{
    "document_id": 11748,
    "page": 159,
    "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": "p159.1",
            "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\nPlanned Drainage\nFor the Year Ended June 30, 2025",
            "attrs": {
                "block_label": "header"
            },
            "level": 2
        },
        {
            "id": "p159.2",
            "order": 2,
            "type": "table",
            "bbox": {
                "l": 53.04,
                "t": 691.92,
                "r": 559.44,
                "b": 365.52
            },
            "text": "",
            "attrs": {
                "block_label": "table",
                "n_rows": 10,
                "n_cols": 5,
                "integrity": {
                    "cells_checked": 34,
                    "cells_flagged": 0
                }
            },
            "children": [
                {
                    "id": "p159.2.1",
                    "order": 3,
                    "type": "table_cell",
                    "bbox": {
                        "l": 53.04,
                        "t": 691.92,
                        "r": 154.32,
                        "b": 664.72
                    },
                    "text": "",
                    "attrs": {
                        "row": 0,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p159.2.2",
                    "order": 4,
                    "type": "table_cell",
                    "bbox": {
                        "l": 290.51026,
                        "t": 680.05,
                        "r": 370.99038,
                        "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": "p159.2.3",
                    "order": 5,
                    "type": "table_cell",
                    "bbox": {
                        "l": 423.8502,
                        "t": 645.8,
                        "r": 467.1502,
                        "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": "p159.2.4",
                    "order": 6,
                    "type": "table_cell",
                    "bbox": {
                        "l": 489.8002,
                        "t": 665.8,
                        "r": 554.210113,
                        "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": "p159.2.5",
                    "order": 7,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63043,
                        "t": 621.55,
                        "r": 111.601056,
                        "b": 607.69
                    },
                    "text": "REVENUES",
                    "attrs": {
                        "row": 1,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.6",
                    "order": 8,
                    "type": "table_cell",
                    "bbox": {
                        "l": 273.63018,
                        "t": 635.8,
                        "r": 311.369931,
                        "b": 621.94
                    },
                    "text": "Original",
                    "attrs": {
                        "row": 1,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.7",
                    "order": 9,
                    "type": "table_cell",
                    "bbox": {
                        "l": 357.35008,
                        "t": 635.8,
                        "r": 380.659997,
                        "b": 621.94
                    },
                    "text": "Final",
                    "attrs": {
                        "row": 1,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.8",
                    "order": 10,
                    "type": "table_cell",
                    "bbox": {
                        "l": 62.63043,
                        "t": 607.25,
                        "r": 152.6304,
                        "b": 579.71
                    },
                    "text": "Taxes\nInvestment earnings",
                    "attrs": {
                        "row": 2,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p159.2.9",
                    "order": 11,
                    "type": "table_cell",
                    "bbox": {
                        "l": 293.85008,
                        "t": 607.25,
                        "r": 324.420157,
                        "b": 579.71
                    },
                    "text": "$ 70,000\n33,500",
                    "attrs": {
                        "row": 2,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p159.2.10",
                    "order": 12,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.79034,
                        "t": 607.25,
                        "r": 400.920257,
                        "b": 579.71
                    },
                    "text": "$ 220,000\n33,500",
                    "attrs": {
                        "row": 2,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p159.2.11",
                    "order": 13,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.2904,
                        "t": 607.25,
                        "r": 477.420341,
                        "b": 579.71
                    },
                    "text": "$ 146,635\n52,000",
                    "attrs": {
                        "row": 2,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p159.2.12",
                    "order": 14,
                    "type": "table_cell",
                    "bbox": {
                        "l": 520.02016,
                        "t": 607.25,
                        "r": 557.250101,
                        "b": 579.71
                    },
                    "text": "$ (73,365)\n18,500",
                    "attrs": {
                        "row": 2,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p159.2.13",
                    "order": 15,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62996,
                        "t": 563.05,
                        "r": 127.15003,
                        "b": 549.19
                    },
                    "text": "Total revenues",
                    "attrs": {
                        "row": 3,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.14",
                    "order": 16,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.28963,
                        "t": 563.05,
                        "r": 324.419547,
                        "b": 549.19
                    },
                    "text": "103,500",
                    "attrs": {
                        "row": 3,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.15",
