{
    "document_id": 10371,
    "filename": "08-23-21_Minutes_Budget_Signed.pdf",
    "engine": "paddleocr_vl",
    "source_run_id": 10482,
    "generated_at": "2026-10-23T20:25:39+00:00",
    "page_count": 4,
    "counts_by_type": {
        "figure": 4,
        "header": 3,
        "table": 4,
        "table_cell": 96,
        "text": 29,
        "title": 2
    },
    "timings": {
        "total_ms": 2281,
        "structure_ms": 454,
        "text_layer_ms": 16,
        "build_ms": 26
    },
    "pages": [
        {
            "document_id": 10371,
            "page": 1,
            "width": 612,
            "height": 792,
            "rotation": 0,
            "pipeline_version": "paddleocr-vl-1.6+paul-48",
            "width_pt": 612,
            "height_pt": 792,
            "engine": "paddleocr_vl",
            "source_run_id": 10482,
            "item_count": 48,
            "counts_by_type": {
                "figure": 1,
                "table": 1,
                "table_cell": 35,
                "text": 9,
                "title": 2
            },
            "build_ms": 6,
            "items": [
                {
                    "id": "p1.1",
                    "order": 1,
                    "type": "figure",
                    "bbox": {
                        "l": 4.08,
                        "t": 714,
                        "r": 37.44,
                        "b": 683.04
                    },
                    "text": "",
                    "attrs": {
                        "role": "page_header",
                        "block_label": "header_image"
                    },
                    "reading_order": 0
                },
                {
                    "id": "p1.2",
                    "order": 2,
                    "type": "title",
                    "bbox": {
                        "l": 330.72,
                        "t": 748.8,
                        "r": 539.76,
                        "b": 729.36
                    },
                    "text": "AGENDA ITEM NO. 4",
                    "attrs": {
                        "block_label": "doc_title"
                    },
                    "level": 2,
                    "reading_order": 1
                },
                {
                    "id": "p1.3",
                    "order": 3,
                    "type": "title",
                    "bbox": {
                        "l": 202.08,
                        "t": 713.76,
                        "r": 405.12,
                        "b": 651.84
                    },
                    "text": "MINUTES\nSARASOTA MANATEE AIRPORT AUTHORITY\nBUDGET WORKSHOP\nAugust 23, 2021 – 11:00 a.m.\nDan P McClure Auditorium East",
                    "attrs": {
                        "block_label": "doc_title"
                    },
                    "level": 2,
                    "reading_order": 2
                },
                {
                    "id": "p1.4",
                    "order": 4,
                    "type": "text",
                    "bbox": {
                        "l": 30.24,
                        "t": 88.56,
                        "r": 36,
                        "b": 73.2
                    },
                    "text": "へーっ",
                    "attrs": {
                        "block_label": "number"
                    },
                    "reading_order": 3
                },
                {
                    "id": "p1.5",
                    "order": 5,
                    "type": "text",
                    "bbox": {
                        "l": 65.52,
                        "t": 628.08,
                        "r": 324.48,
                        "b": 454.8
                    },
                    "text": "THOSE PRESENT:\nDoug Holder, Chairman\nRobert Spencer, Vice Chairman\nCarlos Beruff, Secretary\nJesse Biter, Commissioner\nKristin Incrocci, Commissioner\nJeff Jackson, Commissioner\nFredrick J. Piccolo, President, Chief Executive Officer\nC. Dan Bailey, Jr., Airport Counsel\nAnita Eldridge, Sr. VP Finance & Administration\nKent Bontrager, Sr. VP Engineering & Facilities\nMark Stuckey, Sr. VP, COS\nKaren Garofalo, Executive Assistant – SMAA\nDori Guzman, Executive Assistant – SMAA",
                    "reading_order": 4
                },
                {
                    "id": "p1.6",
                    "order": 6,
                    "type": "text",
                    "bbox": {
                        "l": 84,
                        "t": 443.52,
                        "r": 170.16,
                        "b": 431.28
                    },
                    "text": "1. Call to Order",
                    "reading_order": 5
                },
                {
                    "id": "p1.7",
                    "order": 7,
                    "type": "text",
                    "bbox": {
                        "l": 65.76,
                        "t": 431.76,
                        "r": 476.4,
                        "b": 417.84
                    },
                    "text": "Vice Chairman Spencer called the budget workshop meeting to order at 11:05 a.m.",
                    "reading_order": 6
                },
                {
                    "id": "p1.8",
                    "order": 8,
                    "type": "text",
                    "bbox": {
                        "l": 82.32,
                        "t": 407.04,
                        "r": 470.4,
                        "b": 394.56
                    },
                    "text": "2. Presentation of Fiscal Year 2022 Sarasota Manatee Airport Authority Budget",
                    "reading_order": 7
                },
                {
                    "id": "p1.9",
                    "order": 9,
                    "type": "text",
                    "bbox": {
                        "l": 64.8,
                        "t": 400.8,
                        "r": 538.8,
                        "b": 307.44
                    },
                    "text": "Mr. Piccolo presented the FY 2022 proposed budget and gave an overview of significant items through a PowerPoint presentation. He noted that last year's budget workshop included discussion regarding how much money needed to be cut from the budget, how many positions would be frozen, if layoffs were needed, how much revenue would be lost. The 2021 budget included a deficit, with plans to backfill with CARES (Coronavirus Aid, Relief, and Economic Security) funds if needed. Mr. Piccolo was pleased to note FY 2021 was very different than anticipated.",
                    "reading_order": 8
                },
                {
                    "id": "p1.10",
                    "order": 10,
                    "type": "text",
                    "bbox": {
                        "l": 64.8,
                        "t": 296.64,
                        "r": 539.04,
                        "b": 246
                    },
                    "text": "There are now six signatory carriers, all with agreements through 2024: American, Delta, JetBlue, and United. Allegiant and Southwest were added in 2021. Total revenue contribution to airline rates for FY 2022 is anticipated to increase by $6,883,930 ($918,070 for FY 2021 v. $7,802,000 for FY 2022).",
                    "reading_order": 9
                },
                {
                    "id": "p1.11",
                    "order": 11,
                    "type": "text",
                    "bbox": {
                        "l": 65.28,
                        "t": 235.44,
                        "r": 538.8,
                        "b": 196.32
                    },
                    "text": "Airport Net Revenue for FY 2021 was projected to be a deficit of $1,373,480, with CARES funds budgeted to cover this deficit. FY 2021 ends on September 30, 2021, so final figures are not known, but it is likely there will be no deficit, and a strong possibility no CARES funds will be utilized.",
                    "reading_order": 10
                },
                {
                    "id": "p1.12",
                    "order": 12,
                    "type": "text",
                    "bbox": {
                        "l": 65.76,
                        "t": 186.24,
