{
    "document_id": 11748,
    "page": 172,
    "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": "p172.1",
            "order": 1,
            "type": "header",
            "bbox": {
                "l": 51.36,
                "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\nOpioid Settlement\nFor the Year Ended June 30, 2025",
            "attrs": {
                "block_label": "header"
            },
            "level": 2
        },
        {
            "id": "p172.2",
            "order": 2,
            "type": "table",
            "bbox": {
                "l": 53.04,
                "t": 690.24,
                "r": 560.88,
                "b": 365.76
            },
            "text": "",
            "attrs": {
                "block_label": "table",
                "n_rows": 11,
                "n_cols": 5,
                "integrity": {
                    "cells_checked": 39,
                    "cells_flagged": 0
                }
            },
            "children": [
                {
                    "id": "p172.2.1",
                    "order": 3,
                    "type": "table_cell",
                    "bbox": {
                        "l": 53.04,
                        "t": 690.24,
                        "r": 154.608,
                        "b": 663.2
                    },
                    "text": "",
                    "attrs": {
                        "row": 0,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p172.2.2",
                    "order": 4,
                    "type": "table_cell",
                    "bbox": {
                        "l": 290.5102,
                        "t": 680.05,
                        "r": 370.99032,
                        "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": "p172.2.3",
                    "order": 5,
                    "type": "table_cell",
                    "bbox": {
                        "l": 423.84994,
                        "t": 645.8,
                        "r": 467.14994,
                        "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": "p172.2.4",
                    "order": 6,
                    "type": "table_cell",
                    "bbox": {
                        "l": 489.79994,
                        "t": 665.8,
                        "r": 554.209853,
                        "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": "p172.2.5",
                    "order": 7,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63042,
                        "t": 621.55,
                        "r": 111.601046,
                        "b": 607.69
                    },
                    "text": "REVENUES",
                    "attrs": {
                        "row": 1,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.6",
                    "order": 8,
                    "type": "table_cell",
                    "bbox": {
                        "l": 273.63012,
                        "t": 635.8,
                        "r": 311.369871,
                        "b": 621.94
                    },
                    "text": "Original",
                    "attrs": {
                        "row": 1,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.7",
                    "order": 9,
                    "type": "table_cell",
                    "bbox": {
                        "l": 357.35002,
                        "t": 635.8,
                        "r": 380.659937,
                        "b": 621.94
                    },
                    "text": "Final",
                    "attrs": {
                        "row": 1,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.8",
                    "order": 10,
                    "type": "table_cell",
                    "bbox": {
                        "l": 62.63042,
                        "t": 607.25,
                        "r": 187.09047,
                        "b": 593.96
                    },
                    "text": "Intergovernmental revenues",
                    "attrs": {
                        "row": 2,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.9",
                    "order": 11,
                    "type": "table_cell",
                    "bbox": {
                        "l": 293.85002,
                        "t": 607.25,
                        "r": 324.419937,
                        "b": 593.96
                    },
                    "text": "$ 51,098",
                    "attrs": {
                        "row": 2,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.10",
                    "order": 12,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.79028,
                        "t": 607.25,
                        "r": 400.920197,
                        "b": 593.96
                    },
                    "text": "$ 403,826",
                    "attrs": {
                        "row": 2,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.11",
                    "order": 13,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.29014,
                        "t": 607.25,
                        "r": 477.420081,
                        "b": 593.96
                    },
                    "text": "$ 242,845",
                    "attrs": {
                        "row": 2,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.12",
                    "order": 14,
                    "type": "table_cell",
                    "bbox": {
                        "l": 514.4601,
                        "t": 607.25,
                        "r": 557.250041,
                        "b": 593.96
                    },
                    "text": "$ (160,981)",
                    "attrs": {
                        "row": 2,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.13",
                    "order": 15,
                    "type": "table_cell",
                    "bbox": {
                        "l": 62.63037,
                        "t": 593,
                        "r": 152.63034,
                        "b": 579.71
                    },
                    "text": "Investment earnings",
                    "attrs": {
                        "row": 3,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.14",
                    "order": 16,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.608,
                        "t": 609.12,
                        "r": 256.176,
                        "b": 582.08
                    },
                    "text": "-",
                    "attrs": {
                        "row": 3,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p172.2.15",
                    "order": 17,
                    "type": "table_cell",
                    "bbox": {
                        "l": 256.176,
                        "t": 609.12,
                        "r": 357.744,
                        "b": 582.08
                    },
                    "text": "-",
                    "attrs": {
                        "row": 3,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p172.2.16",
                    "order": 18,
                    "type": "table_cell",
                    "bbox": {
                        "l": 446.84994,
                        "t": 593,
                        "r": 477.419881,
                        "b": 579.71
