{
    "document_id": 11748,
    "page": 180,
    "width_pt": 612,
    "height_pt": 792,
    "rotation": 0,
    "pipeline_version": "paddleocr-vl-1.6+paul-48",
    "engine": "paddleocr_vl",
    "source_run_id": 11861,
    "item_count": 50,
    "counts_by_type": {
        "footer": 1,
        "header": 1,
        "table": 1,
        "table_cell": 47
    },
    "build_ms": 2,
    "items": [
        {
            "id": "p180.1",
            "order": 1,
            "type": "header",
            "bbox": {
                "l": 51.6,
                "t": 759.6,
                "r": 482.64,
                "b": 709.68
            },
            "text": "CITY OF PALM DESERT, CALIFORNIA\nSchedule of Revenues, Expenditures, and Changes in Fund Balances - Budget and Actual Capital Golf\nFor the Year Ended June 30, 2025",
            "attrs": {
                "block_label": "header"
            },
            "level": 2
        },
        {
            "id": "p180.2",
            "order": 2,
            "type": "table",
            "bbox": {
                "l": 53.28,
                "t": 691.2,
                "r": 559.44,
                "b": 366
            },
            "text": "",
            "attrs": {
                "block_label": "table",
                "n_rows": 10,
                "n_cols": 5,
                "integrity": {
                    "cells_checked": 36,
                    "cells_flagged": 0
                }
            },
            "children": [
                {
                    "id": "p180.2.1",
                    "order": 3,
                    "type": "table_cell",
                    "bbox": {
                        "l": 53.28,
                        "t": 691.2,
                        "r": 154.512,
                        "b": 664.1
                    },
                    "text": "",
                    "attrs": {
                        "row": 0,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p180.2.2",
                    "order": 4,
                    "type": "table_cell",
                    "bbox": {
                        "l": 290.51022,
                        "t": 680.05,
                        "r": 370.99034,
                        "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": "p180.2.3",
                    "order": 5,
                    "type": "table_cell",
                    "bbox": {
                        "l": 423.84986,
                        "t": 645.8,
                        "r": 467.14986,
                        "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": "p180.2.4",
                    "order": 6,
                    "type": "table_cell",
                    "bbox": {
                        "l": 489.79986,
                        "t": 665.8,
                        "r": 554.209773,
                        "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": "p180.2.5",
                    "order": 7,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63043,
                        "t": 621.55,
                        "r": 111.601056,
                        "b": 607.69
                    },
                    "text": "REVENUES",
                    "attrs": {
                        "row": 1,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.6",
                    "order": 8,
                    "type": "table_cell",
                    "bbox": {
                        "l": 273.63014,
                        "t": 635.8,
                        "r": 311.369891,
                        "b": 621.94
                    },
                    "text": "Original",
                    "attrs": {
                        "row": 1,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.7",
                    "order": 9,
                    "type": "table_cell",
                    "bbox": {
                        "l": 357.35004,
                        "t": 635.8,
                        "r": 380.659957,
                        "b": 621.94
                    },
                    "text": "Final",
                    "attrs": {
                        "row": 1,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.8",
                    "order": 10,
                    "type": "table_cell",
                    "bbox": {
                        "l": 62.63039,
                        "t": 607.25,
                        "r": 154.29029,
                        "b": 579.71
                    },
                    "text": "Charges for services\nInvestment earnings",
                    "attrs": {
                        "row": 2,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p180.2.9",
                    "order": 11,
                    "type": "table_cell",
                    "bbox": {
                        "l": 279.96024,
                        "t": 607.25,
                        "r": 324.420074,
                        "b": 579.71
                    },
                    "text": "$ 2,587,865\n421,400",
                    "attrs": {
                        "row": 2,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p180.2.10",
                    "order": 12,
                    "type": "table_cell",
                    "bbox": {
                        "l": 356.4602,
                        "t": 607.25,
                        "r": 400.920034,
                        "b": 579.71
                    },
                    "text": "$ 2,587,865\n421,400",
                    "attrs": {
                        "row": 2,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p180.2.11",
                    "order": 13,
                    "type": "table_cell",
                    "bbox": {
                        "l": 432.96006,
                        "t": 607.25,
                        "r": 477.419943,
                        "b": 579.71
                    },
                    "text": "$ 2,769,516\n283,949",
                    "attrs": {
                        "row": 2,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p180.2.12",
                    "order": 14,
                    "type": "table_cell",
                    "bbox": {
                        "l": 514.46012,
                        "t": 607.25,
                        "r": 557.250061,
                        "b": 579.71
                    },
                    "text": "$ 181,651\n(137,451)",
                    "attrs": {
                        "row": 2,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p180.2.13",
                    "order": 15,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63012,
                        "t": 563.05,
                        "r": 127.15019,
                        "b": 549.19
                    },
                    "text": "Total revenues",
                    "attrs": {
                        "row": 3,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.14",
                    "order": 16,
                    "type": "table_cell",
                    "bbox": {