                        "r": 538.8,
                        "b": 172.32
                    },
                    "text": "Review of significant revenue changes in FY 2022, as compared to FY 2021, included the following:",
                    "reading_order": 11
                },
                {
                    "id": "p1.13",
                    "order": 13,
                    "type": "table",
                    "bbox": {
                        "l": 71.04,
                        "t": 162.24,
                        "r": 344.16,
                        "b": 73.92
                    },
                    "text": "",
                    "attrs": {
                        "block_label": "table",
                        "n_rows": 7,
                        "n_cols": 5,
                        "integrity": {
                            "cells_checked": 21,
                            "cells_flagged": 0
                        }
                    },
                    "children": [
                        {
                            "id": "p1.13.1",
                            "order": 14,
                            "type": "table_cell",
                            "bbox": {
                                "l": 73.37,
                                "t": 159.0036,
                                "r": 152.306264,
                                "b": 149.56859999999995
                            },
                            "text": "Total Airline Fees",
                            "attrs": {
                                "row": 0,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "column_header": true,
                                "header_source": "heuristic"
                            },
                            "reading_order": 0
                        },
                        {
                            "id": "p1.13.2",
                            "order": 15,
                            "type": "table_cell",
                            "bbox": {
                                "l": 125.664,
                                "t": 162.24,
                                "r": 180.288,
                                "b": 149.6229
                            },
                            "text": "+",
                            "attrs": {
                                "row": 0,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1,
                                "column_header": true,
                                "header_source": "heuristic"
                            },
                            "reading_order": 1
                        },
                        {
                            "id": "p1.13.3",
                            "order": 16,
                            "type": "table_cell",
                            "bbox": {
                                "l": 227.9,
                                "t": 159.2536,
                                "r": 268.96316,
                                "b": 149.81859999999995
                            },
                            "text": "$621,626",
                            "attrs": {
                                "row": 0,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "column_header": true,
                                "header_source": "heuristic"
                            },
                            "reading_order": 2
                        },
                        {
                            "id": "p1.13.4",
                            "order": 17,
                            "type": "table_cell",
                            "bbox": {
                                "l": 234.912,
                                "t": 162.24,
                                "r": 289.536,
                                "b": 149.6229
                            },
                            "text": "+",
                            "attrs": {
                                "row": 0,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1,
                                "column_header": true,
                                "header_source": "heuristic"
                            },
                            "reading_order": 3
                        },
                        {
                            "id": "p1.13.5",
                            "order": 18,
                            "type": "table_cell",
                            "bbox": {
                                "l": 323.46,
                                "t": 159.2536,
                                "r": 341.310357,
                                "b": 149.81859999999995
                            },
                            "text": "12%",
                            "attrs": {
                                "row": 0,
                                "col": 4,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "column_header": true,
                                "header_source": "heuristic"
                            },
                            "reading_order": 4
                        },
                        {
                            "id": "p1.13.6",
                            "order": 19,
                            "type": "table_cell",
                            "bbox": {
                                "l": 73.93,
                                "t": 147.0036,
                                "r": 171.16308,
                                "b": 137.56859999999995
                            },
                            "text": "Non-Airline Revenue",
                            "attrs": {
                                "row": 1,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 5
                        },
                        {
                            "id": "p1.13.7",
                            "order": 20,
                            "type": "table_cell",
                            "bbox": {
                                "l": 125.664,
                                "t": 149.6229,
                                "r": 180.288,
                                "b": 137.0057
                            },
                            "text": "+",
                            "attrs": {
                                "row": 1,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 6
                        },
                        {
                            "id": "p1.13.8",
                            "order": 21,
                            "type": "table_cell",
                            "bbox": {
                                "l": 214.22,
                                "t": 147.0036,
                                "r": 268.9736,
                                "b": 137.56859999999995
                            },
                            "text": "$15,637,493",
                            "attrs": {
                                "row": 1,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 7
                        },
                        {
                            "id": "p1.13.9",
                            "order": 22,
                            "type": "table_cell",
                            "bbox": {
                                "l": 234.912,
                                "t": 149.6229,
                                "r": 289.536,
                                "b": 137.0057
                            },
                            "text": "+",
                            "attrs": {
                                "row": 1,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 8
                        },
                        {
                            "id": "p1.13.10",
                            "order": 23,
                            "type": "table_cell",
                            "bbox": {
                                "l": 316.96,
                                "t": 147.0036,
                                "r": 340.961157,
                                "b": 137.56859999999995
                            },
                            "text": "238%",
                            "attrs": {
                                "row": 1,
                                "col": 4,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 9
                        },
                        {
                            "id": "p1.13.11",
