{
    "document_id": 11748,
    "page": 160,
    "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": "p160.1",
            "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 Parks and Recreational Facilities\nFor the Year Ended June 30, 2025",
            "attrs": {
                "block_label": "header"
            },
            "level": 2
        },
        {
            "id": "p160.2",
            "order": 2,
            "type": "table",
            "bbox": {
                "l": 53.04,
                "t": 688.32,
                "r": 559.44,
                "b": 379.2
            },
            "text": "",
            "attrs": {
                "block_label": "table",
                "n_rows": 11,
                "n_cols": 5,
                "integrity": {
                    "cells_checked": 34,
                    "cells_flagged": 0
                }
            },
            "children": [
                {
                    "id": "p160.2.1",
                    "order": 3,
                    "type": "table_cell",
                    "bbox": {
                        "l": 53.04,
                        "t": 688.32,
                        "r": 154.32,
                        "b": 662.56
                    },
                    "text": "",
                    "attrs": {
                        "row": 0,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.2",
                    "order": 4,
                    "type": "table_cell",
                    "bbox": {
                        "l": 290.51076,
                        "t": 680.05,
                        "r": 370.99088,
                        "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": "p160.2.3",
                    "order": 5,
                    "type": "table_cell",
                    "bbox": {
                        "l": 423.8508,
                        "t": 645.8,
                        "r": 467.1508,
                        "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": "p160.2.4",
                    "order": 6,
                    "type": "table_cell",
                    "bbox": {
                        "l": 489.8008,
                        "t": 665.8,
                        "r": 554.210713,
                        "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": "p160.2.5",
                    "order": 7,
                    "type": "table_cell",
                    "bbox": {
                        "l": 53.04,
                        "t": 662.56,
                        "r": 154.32,
                        "b": 636.8
                    },
                    "text": "",
                    "attrs": {
                        "row": 1,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.6",
                    "order": 8,
                    "type": "table_cell",
                    "bbox": {
                        "l": 273.63068,
                        "t": 635.8,
                        "r": 311.370431,
                        "b": 621.94
                    },
                    "text": "Original",
                    "attrs": {
                        "row": 1,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.7",
                    "order": 9,
                    "type": "table_cell",
                    "bbox": {
                        "l": 357.35058,
                        "t": 635.8,
                        "r": 380.660497,
                        "b": 621.94
                    },
                    "text": "Final",
                    "attrs": {
                        "row": 1,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.8",
                    "order": 10,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63093,
                        "t": 621.55,
                        "r": 111.601556,
                        "b": 607.69
                    },
                    "text": "REVENUES",
                    "attrs": {
                        "row": 2,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.9",
                    "order": 11,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.32,
                        "t": 636.8,
                        "r": 255.6,
                        "b": 611.04
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.10",
                    "order": 12,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.6,
                        "t": 636.8,
                        "r": 356.88,
                        "b": 611.04
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.11",
                    "order": 13,
                    "type": "table_cell",
                    "bbox": {
                        "l": 356.88,
                        "t": 636.8,
                        "r": 458.16,
                        "b": 611.04
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.12",
                    "order": 14,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.16,
                        "t": 636.8,
                        "r": 559.44,
                        "b": 611.04
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.13",
                    "order": 15,
                    "type": "table_cell",
                    "bbox": {
                        "l": 62.63093,
                        "t": 607.25,
                        "r": 152.6309,
                        "b": 579.71
                    },
                    "text": "Taxes\nInvestment earnings",
                    "attrs": {
                        "row": 3,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p160.2.14",
                    "order": 16,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.29088,
                        "t": 607.25,
                        "r": 324.420797,
                        "b": 579.71
                    },
                    "text": "$ 175,000\n70,800",
                    "attrs": {
                        "row": 3,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p160.2.15",
                    "order": 17,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.79094,
                        "t": 607.25,
                        "r": 400.920857,
                        "b": 579.71
                    },
                    "text": "$ 250,108\n70,800",
                    "attrs": {
                        "row": 3,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p160.2.16",
                    "order": 18,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.291,
                        "t": 607.25,
                        "r": 477.420941,
                        "b": 579.71
                    },
                    "text": "$ 327,467\n112,020",
                    "attrs": {
                        "row": 3,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p160.2.17",
                    "order": 19,
                    "type": "table_cell",