                    "order": 17,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.78963,
                        "t": 563.05,
                        "r": 400.919547,
                        "b": 549.19
                    },
                    "text": "253,500",
                    "attrs": {
                        "row": 3,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.16",
                    "order": 18,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.28963,
                        "t": 563.05,
                        "r": 477.419571,
                        "b": 549.19
                    },
                    "text": "198,635",
                    "attrs": {
                        "row": 3,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.17",
                    "order": 19,
                    "type": "table_cell",
                    "bbox": {
                        "l": 520.01933,
                        "t": 563.05,
                        "r": 557.249271,
                        "b": 549.19
                    },
                    "text": "(54,865)",
                    "attrs": {
                        "row": 3,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.18",
                    "order": 20,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62923,
                        "t": 533.05,
                        "r": 134.349934,
                        "b": 505.46
                    },
                    "text": "EXPENDITURES\nCurrent:",
                    "attrs": {
                        "row": 4,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p159.2.19",
                    "order": 21,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.32,
                        "t": 555.92,
                        "r": 255.6,
                        "b": 528.72
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p159.2.20",
                    "order": 22,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.6,
                        "t": 555.92,
                        "r": 356.88,
                        "b": 528.72
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p159.2.21",
                    "order": 23,
                    "type": "table_cell",
                    "bbox": {
                        "l": 356.88,
                        "t": 555.92,
                        "r": 458.16,
                        "b": 528.72
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p159.2.22",
                    "order": 24,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.16,
                        "t": 555.92,
                        "r": 559.44,
                        "b": 528.72
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p159.2.23",
                    "order": 25,
                    "type": "table_cell",
                    "bbox": {
                        "l": 68.62923,
                        "t": 504.5,
                        "r": 125.278894,
                        "b": 491.21
                    },
                    "text": "Public safety",
                    "attrs": {
                        "row": 5,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.24",
                    "order": 26,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.32,
                        "t": 501.52,
                        "r": 255.6,
                        "b": 474.32
                    },
                    "text": "-",
                    "attrs": {
                        "row": 5,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p159.2.25",
                    "order": 27,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.78926,
                        "t": 504.5,
                        "r": 400.919177,
                        "b": 491.21
                    },
                    "text": "286,718",
                    "attrs": {
                        "row": 5,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.26",
                    "order": 28,
                    "type": "table_cell",
                    "bbox": {
                        "l": 446.84906,
                        "t": 504.5,
                        "r": 477.419001,
                        "b": 491.21
                    },
                    "text": "11,718",
                    "attrs": {
                        "row": 5,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.27",
                    "order": 29,
                    "type": "table_cell",
                    "bbox": {
                        "l": 517.78926,
                        "t": 504.5,
                        "r": 553.919201,
                        "b": 491.21
                    },
                    "text": "275,000",
                    "attrs": {
                        "row": 5,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.28",
                    "order": 30,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62916,
                        "t": 474.55,
                        "r": 145.449147,
                        "b": 460.69
                    },
                    "text": "Total expenditures",
                    "attrs": {
                        "row": 6,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.29",
                    "order": 31,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.32,
                        "t": 474.32,
                        "r": 255.6,
                        "b": 447.12
                    },
                    "text": "-",
                    "attrs": {
                        "row": 6,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p159.2.30",
                    "order": 32,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.78883,
                        "t": 474.55,
                        "r": 400.918747,
                        "b": 460.69
                    },
                    "text": "286,718",
                    "attrs": {
                        "row": 6,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.31",
                    "order": 33,
                    "type": "table_cell",
                    "bbox": {
                        "l": 446.84863,
                        "t": 474.55,
                        "r": 477.418571,
                        "b": 460.69
                    },
                    "text": "11,718",
                    "attrs": {
                        "row": 6,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.32",
                    "order": 34,
