{
    "document_id": 11748,
    "page": 182,
    "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": 49,
    "counts_by_type": {
        "footer": 1,
        "header": 1,
        "table": 1,
        "table_cell": 46
    },
    "build_ms": 2,
    "items": [
        {
            "id": "p182.1",
            "order": 1,
            "type": "header",
            "bbox": {
                "l": 51.84,
                "t": 759.36,
                "r": 482.64,
                "b": 709.92
            },
            "text": "CITY OF PALM DESERT, CALIFORNIA\nSchedule of Revenues, Expenditures, and Changes in Fund Balances - Budget and Actual Library\nFor the Year Ended June 30, 2025",
            "attrs": {
                "block_label": "header"
            },
            "level": 2
        },
        {
            "id": "p182.2",
            "order": 2,
            "type": "table",
            "bbox": {
                "l": 52.8,
                "t": 691.68,
                "r": 561.12,
                "b": 395.28
            },
            "text": "",
            "attrs": {
                "block_label": "table",
                "n_rows": 10,
                "n_cols": 5,
                "integrity": {
                    "cells_checked": 33,
                    "cells_flagged": 0
                }
            },
            "children": [
                {
                    "id": "p182.2.1",
                    "order": 3,
                    "type": "table_cell",
                    "bbox": {
                        "l": 52.8,
                        "t": 691.68,
                        "r": 154.464,
                        "b": 637.7891
                    },
                    "text": "",
                    "attrs": {
                        "row": 0,
                        "col": 0,
                        "rowspan": 2,
                        "colspan": 1
                    }
                },
                {
                    "id": "p182.2.2",
                    "order": 4,
                    "type": "table_cell",
                    "bbox": {
                        "l": 290.51029,
                        "t": 680.05,
                        "r": 370.99041,
                        "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": "p182.2.3",
                    "order": 5,
                    "type": "table_cell",
                    "bbox": {
                        "l": 423.85017,
                        "t": 645.8,
                        "r": 467.15017,
                        "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": "p182.2.4",
                    "order": 6,
                    "type": "table_cell",
                    "bbox": {
                        "l": 489.80017,
                        "t": 665.8,
                        "r": 554.210083,
                        "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": "p182.2.5",
                    "order": 7,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.63046,
                        "t": 635.8,
                        "r": 311.369961,
                        "b": 607.69
                    },
                    "text": "Original\nREVENUES",
                    "attrs": {
                        "row": 1,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true,
                        "merged_continuation": true
                    }
                },
                {
                    "id": "p182.2.6",
                    "order": 8,
                    "type": "table_cell",
                    "bbox": {
                        "l": 357.35011,
                        "t": 635.8,
                        "r": 380.660027,
                        "b": 621.94
                    },
                    "text": "Final",
                    "attrs": {
                        "row": 1,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.7",
                    "order": 9,
                    "type": "table_cell",
                    "bbox": {
                        "l": 62.63046,
                        "t": 607.25,
                        "r": 152.63043,
                        "b": 593.96
                    },
                    "text": "Investment earnings",
                    "attrs": {
                        "row": 2,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.8",
                    "order": 10,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.464,
                        "t": 610.8436,
                        "r": 256.128,
                        "b": 583.8982
                    },
                    "text": "$ -",
                    "attrs": {
                        "row": 2,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p182.2.9",
                    "order": 11,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.79041,
                        "t": 607.25,
                        "r": 400.920327,
                        "b": 593.96
                    },
                    "text": "$ 180,000",
                    "attrs": {
                        "row": 2,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.10",
                    "order": 12,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.29037,
                        "t": 607.25,
                        "r": 477.420311,
                        "b": 593.96
                    },
                    "text": "$ 192,265",
                    "attrs": {
                        "row": 2,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.11",
                    "order": 13,
                    "type": "table_cell",
                    "bbox": {
                        "l": 523.35023,
                        "t": 607.25,
                        "r": 553.920171,
                        "b": 593.96
                    },
                    "text": "$ 12,265",
                    "attrs": {
                        "row": 2,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.12",
                    "order": 14,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62993,
                        "t": 577.3,
                        "r": 127.15,
                        "b": 563.44
                    },
                    "text": "Total revenues",
                    "attrs": {
                        "row": 3,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.13",
                    "order": 15,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.464,
                        "t": 583.8982,
                        "r": 256.128,
                        "b": 556.9527
                    },
                    "text": "-",
                    "attrs": {
                        "row": 3,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p182.2.14",
                    "order": 16,
                    "type": "table_cell",
                    "bbox": {
                        "l": 364.7896,
                        "t": 577.3,
                        "r": 400.919517,
                        "b": 563.44
                    },
                    "text": "180,000",
                    "attrs": {