                            "order": 24,
                            "type": "table_cell",
                            "bbox": {
                                "l": 73.92,
                                "t": 134.5236,
                                "r": 170.44308,
                                "b": 125.08860000000004
                            },
                            "text": "Rental Car Revenue",
                            "attrs": {
                                "row": 2,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 10
                        },
                        {
                            "id": "p1.13.12",
                            "order": 25,
                            "type": "table_cell",
                            "bbox": {
                                "l": 125.664,
                                "t": 137.0057,
                                "r": 180.288,
                                "b": 124.3886
                            },
                            "text": "+",
                            "attrs": {
                                "row": 2,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 11
                        },
                        {
                            "id": "p1.13.13",
                            "order": 26,
                            "type": "table_cell",
                            "bbox": {
                                "l": 219.5,
                                "t": 134.7636,
                                "r": 268.97102,
                                "b": 125.32860000000005
                            },
                            "text": "$8,945,000",
                            "attrs": {
                                "row": 2,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 12
                        },
                        {
                            "id": "p1.13.14",
                            "order": 27,
                            "type": "table_cell",
                            "bbox": {
                                "l": 234.912,
                                "t": 137.0057,
                                "r": 289.536,
                                "b": 124.3886
                            },
                            "text": "+",
                            "attrs": {
                                "row": 2,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 13
                        },
                        {
                            "id": "p1.13.15",
                            "order": 28,
                            "type": "table_cell",
                            "bbox": {
                                "l": 317.18,
                                "t": 134.7636,
                                "r": 340.941842,
                                "b": 125.32860000000005
                            },
                            "text": "613%",
                            "attrs": {
                                "row": 2,
                                "col": 4,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 14
                        },
                        {
                            "id": "p1.13.16",
                            "order": 29,
                            "type": "table_cell",
                            "bbox": {
                                "l": 73.93,
                                "t": 122.28359999999998,
                                "r": 154.36308,
                                "b": 112.84860000000003
                            },
                            "text": "Parking Revenue",
                            "attrs": {
                                "row": 3,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 15
                        },
                        {
                            "id": "p1.13.17",
                            "order": 30,
                            "type": "table_cell",
                            "bbox": {
                                "l": 125.664,
                                "t": 124.3886,
                                "r": 180.288,
                                "b": 111.7714
                            },
                            "text": "+",
                            "attrs": {
                                "row": 3,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 16
                        },
                        {
                            "id": "p1.13.18",
                            "order": 31,
                            "type": "table_cell",
                            "bbox": {
                                "l": 219.5,
                                "t": 122.52359999999999,
                                "r": 268.97102,
                                "b": 113.08860000000004
                            },
                            "text": "$5,220,000",
                            "attrs": {
                                "row": 3,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 17
                        },
                        {
                            "id": "p1.13.19",
                            "order": 32,
                            "type": "table_cell",
                            "bbox": {
                                "l": 234.912,
                                "t": 124.3886,
                                "r": 289.536,
                                "b": 111.7714
                            },
                            "text": "+",
                            "attrs": {
                                "row": 3,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 18
                        },
                        {
                            "id": "p1.13.20",
                            "order": 33,
                            "type": "table_cell",
                            "bbox": {
                                "l": 317.18,
                                "t": 122.28359999999998,
                                "r": 340.941842,
                                "b": 112.84860000000003
                            },
                            "text": "607%",
                            "attrs": {
                                "row": 3,
                                "col": 4,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 19
                        },
                        {
                            "id": "p1.13.21",
                            "order": 34,
                            "type": "table_cell",
                            "bbox": {
                                "l": 73.93,
                                "t": 110.04359999999997,
                                "r": 166.5056,
                                "b": 100.60860000000002
                            },
                            "text": "Non-Aviation Bldgs.",
                            "attrs": {
                                "row": 4,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 20
                        },
                        {
                            "id": "p1.13.22",
                            "order": 35,
                            "type": "table_cell",
                            "bbox": {
                                "l": 125.664,
                                "t": 111.7714,
                                "r": 180.288,
                                "b": 99.1543
                            },
                            "text": "+",
                            "attrs": {
                                "row": 4,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 21
                        },
                        {
                            "id": "p1.13.23",
                            "order": 36,
                            "type": "table_cell",
                            "bbox": {
                                "l": 227.66,
                                "t": 110.28359999999998,
                                "r": 268.96592,
                                "b": 100.84860000000003
                            },
                            "text": "$564,674",
                            "attrs": {
                                "row": 4,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 22
                        },