                    "bbox": {
                        "l": 523.35086,
                        "t": 607.25,
                        "r": 553.920801,
                        "b": 579.71
                    },
                    "text": "$ 77,359\n41,220",
                    "attrs": {
                        "row": 3,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p160.2.18",
                    "order": 20,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63056,
                        "t": 563.05,
                        "r": 127.15063,
                        "b": 549.19
                    },
                    "text": "Total revenues",
                    "attrs": {
                        "row": 4,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.19",
                    "order": 21,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.29023,
                        "t": 563.05,
                        "r": 324.420147,
                        "b": 549.19
                    },
                    "text": "245,800",
                    "attrs": {
                        "row": 4,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.20",
                    "order": 22,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.79023,
                        "t": 563.05,
                        "r": 400.920147,
                        "b": 549.19
                    },
                    "text": "320,908",
                    "attrs": {
                        "row": 4,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.21",
                    "order": 23,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.29023,
                        "t": 563.05,
                        "r": 477.420171,
                        "b": 549.19
                    },
                    "text": "439,487",
                    "attrs": {
                        "row": 4,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.22",
                    "order": 24,
                    "type": "table_cell",
                    "bbox": {
                        "l": 517.79023,
                        "t": 563.05,
                        "r": 553.920171,
                        "b": 549.19
                    },
                    "text": "118,579",
                    "attrs": {
                        "row": 4,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.23",
                    "order": 25,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63013,
                        "t": 533.05,
                        "r": 134.350834,
                        "b": 519.19
                    },
                    "text": "EXPENDITURES",
                    "attrs": {
                        "row": 5,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.24",
                    "order": 26,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.32,
                        "t": 533.76,
                        "r": 255.6,
                        "b": 508
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.25",
                    "order": 27,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.6,
                        "t": 533.76,
                        "r": 356.88,
                        "b": 508
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.26",
                    "order": 28,
                    "type": "table_cell",
                    "bbox": {
                        "l": 356.88,
                        "t": 533.76,
                        "r": 458.16,
                        "b": 508
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.27",
                    "order": 29,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.16,
                        "t": 533.76,
                        "r": 559.44,
                        "b": 508
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.28",
                    "order": 30,
                    "type": "table_cell",
                    "bbox": {
                        "l": 62.63013,
                        "t": 518.75,
                        "r": 123.180167,
                        "b": 505.46
                    },
                    "text": "Capital outlay",
                    "attrs": {
                        "row": 6,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.29",
                    "order": 31,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.32,
                        "t": 508,
                        "r": 255.6,
                        "b": 482.24
                    },
                    "text": "-",
                    "attrs": {
                        "row": 6,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.30",
                    "order": 32,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.79012,
                        "t": 488.8,
                        "r": 400.920037,
                        "b": 474.94
                    },
                    "text": "639,729",
                    "attrs": {
                        "row": 6,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.31",
                    "order": 33,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.29012,
                        "t": 488.8,
                        "r": 477.420061,
                        "b": 474.94
                    },
                    "text": "134,960",
                    "attrs": {
                        "row": 6,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.32",
                    "order": 34,
                    "type": "table_cell",
                    "bbox": {
                        "l": 517.79012,
                        "t": 488.8,
                        "r": 553.920061,
                        "b": 474.94
                    },
                    "text": "504,769",
                    "attrs": {
                        "row": 6,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.33",
                    "order": 35,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63045,
                        "t": 488.8,
                        "r": 145.450437,
                        "b": 474.94
                    },
                    "text": "Total expenditures",
                    "attrs": {
                        "row": 7,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.34",
                    "order": 36,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.32,
                        "t": 482.24,
                        "r": 255.6,
                        "b": 456.48
                    },
                    "text": "-",
                    "attrs": {
                        "row": 7,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.35",
                    "order": 37,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.79055,
                        "t": 518.75,
                        "r": 400.920467,
