 31,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.368,
                        "t": 492.7636,
                        "r": 255.696,
                        "b": 464.5527
                    },
                    "text": "-",
                    "attrs": {
                        "row": 6,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p158.2.30",
                    "order": 32,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.78959,
                        "t": 488.8,
                        "r": 400.919507,
                        "b": 474.94
                    },
                    "text": "494,500",
                    "attrs": {
                        "row": 6,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.31",
                    "order": 33,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.28959,
                        "t": 488.8,
                        "r": 477.419531,
                        "b": 474.94
                    },
                    "text": "329,927",
                    "attrs": {
                        "row": 6,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.32",
                    "order": 34,
                    "type": "table_cell",
                    "bbox": {
                        "l": 517.78959,
                        "t": 488.8,
                        "r": 553.919531,
                        "b": 474.94
                    },
                    "text": "164,573",
                    "attrs": {
                        "row": 6,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.33",
                    "order": 35,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62949,
                        "t": 458.8,
                        "r": 186.509377,
                        "b": 444.94
                    },
                    "text": "Net change in fund balance",
                    "attrs": {
                        "row": 7,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.34",
                    "order": 36,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.28962,
                        "t": 458.8,
                        "r": 324.419537,
                        "b": 444.94
                    },
                    "text": "$ 714,002",
                    "attrs": {
                        "row": 7,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.35",
                    "order": 37,
                    "type": "table_cell",
                    "bbox": {
                        "l": 361.45958,
                        "t": 458.8,
                        "r": 404.249497,
                        "b": 444.94
                    },
                    "text": "$ (280,498)",
                    "attrs": {
                        "row": 7,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.36",
                    "order": 38,
                    "type": "table_cell",
                    "bbox": {
                        "l": 443.51968,
                        "t": 458.8,
                        "r": 480.749621,
                        "b": 444.94
                    },
                    "text": "(66,576)",
                    "attrs": {
                        "row": 7,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.37",
                    "order": 39,
                    "type": "table_cell",
                    "bbox": {
                        "l": 517.78965,
                        "t": 458.8,
                        "r": 553.919591,
                        "b": 444.94
                    },
                    "text": "$ 213,922",
                    "attrs": {
                        "row": 7,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.38",
                    "order": 40,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62955,
                        "t": 428.75,
                        "r": 163.88958,
                        "b": 415.46
                    },
                    "text": "Fund balance-beginning",
                    "attrs": {
                        "row": 8,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.39",
                    "order": 41,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.368,
                        "t": 436.3418,
                        "r": 255.696,
                        "b": 408.1309
                    },
                    "text": "",
                    "attrs": {
                        "row": 8,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p158.2.40",
                    "order": 42,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.696,
                        "t": 436.3418,
                        "r": 357.024,
                        "b": 408.1309
                    },
                    "text": "",
                    "attrs": {
                        "row": 8,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p158.2.41",
                    "order": 43,
                    "type": "table_cell",
                    "bbox": {
                        "l": 432.95928,
                        "t": 428.75,
                        "r": 477.419163,
                        "b": 415.46
                    },
                    "text": "1,933,627",
                    "attrs": {
                        "row": 8,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.42",
                    "order": 44,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.352,
                        "t": 436.3418,
                        "r": 559.68,
                        "b": 408.1309
                    },
                    "text": "",
                    "attrs": {
                        "row": 8,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p158.2.43",
                    "order": 45,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62918,
                        "t": 398.8,
                        "r": 162.63899,
                        "b": 384.94
                    },
                    "text": "Fund balances-ending",
                    "attrs": {
                        "row": 9,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.44",
                    "order": 46,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.368,
                        "t": 408.1309,
                        "r": 255.696,
                        "b": 379.92
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p158.2.45",
                    "order": 47,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.696,
                        "t": 408.1309,
                        "r": 357.024,
                        "b": 379.92
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p158.2.46",
                    "order": 48,
                    "type": "table_cell",
                    "bbox": {
                        "l": 432.95921,
                        "t": 398.8,
                        "r": 477.419093,
                        "b": 384.94
                    },
                    "text": "$ 1,867,051",
                    "attrs": {
                        "row": 9,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p158.2.47",
                    "order": 49,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.352,
                        "t": 408.1309,
                        "r": 559.68,
                        "b": 379.92
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                }
            ]
        },
        {
            "id": "p158.3",
            "order": 50,
            "type": "footer",
            "bbox": {
                "l": 298.8,
                "t": 31.44,
                "r": 317.28,
                "b": 20.16
            },
            "text": "158",
            "attrs": {
                "block_label": "number"
            }
        }
    ],
    "excluded_furniture": {
        "first": [],
        "last": []
    }
}