                        {
                            "id": "p1.13.24",
                            "order": 37,
                            "type": "table_cell",
                            "bbox": {
                                "l": 234.912,
                                "t": 111.7714,
                                "r": 289.536,
                                "b": 99.1543
                            },
                            "text": "+",
                            "attrs": {
                                "row": 4,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 23
                        },
                        {
                            "id": "p1.13.25",
                            "order": 38,
                            "type": "table_cell",
                            "bbox": {
                                "l": 322.48,
                                "t": 110.28359999999998,
                                "r": 340.955615,
                                "b": 100.84860000000003
                            },
                            "text": "20%",
                            "attrs": {
                                "row": 4,
                                "col": 4,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 24
                        },
                        {
                            "id": "p1.13.26",
                            "order": 39,
                            "type": "table_cell",
                            "bbox": {
                                "l": 73.77,
                                "t": 97.80359999999996,
                                "r": 160.58104,
                                "b": 88.36860000000001
                            },
                            "text": "Concessions, Adv.",
                            "attrs": {
                                "row": 5,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 25
                        },
                        {
                            "id": "p1.13.27",
                            "order": 40,
                            "type": "table_cell",
                            "bbox": {
                                "l": 125.664,
                                "t": 99.1543,
                                "r": 180.288,
                                "b": 86.5371
                            },
                            "text": "+",
                            "attrs": {
                                "row": 5,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 26
                        },
                        {
                            "id": "p1.13.28",
                            "order": 41,
                            "type": "table_cell",
                            "bbox": {
                                "l": 219.5,
                                "t": 98.04359999999997,
                                "r": 268.97102,
                                "b": 88.60860000000002
                            },
                            "text": "$2,226,900",
                            "attrs": {
                                "row": 5,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 27
                        },
                        {
                            "id": "p1.13.29",
                            "order": 42,
                            "type": "table_cell",
                            "bbox": {
                                "l": 234.912,
                                "t": 99.1543,
                                "r": 289.536,
                                "b": 86.5371
                            },
                            "text": "+",
                            "attrs": {
                                "row": 5,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 28
                        },
                        {
                            "id": "p1.13.30",
                            "order": 43,
                            "type": "table_cell",
                            "bbox": {
                                "l": 317.18,
                                "t": 97.80359999999996,
                                "r": 340.941842,
                                "b": 88.36860000000001
                            },
                            "text": "610%",
                            "attrs": {
                                "row": 5,
                                "col": 4,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 29
                        },
                        {
                            "id": "p1.13.31",
                            "order": 44,
                            "type": "table_cell",
                            "bbox": {
                                "l": 73.88,
                                "t": 85.56359999999995,
                                "r": 150.65958,
                                "b": 76.1286
                            },
                            "text": "Interest Earnings",
                            "attrs": {
                                "row": 6,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 30
                        },
                        {
                            "id": "p1.13.32",
                            "order": 45,
                            "type": "table_cell",
                            "bbox": {
                                "l": 125.664,
                                "t": 86.5371,
                                "r": 180.288,
                                "b": 73.92
                            },
                            "text": "-",
                            "attrs": {
                                "row": 6,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 31
                        },
                        {
                            "id": "p1.13.33",
                            "order": 46,
                            "type": "table_cell",
                            "bbox": {
                                "l": 226.62,
                                "t": 85.56359999999995,
                                "r": 267.73008,
                                "b": 76.1286
                            },
                            "text": "($80,000)",
                            "attrs": {
                                "row": 6,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 32
                        },
                        {
                            "id": "p1.13.34",
                            "order": 47,
                            "type": "table_cell",
                            "bbox": {
                                "l": 234.912,
                                "t": 86.5371,
                                "r": 289.536,
                                "b": 73.92
                            },
                            "text": "-",
                            "attrs": {
                                "row": 6,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 33
                        },
                        {
                            "id": "p1.13.35",
                            "order": 48,
                            "type": "table_cell",
                            "bbox": {
                                "l": 315.91,
                                "t": 85.56359999999995,
                                "r": 339.704232,
                                "b": 76.1286
                            },
                            "text": "(23%)",
                            "attrs": {
                                "row": 6,
                                "col": 4,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 34
                        }
                    ],
                    "reading_order": 12
                }
            ]
        },
        {
            "document_id": 10371,
            "page": 2,
            "width": 612,
            "height": 792,
            "rotation": 0,
            "pipeline_version": "paddleocr-vl-1.6+paul-48",
            "width_pt": 612,
            "height_pt": 792,
            "engine": "paddleocr_vl",
            "source_run_id": 10482,
            "item_count": 57,
            "counts_by_type": {
                "header": 1,
                "table": 2,
                "table_cell": 49,