                    },
                    "text": "22,628",
                    "attrs": {
                        "row": 3,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.17",
                    "order": 19,
                    "type": "table_cell",
                    "bbox": {
                        "l": 523.3499,
                        "t": 593,
                        "r": 553.919841,
                        "b": 579.71
                    },
                    "text": "22,628",
                    "attrs": {
                        "row": 3,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.18",
                    "order": 20,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.6296,
                        "t": 563.05,
                        "r": 127.14967,
                        "b": 549.19
                    },
                    "text": "Total revenues",
                    "attrs": {
                        "row": 4,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.19",
                    "order": 21,
                    "type": "table_cell",
                    "bbox": {
                        "l": 293.84927,
                        "t": 563.05,
                        "r": 324.419187,
                        "b": 549.19
                    },
                    "text": "51,098",
                    "attrs": {
                        "row": 4,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.20",
                    "order": 22,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.78947,
                        "t": 563.05,
                        "r": 400.919387,
                        "b": 549.19
                    },
                    "text": "403,826",
                    "attrs": {
                        "row": 4,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.21",
                    "order": 23,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.28947,
                        "t": 563.05,
                        "r": 477.419411,
                        "b": 549.19
                    },
                    "text": "265,473",
                    "attrs": {
                        "row": 4,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.22",
                    "order": 24,
                    "type": "table_cell",
                    "bbox": {
                        "l": 514.45947,
                        "t": 563.05,
                        "r": 557.249411,
                        "b": 549.19
                    },
                    "text": "(138,353)",
                    "attrs": {
                        "row": 4,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.23",
                    "order": 25,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62947,
                        "t": 533.05,
                        "r": 134.350174,
                        "b": 505.46
                    },
                    "text": "EXPENDITURES\nCurrent:",
                    "attrs": {
                        "row": 5,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p172.2.24",
                    "order": 26,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.608,
                        "t": 555.04,
                        "r": 256.176,
                        "b": 528
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p172.2.25",
                    "order": 27,
                    "type": "table_cell",
                    "bbox": {
                        "l": 256.176,
                        "t": 555.04,
                        "r": 357.744,
                        "b": 528
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p172.2.26",
                    "order": 28,
                    "type": "table_cell",
                    "bbox": {
                        "l": 357.744,
                        "t": 555.04,
                        "r": 459.312,
                        "b": 528
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p172.2.27",
                    "order": 29,
                    "type": "table_cell",
                    "bbox": {
                        "l": 459.312,
                        "t": 555.04,
                        "r": 560.88,
                        "b": 528
                    },
                    "text": "",
                    "attrs": {
                        "row": 5,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p172.2.28",
                    "order": 30,
                    "type": "table_cell",
                    "bbox": {
                        "l": 68.62947,
                        "t": 504.5,
                        "r": 105.30947,
                        "b": 491.21
                    },
                    "text": "Housing",
                    "attrs": {
                        "row": 6,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.29",
                    "order": 31,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.28997,
                        "t": 504.5,
                        "r": 324.419887,
                        "b": 491.21
                    },
                    "text": "101,000",
                    "attrs": {
                        "row": 6,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.30",
                    "order": 32,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.78997,
                        "t": 504.5,
                        "r": 400.919887,
                        "b": 491.21
                    },
                    "text": "251,000",
                    "attrs": {
                        "row": 6,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.31",
                    "order": 33,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.28997,
                        "t": 504.5,
                        "r": 477.419911,
                        "b": 491.21
                    },
                    "text": "242,845",
                    "attrs": {
                        "row": 6,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.32",
                    "order": 34,
                    "type": "table_cell",
                    "bbox": {
                        "l": 528.90997,
                        "t": 504.5,
                        "r": 553.919911,
                        "b": 491.21
                    },
                    "text": "8,155",
                    "attrs": {
                        "row": 6,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.33",
                    "order": 35,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62947,
                        "t": 474.55,
                        "r": 145.449457,
                        "b": 460.69
                    },
                    "text": "Total expenditures",
                    "attrs": {
                        "row": 7,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.34",
                    "order": 36,
                    "type": "table_cell",
                    "bbox": {
                        "l": 288.28914,
                        "t": 474.55,
                        "r": 324.419057,
                        "b": 460.69
                    },
                    "text": "101,000",
                    "attrs": {
                        "row": 7,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.35",
                    "order": 37,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.78914,
