{
    "document_id": 11748,
    "page": 162,
    "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": "p162.1",
            "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\nFire Facilities Restoration\nFor the Year Ended June 30, 2025",
            "attrs": {
                "block_label": "header"
            },
            "level": 2
        },
        {
            "id": "p162.2",
            "order": 2,
            "type": "table",
            "bbox": {
                "l": 52.8,
                "t": 690,
                "r": 559.68,
                "b": 380.16
            },
            "text": "",
            "attrs": {
                "block_label": "table",
                "n_rows": 11,
                "n_cols": 5,
                "integrity": {
                    "cells_checked": 34,
                    "cells_flagged": 0
                }
            },
            "children": [
                {
                    "id": "p162.2.1",
                    "order": 3,
                    "type": "table_cell",
                    "bbox": {
                        "l": 52.8,
                        "t": 690,
                        "r": 154.176,
                        "b": 664.18
                    },
                    "text": "",
                    "attrs": {
                        "row": 0,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.2",
                    "order": 4,
                    "type": "table_cell",
                    "bbox": {
                        "l": 290.50993,
                        "t": 680.05,
                        "r": 370.99005,
                        "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": "p162.2.3",
                    "order": 5,
                    "type": "table_cell",
                    "bbox": {
                        "l": 423.84997,
                        "t": 645.8,
                        "r": 467.14997,
                        "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": "p162.2.4",
                    "order": 6,
                    "type": "table_cell",
                    "bbox": {
                        "l": 489.79997,
                        "t": 665.8,
                        "r": 554.209883,
                        "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": "p162.2.5",
                    "order": 7,
                    "type": "table_cell",
                    "bbox": {
                        "l": 52.8,
                        "t": 664.18,
                        "r": 154.176,
                        "b": 638.36
                    },
                    "text": "",
                    "attrs": {
                        "row": 1,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.6",
                    "order": 8,
                    "type": "table_cell",
                    "bbox": {
                        "l": 273.62985,
                        "t": 635.8,
                        "r": 311.369601,
                        "b": 621.94
                    },
                    "text": "Original",
                    "attrs": {
                        "row": 1,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.7",
                    "order": 9,
                    "type": "table_cell",
                    "bbox": {
                        "l": 357.34975,
                        "t": 635.8,
                        "r": 380.659667,
                        "b": 621.94
                    },
                    "text": "Final",
                    "attrs": {
                        "row": 1,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.8",
                    "order": 10,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.6301,
                        "t": 621.55,
                        "r": 111.600726,
                        "b": 607.69
                    },
                    "text": "REVENUES",
                    "attrs": {
                        "row": 2,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.9",
                    "order": 11,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.176,
                        "t": 638.36,
                        "r": 255.552,
                        "b": 612.54
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.10",
                    "order": 12,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.552,
                        "t": 638.36,
                        "r": 356.928,
                        "b": 612.54
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.11",
                    "order": 13,
                    "type": "table_cell",
                    "bbox": {
                        "l": 356.928,
                        "t": 638.36,
                        "r": 458.304,
                        "b": 612.54
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.12",
                    "order": 14,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.304,
                        "t": 638.36,
                        "r": 559.68,
                        "b": 612.54
                    },
                    "text": "",
                    "attrs": {
                        "row": 2,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.13",
                    "order": 15,
                    "type": "table_cell",
                    "bbox": {
                        "l": 62.6301,
                        "t": 607.25,
                        "r": 152.63007,
                        "b": 579.71
                    },
                    "text": "Taxes\nInvestment earnings",
                    "attrs": {
                        "row": 3,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p162.2.14",
                    "order": 16,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.29005,
                        "t": 607.25,
                        "r": 324.419967,
                        "b": 579.71
                    },
                    "text": "$ 116,100\n59,700",
                    "attrs": {
                        "row": 3,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p162.2.15",
                    "order": 17,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.79011,
                        "t": 607.25,
                        "r": 400.920027,
                        "b": 579.71
                    },
                    "text": "$ 116,100\n59,700",
                    "attrs": {
                        "row": 3,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p162.2.16",
                    "order": 18,
                    "type": "table_cell",
                    "bbox": {
                        "l": 446.84997,
                        "t": 607.25,
                        "r": 477.419911,
                        "b": 579.71
                    },
                    "text": "$ 53,474\n59,011",
                    "attrs": {
                        "row": 3,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p162.2.17",