                "text": 5
            },
            "build_ms": 10,
            "items": [
                {
                    "id": "p2.1",
                    "order": 1,
                    "type": "header",
                    "bbox": {
                        "l": 72.4893,
                        "t": 748.8217,
                        "r": 192.5126,
                        "b": 712.0843
                    },
                    "text": "SMAA Budget Workshop\nAugust 23, 2021\nPage 2",
                    "attrs": {
                        "block_label": "header"
                    },
                    "level": 2,
                    "reading_order": 0
                },
                {
                    "id": "p2.2",
                    "order": 2,
                    "type": "table",
                    "bbox": {
                        "l": 77.2427,
                        "t": 675.5082,
                        "r": 442.590357,
                        "b": 623.8193
                    },
                    "text": "",
                    "attrs": {
                        "block_label": "table",
                        "n_rows": 4,
                        "n_cols": 5,
                        "integrity": {
                            "cells_checked": 13,
                            "cells_flagged": 1,
                            "flags": [
                                {
                                    "row": 3,
                                    "col": 2,
                                    "coverage": 0,
                                    "text": "0"
                                }
                            ]
                        }
                    },
                    "children": [
                        {
                            "id": "p2.2.1",
                            "order": 3,
                            "type": "table_cell",
                            "bbox": {
                                "l": 80.1,
                                "t": 675.5082,
                                "r": 257.80519,
                                "b": 666.3507
                            },
                            "text": "Total Projected Non-Airline Revenues",
                            "attrs": {
                                "row": 0,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "column_header": true,
                                "header_source": "heuristic"
                            },
                            "reading_order": 0
                        },
                        {
                            "id": "p2.2.2",
                            "order": 4,
                            "type": "table_cell",
                            "bbox": {
                                "l": 149.732,
                                "t": 674.3928,
                                "r": 222.2213,
                                "b": 661.7494
                            },
                            "text": "+",
                            "attrs": {
                                "row": 0,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1,
                                "column_header": true,
                                "header_source": "heuristic"
                            },
                            "reading_order": 1
                        },
                        {
                            "id": "p2.2.3",
                            "order": 5,
                            "type": "table_cell",
                            "bbox": {
                                "l": 320.06,
                                "t": 675.5082,
                                "r": 375.0446,
                                "b": 666.3507
                            },
                            "text": "$22,345,400",
                            "attrs": {
                                "row": 0,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "column_header": true,
                                "header_source": "heuristic"
                            },
                            "reading_order": 2
                        },
                        {
                            "id": "p2.2.4",
                            "order": 6,
                            "type": "table_cell",
                            "bbox": {
                                "l": 294.7107,
                                "t": 674.3928,
                                "r": 367.2,
                                "b": 661.7494
                            },
                            "text": "+",
                            "attrs": {
                                "row": 0,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1,
                                "column_header": true,
                                "header_source": "heuristic"
                            },
                            "reading_order": 3
                        },
                        {
                            "id": "p2.2.5",
                            "order": 7,
                            "type": "table_cell",
                            "bbox": {
                                "l": 418.72,
                                "t": 675.2682,
                                "r": 442.236151,
                                "b": 666.1107
                            },
                            "text": "221%",
                            "attrs": {
                                "row": 0,
                                "col": 4,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "column_header": true,
                                "header_source": "heuristic"
                            },
                            "reading_order": 4
                        },
                        {
                            "id": "p2.2.6",
                            "order": 8,
                            "type": "table_cell",
                            "bbox": {
                                "l": 80.1,
                                "t": 663.2682,
                                "r": 234.28702,
                                "b": 654.1107
                            },
                            "text": "Total Projected Airline Revenues",
                            "attrs": {
                                "row": 1,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 5
                        },
                        {
                            "id": "p2.2.7",
                            "order": 9,
                            "type": "table_cell",
                            "bbox": {
                                "l": 149.732,
                                "t": 661.7494,
                                "r": 222.2213,
                                "b": 649.106
                            },
                            "text": "+",
                            "attrs": {
                                "row": 1,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 6
                        },
                        {
                            "id": "p2.2.8",
                            "order": 10,
                            "type": "table_cell",
                            "bbox": {
                                "l": 320.06,
                                "t": 663.0282,
                                "r": 375.0446,
                                "b": 653.8706999999999
                            },
                            "text": "$10,172,734",
                            "attrs": {
                                "row": 1,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 7
                        },
                        {
                            "id": "p2.2.9",
                            "order": 11,
                            "type": "table_cell",
                            "bbox": {
                                "l": 294.7107,
                                "t": 661.7494,
                                "r": 367.2,
                                "b": 649.106
                            },
                            "text": "+",
                            "attrs": {
                                "row": 1,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 8
                        },