                        "l": 279.95979,
                        "t": 563.05,
                        "r": 324.419624,
                        "b": 549.19
                    },
                    "text": "3,009,265",
                    "attrs": {
                        "row": 3,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.15",
                    "order": 17,
                    "type": "table_cell",
                    "bbox": {
                        "l": 356.45979,
                        "t": 563.05,
                        "r": 400.919624,
                        "b": 549.19
                    },
                    "text": "3,009,265",
                    "attrs": {
                        "row": 3,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.16",
                    "order": 18,
                    "type": "table_cell",
                    "bbox": {
                        "l": 432.95979,
                        "t": 563.05,
                        "r": 477.419673,
                        "b": 549.19
                    },
                    "text": "3,053,465",
                    "attrs": {
                        "row": 3,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.17",
                    "order": 19,
                    "type": "table_cell",
                    "bbox": {
                        "l": 523.34959,
                        "t": 563.05,
                        "r": 553.919531,
                        "b": 549.19
                    },
                    "text": "44,200",
                    "attrs": {
                        "row": 3,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.18",
                    "order": 20,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62929,
                        "t": 533.05,
                        "r": 134.349994,
                        "b": 505.46
                    },
                    "text": "EXPENDITURES\nCurrent:",
                    "attrs": {
                        "row": 4,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p180.2.19",
                    "order": 21,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.512,
                        "t": 555.7,
                        "r": 255.744,
                        "b": 528.6
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p180.2.20",
                    "order": 22,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.744,
                        "t": 555.7,
                        "r": 356.976,
                        "b": 528.6
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p180.2.21",
                    "order": 23,
                    "type": "table_cell",
                    "bbox": {
                        "l": 356.976,
                        "t": 555.7,
                        "r": 458.208,
                        "b": 528.6
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p180.2.22",
                    "order": 24,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.208,
                        "t": 555.7,
                        "r": 559.44,
                        "b": 528.6
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p180.2.23",
                    "order": 25,
                    "type": "table_cell",
                    "bbox": {
                        "l": 68.62929,
                        "t": 504.5,
                        "r": 196.389047,
                        "b": 491.21
                    },
                    "text": "Parks, recreation and culture",
                    "attrs": {
                        "row": 5,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.24",
                    "order": 26,
                    "type": "table_cell",
                    "bbox": {
                        "l": 279.95903,
                        "t": 504.5,
                        "r": 324.418864,
                        "b": 491.21
                    },
                    "text": "3,075,000",
                    "attrs": {
                        "row": 5,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.25",
                    "order": 27,
                    "type": "table_cell",
                    "bbox": {
                        "l": 356.45903,
                        "t": 504.5,
                        "r": 400.918864,
                        "b": 491.21
                    },
                    "text": "8,249,888",
                    "attrs": {
                        "row": 5,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.26",
                    "order": 28,
                    "type": "table_cell",
                    "bbox": {
                        "l": 432.95903,
                        "t": 504.5,
                        "r": 477.418913,
                        "b": 491.21
                    },
                    "text": "5,895,143",
                    "attrs": {
                        "row": 5,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.27",
                    "order": 29,
                    "type": "table_cell",
                    "bbox": {
                        "l": 509.45903,
                        "t": 504.5,
                        "r": 553.918913,
                        "b": 491.21
                    },
                    "text": "2,354,745",
                    "attrs": {
                        "row": 5,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.28",
                    "order": 30,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62893,
                        "t": 474.55,
                        "r": 145.448917,
                        "b": 460.69
                    },
                    "text": "Total expenditures",
                    "attrs": {
                        "row": 6,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.29",
                    "order": 31,
                    "type": "table_cell",
                    "bbox": {
                        "l": 279.9586,
                        "t": 474.55,
                        "r": 324.418434,
                        "b": 460.69
                    },
                    "text": "3,075,000",
                    "attrs": {
                        "row": 6,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.30",
                    "order": 32,
                    "type": "table_cell",
                    "bbox": {
                        "l": 356.4586,
                        "t": 474.55,
                        "r": 400.918434,
                        "b": 460.69
                    },
                    "text": "8,249,888",
                    "attrs": {
                        "row": 6,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.31",
                    "order": 33,
                    "type": "table_cell",
                    "bbox": {
                        "l": 432.9586,
                        "t": 474.55,
                        "r": 477.418483,
                        "b": 460.69
                    },