                    "order": 19,
                    "type": "table_cell",
                    "bbox": {
                        "l": 520.01993,
                        "t": 607.25,
                        "r": 557.25023,
                        "b": 579.71
                    },
                    "text": "$ (62,626)\n(689)",
                    "attrs": {
                        "row": 3,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p162.2.18",
                    "order": 20,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62983,
                        "t": 563.05,
                        "r": 127.1499,
                        "b": 549.19
                    },
                    "text": "Total revenues",
                    "attrs": {
                        "row": 4,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.19",
                    "order": 21,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.2895,
                        "t": 563.05,
                        "r": 324.419417,
                        "b": 549.19
                    },
                    "text": "175,800",
                    "attrs": {
                        "row": 4,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.20",
                    "order": 22,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.7895,
                        "t": 563.05,
                        "r": 400.919417,
                        "b": 549.19
                    },
                    "text": "175,800",
                    "attrs": {
                        "row": 4,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.21",
                    "order": 23,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.2895,
                        "t": 563.05,
                        "r": 477.419441,
                        "b": 549.19
                    },
                    "text": "112,485",
                    "attrs": {
                        "row": 4,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.22",
                    "order": 24,
                    "type": "table_cell",
                    "bbox": {
                        "l": 520.0192,
                        "t": 563.05,
                        "r": 557.249141,
                        "b": 549.19
                    },
                    "text": "(63,315)",
                    "attrs": {
                        "row": 4,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.23",
                    "order": 25,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.6291,
                        "t": 533.05,
                        "r": 134.349804,
                        "b": 519.19
                    },
                    "text": "EXPENDITURES",
                    "attrs": {
                        "row": 5,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.24",
                    "order": 26,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.176,
                        "t": 535.08,
                        "r": 255.552,
                        "b": 509.26
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.25",
                    "order": 27,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.552,
                        "t": 535.08,
                        "r": 356.928,
                        "b": 509.26
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.26",
                    "order": 28,
                    "type": "table_cell",
                    "bbox": {
                        "l": 356.928,
                        "t": 535.08,
                        "r": 458.304,
                        "b": 509.26
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.27",
                    "order": 29,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.304,
                        "t": 535.08,
                        "r": 559.68,
                        "b": 509.26
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.28",
                    "order": 30,
                    "type": "table_cell",
                    "bbox": {
                        "l": 62.6291,
                        "t": 518.75,
                        "r": 123.179137,
                        "b": 505.46
                    },
                    "text": "Capital outlay",
                    "attrs": {
                        "row": 6,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.29",
                    "order": 31,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.176,
                        "t": 509.26,
                        "r": 255.552,
                        "b": 483.44
                    },
                    "text": "-",
                    "attrs": {
                        "row": 6,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.30",
                    "order": 32,
                    "type": "table_cell",
                    "bbox": {
                        "l": 356.45899,
                        "t": 488.8,
                        "r": 400.918824,
                        "b": 474.94
                    },
                    "text": "1,111,915",
                    "attrs": {
                        "row": 6,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.31",
                    "order": 33,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.28909,
                        "t": 488.8,
                        "r": 477.419031,
                        "b": 474.94
                    },
                    "text": "626,834",
                    "attrs": {
                        "row": 6,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.32",
                    "order": 34,
                    "type": "table_cell",
                    "bbox": {
                        "l": 517.78909,
                        "t": 488.8,
                        "r": 553.919031,
                        "b": 474.94
                    },
                    "text": "485,081",
                    "attrs": {
                        "row": 6,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.33",
                    "order": 35,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62942,
                        "t": 488.8,
                        "r": 145.449407,
                        "b": 474.94
                    },
                    "text": "Total expenditures",
                    "attrs": {
                        "row": 7,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.34",
                    "order": 36,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.176,
                        "t": 483.44,
                        "r": 255.552,
                        "b": 457.62
                    },
                    "text": "-",
                    "attrs": {
                        "row": 7,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.35",
                    "order": 37,
                    "type": "table_cell",
                    "bbox": {
                        "l": 356.45942,