                        {
                            "id": "p2.2.10",
                            "order": 12,
                            "type": "table_cell",
                            "bbox": {
                                "l": 424.74,
                                "t": 663.0282,
                                "r": 442.590357,
                                "b": 653.8706999999999
                            },
                            "text": "12%",
                            "attrs": {
                                "row": 1,
                                "col": 4,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 9
                        },
                        {
                            "id": "p2.2.11",
                            "order": 13,
                            "type": "table_cell",
                            "bbox": {
                                "l": 80.1,
                                "t": 651.0282,
                                "r": 293.56144,
                                "b": 641.8150999999999
                            },
                            "text": "Total Projected Operating & Airline Revenue",
                            "attrs": {
                                "row": 2,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 10
                        },
                        {
                            "id": "p2.2.12",
                            "order": 14,
                            "type": "table_cell",
                            "bbox": {
                                "l": 149.732,
                                "t": 649.106,
                                "r": 222.2213,
                                "b": 636.4627
                            },
                            "text": "+",
                            "attrs": {
                                "row": 2,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 11
                        },
                        {
                            "id": "p2.2.13",
                            "order": 15,
                            "type": "table_cell",
                            "bbox": {
                                "l": 320.06,
                                "t": 650.7882,
                                "r": 375.0446,
                                "b": 641.6306999999999
                            },
                            "text": "$32,518,134",
                            "attrs": {
                                "row": 2,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 12
                        },
                        {
                            "id": "p2.2.14",
                            "order": 16,
                            "type": "table_cell",
                            "bbox": {
                                "l": 294.7107,
                                "t": 649.106,
                                "r": 367.2,
                                "b": 636.4627
                            },
                            "text": "+",
                            "attrs": {
                                "row": 2,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 13
                        },
                        {
                            "id": "p2.2.15",
                            "order": 17,
                            "type": "table_cell",
                            "bbox": {
                                "l": 418.44,
                                "t": 650.7882,
                                "r": 442.198899,
                                "b": 641.6306999999999
                            },
                            "text": "507%",
                            "attrs": {
                                "row": 2,
                                "col": 4,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 14
                        },
                        {
                            "id": "p2.2.16",
                            "order": 18,
                            "type": "table_cell",
                            "bbox": {
                                "l": 79.86,
                                "t": 638.5581999999999,
                                "r": 219.307837,
                                "b": 629.4006999999999
                            },
                            "text": "Total CARES Funds Budgeted",
                            "attrs": {
                                "row": 3,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 15
                        },
                        {
                            "id": "p2.2.17",
                            "order": 19,
                            "type": "table_cell",
                            "bbox": {
                                "l": 369.48,
                                "t": 638.3181999999999,
                                "r": 374.9844,
                                "b": 629.1606999999999
                            },
                            "text": "0",
                            "attrs": {
                                "row": 3,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 2,
                                "bbox_refit": true
                            },
                            "reading_order": 16
                        },
                        {
                            "id": "p2.2.18",
                            "order": 20,
                            "type": "table_cell",
                            "bbox": {
                                "l": 294.7107,
                                "t": 636.4627,
                                "r": 367.2,
                                "b": 623.8193
                            },
                            "text": "0",
                            "attrs": {
                                "row": 3,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 17
                        },
                        {
                            "id": "p2.2.19",
                            "order": 21,
                            "type": "table_cell",
                            "bbox": {
                                "l": 411.67,
                                "t": 638.5581999999999,
                                "r": 440.747615,
                                "b": 629.4006999999999
                            },
                            "text": "(100%)",
                            "attrs": {
                                "row": 3,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 18
                        }
                    ],
                    "reading_order": 1
                },
                {
                    "id": "p2.3",
                    "order": 22,
                    "type": "text",
                    "bbox": {
                        "l": 71.0633,
                        "t": 612.8458,
                        "r": 539.986,
                        "b": 576.347
                    },
                    "text": "Mr. Piccolo noted it was important to acknowledge these figures are somewhat skewed, as they are compared to the FY 2021 budget, which was based on the assumption revenues would be down considerably due to COVID-19.",
                    "reading_order": 2
                },
                {
                    "id": "p2.4",
                    "order": 23,
                    "type": "text",
                    "bbox": {
                        "l": 71.0633,
                        "t": 575.8699,
                        "r": 539.273,
                        "b": 550.106
                    },
                    "text": "Mr. Piccolo noted that with increased activity and growth come addition expenses. A review of major expense changes in the FY 2022 budget include:",
                    "reading_order": 3
                },
                {
                    "id": "p2.5",
                    "order": 24,
                    "type": "table",
                    "bbox": {
                        "l": 76.0544,
                        "t": 541.041,
                        "r": 347.550357,
                        "b": 464.9422
                    },
                    "text": "",
                    "attrs": {
                        "block_label": "table",