                        "row": 3,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.15",
                    "order": 17,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.2896,
                        "t": 577.3,
                        "r": 477.419541,
                        "b": 563.44
                    },
                    "text": "192,265",
                    "attrs": {
                        "row": 3,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.16",
                    "order": 18,
                    "type": "table_cell",
                    "bbox": {
                        "l": 523.3494,
                        "t": 577.3,
                        "r": 553.919341,
                        "b": 563.44
                    },
                    "text": "12,265",
                    "attrs": {
                        "row": 3,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.17",
                    "order": 19,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.6291,
                        "t": 547.3,
                        "r": 134.349804,
                        "b": 533.44
                    },
                    "text": "EXPENDITURES",
                    "attrs": {
                        "row": 4,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.18",
                    "order": 20,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.464,
                        "t": 556.9527,
                        "r": 256.128,
                        "b": 530.0073
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p182.2.19",
                    "order": 21,
                    "type": "table_cell",
                    "bbox": {
                        "l": 256.128,
                        "t": 556.9527,
                        "r": 357.792,
                        "b": 530.0073
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p182.2.20",
                    "order": 22,
                    "type": "table_cell",
                    "bbox": {
                        "l": 357.792,
                        "t": 556.9527,
                        "r": 459.456,
                        "b": 530.0073
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p182.2.21",
                    "order": 23,
                    "type": "table_cell",
                    "bbox": {
                        "l": 459.456,
                        "t": 556.9527,
                        "r": 561.12,
                        "b": 530.0073
                    },
                    "text": "",
                    "attrs": {
                        "row": 4,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p182.2.22",
                    "order": 24,
                    "type": "table_cell",
                    "bbox": {
                        "l": 62.6291,
                        "t": 533,
                        "r": 123.179137,
                        "b": 519.71
                    },
                    "text": "Capital outlay",
                    "attrs": {
                        "row": 5,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.23",
                    "order": 25,
                    "type": "table_cell",
                    "bbox": {
                        "l": 279.95952,
                        "t": 533,
                        "r": 324.419354,
                        "b": 519.71
                    },
                    "text": "3,200,000",
                    "attrs": {
                        "row": 5,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.24",
                    "order": 26,
                    "type": "table_cell",
                    "bbox": {
                        "l": 356.45952,
                        "t": 533,
                        "r": 400.919354,
                        "b": 519.71
                    },
                    "text": "3,869,816",
                    "attrs": {
                        "row": 5,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.25",
                    "order": 27,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.28952,
                        "t": 533,
                        "r": 477.419461,
                        "b": 519.71
                    },
                    "text": "673,384",
                    "attrs": {
                        "row": 5,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.26",
                    "order": 28,
                    "type": "table_cell",
                    "bbox": {
                        "l": 509.45952,
                        "t": 533,
                        "r": 553.919403,
                        "b": 519.71
                    },
                    "text": "3,196,432",
                    "attrs": {
                        "row": 5,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.27",
                    "order": 29,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62942,
                        "t": 503.05,
                        "r": 145.449407,
                        "b": 489.19
                    },
                    "text": "Total expenditures",
                    "attrs": {
                        "row": 6,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.28",
                    "order": 30,
                    "type": "table_cell",
                    "bbox": {
                        "l": 279.95909,
                        "t": 503.05,
                        "r": 324.418924,
                        "b": 489.19
                    },
                    "text": "3,200,000",
                    "attrs": {
                        "row": 6,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.29",
                    "order": 31,
                    "type": "table_cell",
                    "bbox": {
                        "l": 356.45909,
                        "t": 503.05,
                        "r": 400.918924,
                        "b": 489.19
                    },
                    "text": "3,869,816",
                    "attrs": {
                        "row": 6,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.30",
                    "order": 32,
                    "type": "table_cell",
                    "bbox": {
                        "l": 441.28909,
                        "t": 503.05,
                        "r": 477.419031,
                        "b": 489.19
                    },
                    "text": "673,384",
                    "attrs": {
                        "row": 6,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.31",
                    "order": 33,
                    "type": "table_cell",
                    "bbox": {
                        "l": 509.45909,
                        "t": 503.05,
                        "r": 553.918973,
                        "b": 489.19
                    },
                    "text": "3,196,432",
                    "attrs": {
                        "row": 6,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.32",
                    "order": 34,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62899,
                        "t": 473.05,