                    "type": "table_cell",
                    "bbox": {
                        "l": 517.78883,
                        "t": 474.55,
                        "r": 553.918771,
                        "b": 460.69
                    },
                    "text": "275,000",
                    "attrs": {
                        "row": 6,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.33",
                    "order": 35,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62873,
                        "t": 444.55,
                        "r": 186.508617,
                        "b": 430.69
                    },
                    "text": "Net change in fund balance",
                    "attrs": {
                        "row": 7,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.34",
                    "order": 36,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.28886,
                        "t": 444.55,
                        "r": 324.418777,
                        "b": 430.69
                    },
                    "text": "$ 103,500",
                    "attrs": {
                        "row": 7,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.35",
                    "order": 37,
                    "type": "table_cell",
                    "bbox": {
                        "l": 367.01902,
                        "t": 444.55,
                        "r": 404.248937,
                        "b": 430.69
                    },
                    "text": "$ (33,218)",
                    "attrs": {
                        "row": 7,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.36",
                    "order": 38,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.28902,
                        "t": 444.55,
                        "r": 477.418961,
                        "b": 430.69
                    },
                    "text": "186,917",
                    "attrs": {
                        "row": 7,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.37",
                    "order": 39,
                    "type": "table_cell",
                    "bbox": {
                        "l": 517.78908,
                        "t": 444.55,
                        "r": 553.919021,
                        "b": 430.69
                    },
                    "text": "$ 220,135",
                    "attrs": {
                        "row": 7,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.38",
                    "order": 40,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62898,
                        "t": 414.5,
                        "r": 163.88901,
                        "b": 401.21
                    },
                    "text": "Fund balance-beginning",
                    "attrs": {
                        "row": 8,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.39",
                    "order": 41,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.32,
                        "t": 419.92,
                        "r": 255.6,
                        "b": 392.72
                    },
                    "text": "",
                    "attrs": {
                        "row": 8,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p159.2.40",
                    "order": 42,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.6,
                        "t": 419.92,
                        "r": 356.88,
                        "b": 392.72
                    },
                    "text": "",
                    "attrs": {
                        "row": 8,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p159.2.41",
                    "order": 43,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.28871,
                        "t": 414.5,
                        "r": 477.418651,
                        "b": 401.21
                    },
                    "text": "852,065",
                    "attrs": {
                        "row": 8,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.42",
                    "order": 44,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.16,
                        "t": 419.92,
                        "r": 559.44,
                        "b": 392.72
                    },
                    "text": "",
                    "attrs": {
                        "row": 8,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p159.2.43",
                    "order": 45,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62861,
                        "t": 384.55,
                        "r": 162.63842,
                        "b": 370.69
                    },
                    "text": "Fund balances-ending",
                    "attrs": {
                        "row": 9,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.44",
                    "order": 46,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.32,
                        "t": 392.72,
                        "r": 255.6,
                        "b": 365.52
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p159.2.45",
                    "order": 47,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.6,
                        "t": 392.72,
                        "r": 356.88,
                        "b": 365.52
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p159.2.46",
                    "order": 48,
                    "type": "table_cell",
                    "bbox": {
                        "l": 432.95864,
                        "t": 384.55,
                        "r": 477.418523,
                        "b": 370.69
                    },
                    "text": "$ 1,038,982",
                    "attrs": {
                        "row": 9,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p159.2.47",
                    "order": 49,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.16,
                        "t": 392.72,
                        "r": 559.44,
                        "b": 365.52
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                }
            ]
        },
        {
            "id": "p159.3",
            "order": 50,
            "type": "footer",
            "bbox": {
                "l": 298.8,
                "t": 31.44,
                "r": 317.52,
                "b": 20.16
            },
            "text": "159",
            "attrs": {
                "block_label": "number"
            }
        }
    ],
    "excluded_furniture": {
        "first": [],
        "last": []
    }
}