                    "text": "5,895,143",
                    "attrs": {
                        "row": 6,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.32",
                    "order": 34,
                    "type": "table_cell",
                    "bbox": {
                        "l": 509.4586,
                        "t": 474.55,
                        "r": 553.918483,
                        "b": 460.69
                    },
                    "text": "2,354,745",
                    "attrs": {
                        "row": 6,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.33",
                    "order": 35,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.6285,
                        "t": 444.55,
                        "r": 186.508387,
                        "b": 430.69
                    },
                    "text": "Net change in fund balance",
                    "attrs": {
                        "row": 7,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.34",
                    "order": 36,
                    "type": "table_cell",
                    "bbox": {
                        "l": 290.51833,
                        "t": 444.55,
                        "r": 327.748247,
                        "b": 430.69
                    },
                    "text": "$ (65,735)",
                    "attrs": {
                        "row": 7,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.35",
                    "order": 37,
                    "type": "table_cell",
                    "bbox": {
                        "l": 353.12849,
                        "t": 444.55,
                        "r": 404.248324,
                        "b": 430.69
                    },
                    "text": "$ (5,240,623)",
                    "attrs": {
                        "row": 7,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.36",
                    "order": 38,
                    "type": "table_cell",
                    "bbox": {
                        "l": 429.62849,
                        "t": 444.55,
                        "r": 480.748373,
                        "b": 430.69
                    },
                    "text": "(2,841,678)",
                    "attrs": {
                        "row": 7,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.37",
                    "order": 39,
                    "type": "table_cell",
                    "bbox": {
                        "l": 509.45856,
                        "t": 444.55,
                        "r": 553.918443,
                        "b": 430.69
                    },
                    "text": "$ 2,398,945",
                    "attrs": {
                        "row": 7,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.38",
                    "order": 40,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62846,
                        "t": 414.5,
                        "r": 163.88849,
                        "b": 401.21
                    },
                    "text": "Fund balance-beginning",
                    "attrs": {
                        "row": 8,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.39",
                    "order": 41,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.512,
                        "t": 420.2,
                        "r": 255.744,
                        "b": 393.1
                    },
                    "text": "",
                    "attrs": {
                        "row": 8,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p180.2.40",
                    "order": 42,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.744,
                        "t": 420.2,
                        "r": 356.976,
                        "b": 393.1
                    },
                    "text": "",
                    "attrs": {
                        "row": 8,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p180.2.41",
                    "order": 43,
                    "type": "table_cell",
                    "bbox": {
                        "l": 432.95819,
                        "t": 414.5,
                        "r": 477.418073,
                        "b": 401.21
                    },
                    "text": "7,582,940",
                    "attrs": {
                        "row": 8,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.42",
                    "order": 44,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.208,
                        "t": 420.2,
                        "r": 559.44,
                        "b": 393.1
                    },
                    "text": "",
                    "attrs": {
                        "row": 8,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p180.2.43",
                    "order": 45,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62809,
                        "t": 384.55,
                        "r": 162.6379,
                        "b": 370.69
                    },
                    "text": "Fund balances-ending",
                    "attrs": {
                        "row": 9,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.44",
                    "order": 46,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.512,
                        "t": 393.1,
                        "r": 255.744,
                        "b": 366
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p180.2.45",
                    "order": 47,
                    "type": "table_cell",
                    "bbox": {
                        "l": 255.744,
                        "t": 393.1,
                        "r": 356.976,
                        "b": 366
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p180.2.46",
                    "order": 48,
                    "type": "table_cell",
                    "bbox": {
                        "l": 432.95812,
                        "t": 384.55,
                        "r": 477.418003,
                        "b": 370.69
                    },
                    "text": "$ 4,741,262",
                    "attrs": {
                        "row": 9,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p180.2.47",
                    "order": 49,
                    "type": "table_cell",
                    "bbox": {
                        "l": 458.208,
                        "t": 393.1,
                        "r": 559.44,
                        "b": 366
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                }
            ]
        },
        {
            "id": "p180.3",
            "order": 50,
            "type": "footer",
            "bbox": {
                "l": 298.8,
                "t": 31.44,
                "r": 317.52,
                "b": 20.16
            },
            "text": "180",
            "attrs": {
                "block_label": "number"
            }
        }
    ],
    "excluded_furniture": {
        "first": [],
        "last": []
    }
}