                        "n_rows": 6,
                        "n_cols": 5,
                        "integrity": {
                            "cells_checked": 18,
                            "cells_flagged": 0
                        }
                    },
                    "children": [
                        {
                            "id": "p2.5.1",
                            "order": 25,
                            "type": "table_cell",
                            "bbox": {
                                "l": 79.78,
                                "t": 540.3881999999999,
                                "r": 186.655916,
                                "b": 531.2307
                            },
                            "text": "Overall Operating Exp",
                            "attrs": {
                                "row": 0,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "column_header": true,
                                "header_source": "heuristic"
                            },
                            "reading_order": 0
                        },
                        {
                            "id": "p2.5.2",
                            "order": 26,
                            "type": "table_cell",
                            "bbox": {
                                "l": 130.1956,
                                "t": 541.041,
                                "r": 184.3368,
                                "b": 528.3579
                            },
                            "text": "+",
                            "attrs": {
                                "row": 0,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1,
                                "column_header": true,
                                "header_source": "heuristic"
                            },
                            "reading_order": 1
                        },
                        {
                            "id": "p2.5.3",
                            "order": 27,
                            "type": "table_cell",
                            "bbox": {
                                "l": 225.98,
                                "t": 540.3881999999999,
                                "r": 275.44832,
                                "b": 531.2307
                            },
                            "text": "$5,026,123",
                            "attrs": {
                                "row": 0,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "column_header": true,
                                "header_source": "heuristic"
                            },
                            "reading_order": 2
                        },
                        {
                            "id": "p2.5.4",
                            "order": 28,
                            "type": "table_cell",
                            "bbox": {
                                "l": 238.478,
                                "t": 541.041,
                                "r": 292.6192,
                                "b": 528.3579
                            },
                            "text": "+",
                            "attrs": {
                                "row": 0,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1,
                                "column_header": true,
                                "header_source": "heuristic"
                            },
                            "reading_order": 3
                        },
                        {
                            "id": "p2.5.5",
                            "order": 29,
                            "type": "table_cell",
                            "bbox": {
                                "l": 328.96,
                                "t": 540.1482,
                                "r": 347.192502,
                                "b": 530.9907
                            },
                            "text": "25%",
                            "attrs": {
                                "row": 0,
                                "col": 4,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "column_header": true,
                                "header_source": "heuristic"
                            },
                            "reading_order": 4
                        },
                        {
                            "id": "p2.5.6",
                            "order": 30,
                            "type": "table_cell",
                            "bbox": {
                                "l": 79.93,
                                "t": 528.1482,
                                "r": 111.14668,
                                "b": 518.9907
                            },
                            "text": "Utilities",
                            "attrs": {
                                "row": 1,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 5
                        },
                        {
                            "id": "p2.5.7",
                            "order": 31,
                            "type": "table_cell",
                            "bbox": {
                                "l": 130.1956,
                                "t": 528.3579,
                                "r": 184.3368,
                                "b": 515.6747
                            },
                            "text": "+",
                            "attrs": {
                                "row": 1,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 6
                        },
                        {
                            "id": "p2.5.8",
                            "order": 32,
                            "type": "table_cell",
                            "bbox": {
                                "l": 234.14,
                                "t": 527.9082,
                                "r": 275.43686,
                                "b": 518.7506999999999
                            },
                            "text": "$184,000",
                            "attrs": {
                                "row": 1,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 7
                        },
                        {
                            "id": "p2.5.9",
                            "order": 33,
                            "type": "table_cell",
                            "bbox": {
                                "l": 238.478,
                                "t": 528.3579,
                                "r": 292.6192,
                                "b": 515.6747
                            },
                            "text": "+",
                            "attrs": {
                                "row": 1,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 8
                        },
                        {
                            "id": "p2.5.10",
                            "order": 34,
                            "type": "table_cell",
                            "bbox": {
                                "l": 328.96,
                                "t": 527.9082,
                                "r": 347.192502,
                                "b": 518.7506999999999
                            },
                            "text": "25%",
                            "attrs": {
                                "row": 1,
                                "col": 4,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 9
                        },
                        {
                            "id": "p2.5.11",
                            "order": 35,
                            "type": "table_cell",
                            "bbox": {
                                "l": 79.94,
                                "t": 515.6782,
                                "r": 125.42852,
                                "b": 506.5207
                            },
                            "text": "Personnel",
                            "attrs": {
                                "row": 2,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 10
                        },
                        {
                            "id": "p2.5.12",
                            "order": 36,
                            "type": "table_cell",