                        "t": 518.75,
                        "r": 400.919254,
                        "b": 505.46
                    },
                    "text": "1,111,915",
                    "attrs": {
                        "row": 7,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.36",
                    "order": 38,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.28952,
                        "t": 518.75,
                        "r": 477.419461,
                        "b": 505.46
                    },
                    "text": "626,834",
                    "attrs": {
                        "row": 7,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.37",
                    "order": 39,
                    "type": "table_cell",
                    "bbox": {
                        "l": 517.78952,
                        "t": 518.75,
                        "r": 553.919461,
                        "b": 505.46
                    },
                    "text": "485,081",
                    "attrs": {
                        "row": 7,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.38",
                    "order": 40,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62899,
                        "t": 458.8,
                        "r": 186.508877,
                        "b": 444.94
                    },
                    "text": "Net change in fund balance",
                    "attrs": {
                        "row": 8,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.39",
                    "order": 41,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.28912,
                        "t": 458.8,
                        "r": 324.419037,
                        "b": 444.94
                    },
                    "text": "$ 175,800",
                    "attrs": {
                        "row": 8,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.40",
                    "order": 42,
                    "type": "table_cell",
                    "bbox": {
                        "l": 361.45908,
                        "t": 458.8,
                        "r": 404.248997,
                        "b": 444.94
                    },
                    "text": "$ (936,115)",
                    "attrs": {
                        "row": 8,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.41",
                    "order": 43,
                    "type": "table_cell",
                    "bbox": {
                        "l": 437.95908,
                        "t": 458.8,
                        "r": 480.749021,
                        "b": 444.94
                    },
                    "text": "(514,349)",
                    "attrs": {
                        "row": 8,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.42",
                    "order": 44,
                    "type": "table_cell",
                    "bbox": {
                        "l": 517.78915,
                        "t": 458.8,
                        "r": 553.919091,
                        "b": 444.94
                    },
                    "text": "$ 421,766",
                    "attrs": {
                        "row": 8,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.43",
                    "order": 45,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62905,
                        "t": 428.75,
                        "r": 163.88908,
                        "b": 415.46
                    },
                    "text": "Fund balance-beginning",
                    "attrs": {
                        "row": 9,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.44",
                    "order": 46,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.176,
                        "t": 431.8,
                        "r": 255.552,
                        "b": 405.98
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.45",
                    "order": 47,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.552,
                        "t": 431.8,
                        "r": 356.928,
                        "b": 405.98
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.46",
                    "order": 48,
                    "type": "table_cell",
                    "bbox": {
                        "l": 432.95878,
                        "t": 428.75,
                        "r": 477.418663,
                        "b": 415.46
                    },
                    "text": "1,186,305",
                    "attrs": {
                        "row": 9,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.47",
                    "order": 49,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.304,
                        "t": 431.8,
                        "r": 559.68,
                        "b": 405.98
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.48",
                    "order": 50,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62868,
                        "t": 398.8,
                        "r": 162.63849,
                        "b": 384.94
                    },
                    "text": "Fund balances-ending",
                    "attrs": {
                        "row": 10,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.49",
                    "order": 51,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.176,
                        "t": 405.98,
                        "r": 255.552,
                        "b": 380.16
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.50",
                    "order": 52,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.552,
                        "t": 405.98,
                        "r": 356.928,
                        "b": 380.16
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p162.2.51",
                    "order": 53,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.28881,
                        "t": 398.8,
                        "r": 477.418751,
                        "b": 384.94
                    },
                    "text": "$ 671,956",
                    "attrs": {
                        "row": 10,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p162.2.52",
                    "order": 54,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.304,
                        "t": 405.98,
                        "r": 559.68,
                        "b": 380.16
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                }
            ]
        },
        {
            "id": "p162.3",
            "order": 55,
            "type": "footer",
            "bbox": {
                "l": 298.8,
                "t": 31.44,
                "r": 317.52,
                "b": 20.4
            },
            "text": "162",
            "attrs": {
                "block_label": "number"
            }
        }
    ],
    "excluded_furniture": {
        "first": [],
        "last": []
    }
}