                        "r": 186.508877,
                        "b": 459.19
                    },
                    "text": "Net change in fund balance",
                    "attrs": {
                        "row": 7,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.33",
                    "order": 35,
                    "type": "table_cell",
                    "bbox": {
                        "l": 276.62892,
                        "t": 473.05,
                        "r": 327.748754,
                        "b": 459.19
                    },
                    "text": "$ (3,200,000)",
                    "attrs": {
                        "row": 7,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.34",
                    "order": 36,
                    "type": "table_cell",
                    "bbox": {
                        "l": 353.12889,
                        "t": 473.05,
                        "r": 404.248724,
                        "b": 459.19
                    },
                    "text": "$ (3,689,816)",
                    "attrs": {
                        "row": 7,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.35",
                    "order": 37,
                    "type": "table_cell",
                    "bbox": {
                        "l": 437.95899,
                        "t": 473.05,
                        "r": 480.748931,
                        "b": 459.19
                    },
                    "text": "(481,119)",
                    "attrs": {
                        "row": 7,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.36",
                    "order": 38,
                    "type": "table_cell",
                    "bbox": {
                        "l": 509.45896,
                        "t": 473.05,
                        "r": 553.918843,
                        "b": 459.19
                    },
                    "text": "$ 3,208,697",
                    "attrs": {
                        "row": 7,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.37",
                    "order": 39,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62886,
                        "t": 443,
                        "r": 163.88889,
                        "b": 429.71
                    },
                    "text": "Fund balance-beginning",
                    "attrs": {
                        "row": 8,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.38",
                    "order": 40,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.464,
                        "t": 449.1709,
                        "r": 256.128,
                        "b": 422.2255
                    },
                    "text": "",
                    "attrs": {
                        "row": 8,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p182.2.39",
                    "order": 41,
                    "type": "table_cell",
                    "bbox": {
                        "l": 256.128,
                        "t": 449.1709,
                        "r": 357.792,
                        "b": 422.2255
                    },
                    "text": "",
                    "attrs": {
                        "row": 8,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p182.2.40",
                    "order": 42,
                    "type": "table_cell",
                    "bbox": {
                        "l": 432.95859,
                        "t": 443,
                        "r": 477.418473,
                        "b": 429.71
                    },
                    "text": "3,752,866",
                    "attrs": {
                        "row": 8,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.41",
                    "order": 43,
                    "type": "table_cell",
                    "bbox": {
                        "l": 459.456,
                        "t": 449.1709,
                        "r": 561.12,
                        "b": 422.2255
                    },
                    "text": "",
                    "attrs": {
                        "row": 8,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p182.2.42",
                    "order": 44,
                    "type": "table_cell",
                    "bbox": {
                        "l": 56.62849,
                        "t": 413.05,
                        "r": 162.6383,
                        "b": 399.19
                    },
                    "text": "Fund balances-ending",
                    "attrs": {
                        "row": 9,
                        "col": 0,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.43",
                    "order": 45,
                    "type": "table_cell",
                    "bbox": {
                        "l": 154.464,
                        "t": 422.2255,
                        "r": 256.128,
                        "b": 395.28
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 1,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p182.2.44",
                    "order": 46,
                    "type": "table_cell",
                    "bbox": {
                        "l": 256.128,
                        "t": 422.2255,
                        "r": 357.792,
                        "b": 395.28
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 2,
                        "rowspan": 1,
                        "colspan": 1
                    }
                },
                {
                    "id": "p182.2.45",
                    "order": 47,
                    "type": "table_cell",
                    "bbox": {
                        "l": 432.95852,
                        "t": 413.05,
                        "r": 477.418403,
                        "b": 399.19
                    },
                    "text": "$ 3,271,747",
                    "attrs": {
                        "row": 9,
                        "col": 3,
                        "rowspan": 1,
                        "colspan": 1,
                        "bbox_refit": true
                    }
                },
                {
                    "id": "p182.2.46",
                    "order": 48,
                    "type": "table_cell",
                    "bbox": {
                        "l": 459.456,
                        "t": 422.2255,
                        "r": 561.12,
                        "b": 395.28
                    },
                    "text": "",
                    "attrs": {
                        "row": 9,
                        "col": 4,
                        "rowspan": 1,
                        "colspan": 1
                    }
                }
            ]
        },
        {
            "id": "p182.3",
            "order": 49,
            "type": "footer",
            "bbox": {
                "l": 298.8,
                "t": 31.2,
                "r": 317.52,
                "b": 20.4
            },
            "text": "182",
            "attrs": {
                "block_label": "number"
            }
        }
    ],
    "excluded_furniture": {
        "first": [],
        "last": []
    }
}