                        "t": 474.55,
                        "r": 400.919057,
                        "b": 460.69
                    },
                    "text": "251,000",
                    "attrs": {
                        "row": 7,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.36",
                    "order": 38,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.28914,
                        "t": 474.55,
                        "r": 477.419081,
                        "b": 460.69
                    },
                    "text": "242,845",
                    "attrs": {
                        "row": 7,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.37",
                    "order": 39,
                    "type": "table_cell",
                    "bbox": {
                        "l": 528.90914,
                        "t": 474.55,
                        "r": 553.919081,
                        "b": 460.69
                    },
                    "text": "8,155",
                    "attrs": {
                        "row": 7,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.38",
                    "order": 40,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62864,
                        "t": 444.55,
                        "r": 186.508527,
                        "b": 430.69
                    },
                    "text": "Net change in fund balance",
                    "attrs": {
                        "row": 8,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.39",
                    "order": 41,
                    "type": "table_cell",
                    "bbox": {
                        "l": 290.51887,
                        "t": 444.55,
                        "r": 327.748787,
                        "b": 430.69
                    },
                    "text": "$ (49,902)",
                    "attrs": {
                        "row": 8,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.40",
                    "order": 42,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.78884,
                        "t": 444.55,
                        "r": 400.918757,
                        "b": 430.69
                    },
                    "text": "$ 152,826",
                    "attrs": {
                        "row": 8,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.41",
                    "order": 43,
                    "type": "table_cell",
                    "bbox": {
                        "l": 446.84864,
                        "t": 444.55,
                        "r": 477.418581,
                        "b": 430.69
                    },
                    "text": "22,628",
                    "attrs": {
                        "row": 8,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.42",
                    "order": 44,
                    "type": "table_cell",
                    "bbox": {
                        "l": 514.4588,
                        "t": 444.55,
                        "r": 557.248741,
                        "b": 430.69
                    },
                    "text": "$ (130,198)",
                    "attrs": {
                        "row": 8,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.43",
                    "order": 45,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.6288,
                        "t": 414.5,
                        "r": 163.88883,
                        "b": 401.21
                    },
                    "text": "Fund balance-beginning",
                    "attrs": {
                        "row": 9,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.44",
                    "order": 46,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.608,
                        "t": 419.84,
                        "r": 256.176,
                        "b": 392.8
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p172.2.45",
                    "order": 47,
                    "type": "table_cell",
                    "bbox": {
                        "l": 256.176,
                        "t": 419.84,
                        "r": 357.744,
                        "b": 392.8
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p172.2.46",
                    "order": 48,
                    "type": "table_cell",
                    "bbox": {
                        "l": 452.40853,
                        "t": 414.5,
                        "r": 477.418471,
                        "b": 401.21
                    },
                    "text": "7,539",
                    "attrs": {
                        "row": 9,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.47",
                    "order": 49,
                    "type": "table_cell",
                    "bbox": {
                        "l": 459.312,
                        "t": 419.84,
                        "r": 560.88,
                        "b": 392.8
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p172.2.48",
                    "order": 50,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62803,
                        "t": 384.55,
                        "r": 162.63784,
                        "b": 370.69
                    },
                    "text": "Fund balances-ending",
                    "attrs": {
                        "row": 10,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.49",
                    "order": 51,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.608,
                        "t": 392.8,
                        "r": 256.176,
                        "b": 365.76
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p172.2.50",
                    "order": 52,
                    "type": "table_cell",
                    "bbox": {
                        "l": 256.176,
                        "t": 392.8,
                        "r": 357.744,
                        "b": 365.76
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p172.2.51",
                    "order": 53,
                    "type": "table_cell",
                    "bbox": {
                        "l": 446.84796,
                        "t": 384.55,
                        "r": 477.417901,
                        "b": 370.69
                    },
                    "text": "$ 30,167",
                    "attrs": {
                        "row": 10,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p172.2.52",
                    "order": 54,
                    "type": "table_cell",
                    "bbox": {
                        "l": 459.312,
                        "t": 392.8,
                        "r": 560.88,
                        "b": 365.76
                    },
                    "text": "",
                    "attrs": {
                        "row": 10,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                }
            ]
        },
        {
            "id": "p172.3",
            "order": 55,
            "type": "footer",
            "bbox": {
                "l": 298.8,
                "t": 31.68,
                "r": 317.52,
                "b": 20.4
            },
            "text": "172",
            "attrs": {
                "block_label": "number"
            }
        }
    ],
    "excluded_furniture": {
        "first": [],
        "last": []
    }
}