                        "b": 505.46
                    },
                    "text": "639,729",
                    "attrs": {
                        "row": 7,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.36",
                    "order": 38,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.29055,
                        "t": 518.75,
                        "r": 477.420491,
                        "b": 505.46
                    },
                    "text": "134,960",
                    "attrs": {
                        "row": 7,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.37",
                    "order": 39,
                    "type": "table_cell",
                    "bbox": {
                        "l": 517.79055,
                        "t": 518.75,
                        "r": 553.920491,
                        "b": 505.46
                    },
                    "text": "504,769",
                    "attrs": {
                        "row": 7,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.38",
                    "order": 40,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63002,
                        "t": 458.8,
                        "r": 186.509907,
                        "b": 444.94
                    },
                    "text": "Net change in fund balance",
                    "attrs": {
                        "row": 8,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.39",
                    "order": 41,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.29015,
                        "t": 458.8,
                        "r": 324.420067,
                        "b": 444.94
                    },
                    "text": "$ 245,800",
                    "attrs": {
                        "row": 8,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.40",
                    "order": 42,
                    "type": "table_cell",
                    "bbox": {
                        "l": 361.46011,
                        "t": 458.8,
                        "r": 404.250027,
                        "b": 444.94
                    },
                    "text": "$ (318,821)",
                    "attrs": {
                        "row": 8,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.41",
                    "order": 43,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.29021,
                        "t": 458.8,
                        "r": 477.420151,
                        "b": 444.94
                    },
                    "text": "304,527",
                    "attrs": {
                        "row": 8,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.42",
                    "order": 44,
                    "type": "table_cell",
                    "bbox": {
                        "l": 517.79027,
                        "t": 458.8,
                        "r": 553.920211,
                        "b": 444.94
                    },
                    "text": "$ 623,348",
                    "attrs": {
                        "row": 8,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.43",
                    "order": 45,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63017,
                        "t": 428.75,
                        "r": 163.8902,
                        "b": 415.46
                    },
                    "text": "Fund balance-beginning",
                    "attrs": {
                        "row": 9,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.44",
                    "order": 46,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.32,
                        "t": 430.72,
                        "r": 255.6,
                        "b": 404.96
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.45",
                    "order": 47,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.6,
                        "t": 430.72,
                        "r": 356.88,
                        "b": 404.96
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.46",
                    "order": 48,
                    "type": "table_cell",
                    "bbox": {
                        "l": 432.9599,
                        "t": 428.75,
                        "r": 477.419783,
                        "b": 415.46
                    },
                    "text": "1,789,591",
                    "attrs": {
                        "row": 9,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.47",
                    "order": 49,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.16,
                        "t": 430.72,
                        "r": 559.44,
                        "b": 404.96
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.48",
                    "order": 50,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.6298,
                        "t": 398.8,
                        "r": 162.63961,
                        "b": 384.94
                    },
                    "text": "Fund balances-ending",
                    "attrs": {
                        "row": 10,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.49",
                    "order": 51,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.32,
                        "t": 404.96,
                        "r": 255.6,
                        "b": 379.2
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.50",
                    "order": 52,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.6,
                        "t": 404.96,
                        "r": 356.88,
                        "b": 379.2
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p160.2.51",
                    "order": 53,
                    "type": "table_cell",
                    "bbox": {
                        "l": 432.95983,
                        "t": 398.8,
                        "r": 477.419713,
                        "b": 384.94
                    },
                    "text": "$ 2,094,118",
                    "attrs": {
                        "row": 10,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p160.2.52",
                    "order": 54,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.16,
                        "t": 404.96,
                        "r": 559.44,
                        "b": 379.2
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                }
            ]
        },
        {
            "id": "p160.3",
            "order": 55,
            "type": "footer",
            "bbox": {
                "l": 298.8,
                "t": 31.44,
                "r": 317.52,
                "b": 20.16
            },
            "text": "160",
            "attrs": {
                "block_label": "number"
            }
        }
    ],
    "excluded_furniture": {
        "first": [],
        "last": []
    }
}