                            "bbox": {
                                "l": 130.1956,
                                "t": 515.6747,
                                "r": 184.3368,
                                "b": 502.9916
                            },
                            "text": "+",
                            "attrs": {
                                "row": 2,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 11
                        },
                        {
                            "id": "p2.5.13",
                            "order": 37,
                            "type": "table_cell",
                            "bbox": {
                                "l": 225.74,
                                "t": 515.9082,
                                "r": 275.20832,
                                "b": 506.75069999999994
                            },
                            "text": "$3,070,658",
                            "attrs": {
                                "row": 2,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 12
                        },
                        {
                            "id": "p2.5.14",
                            "order": 38,
                            "type": "table_cell",
                            "bbox": {
                                "l": 238.478,
                                "t": 515.6747,
                                "r": 292.6192,
                                "b": 502.9916
                            },
                            "text": "+",
                            "attrs": {
                                "row": 2,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 13
                        },
                        {
                            "id": "p2.5.15",
                            "order": 39,
                            "type": "table_cell",
                            "bbox": {
                                "l": 328.72,
                                "t": 515.6782,
                                "r": 346.952502,
                                "b": 506.5207
                            },
                            "text": "24%",
                            "attrs": {
                                "row": 2,
                                "col": 4,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 14
                        },
                        {
                            "id": "p2.5.16",
                            "order": 40,
                            "type": "table_cell",
                            "bbox": {
                                "l": 79.78,
                                "t": 503.67819999999995,
                                "r": 132.877017,
                                "b": 494.5207
                            },
                            "text": "Operations",
                            "attrs": {
                                "row": 3,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 15
                        },
                        {
                            "id": "p2.5.17",
                            "order": 41,
                            "type": "table_cell",
                            "bbox": {
                                "l": 130.1956,
                                "t": 502.9916,
                                "r": 184.3368,
                                "b": 490.3085
                            },
                            "text": "+",
                            "attrs": {
                                "row": 3,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 16
                        },
                        {
                            "id": "p2.5.18",
                            "order": 42,
                            "type": "table_cell",
                            "bbox": {
                                "l": 234.14,
                                "t": 503.42819999999995,
                                "r": 273.2747,
                                "b": 494.2707
                            },
                            "text": "$270,801",
                            "attrs": {
                                "row": 3,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 17
                        },
                        {
                            "id": "p2.5.19",
                            "order": 43,
                            "type": "table_cell",
                            "bbox": {
                                "l": 238.478,
                                "t": 502.9916,
                                "r": 292.6192,
                                "b": 490.3085
                            },
                            "text": "+",
                            "attrs": {
                                "row": 3,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 18
                        },
                        {
                            "id": "p2.5.20",
                            "order": 44,
                            "type": "table_cell",
                            "bbox": {
                                "l": 329.7,
                                "t": 503.18819999999994,
                                "r": 347.550357,
                                "b": 494.03069999999997
                            },
                            "text": "10%",
                            "attrs": {
                                "row": 3,
                                "col": 4,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 19
                        },
                        {
                            "id": "p2.5.21",
                            "order": 45,
                            "type": "table_cell",
                            "bbox": {
                                "l": 79.45,
                                "t": 491.18819999999994,
                                "r": 147.62338,
                                "b": 482.03069999999997
                            },
                            "text": "Administration",
                            "attrs": {
                                "row": 4,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 20
                        },
                        {
                            "id": "p2.5.22",
                            "order": 46,
                            "type": "table_cell",
                            "bbox": {
                                "l": 130.1956,
                                "t": 490.3085,
                                "r": 184.3368,
                                "b": 477.6253
                            },
                            "text": "+",
                            "attrs": {
                                "row": 4,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 21
                        },
                        {
                            "id": "p2.5.23",
                            "order": 47,
                            "type": "table_cell",
                            "bbox": {
                                "l": 233.9,
                                "t": 491.18819999999994,
                                "r": 273.5198,
                                "b": 482.03069999999997
                            },
                            "text": "$576,541",
                            "attrs": {
                                "row": 4,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 22
                        },
                        {
                            "id": "p2.5.24",
                            "order": 48,
                            "type": "table_cell",
                            "bbox": {
                                "l": 238.478,
                                "t": 490.3085,
                                "r": 292.6192,
                                "b": 477.6253
                            },
                            "text": "+",
                            "attrs": {
                                "row": 4,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 23
                        },
                        {
                            "id": "p2.5.25",
                            "order": 49,
                            "type": "table_cell",
                            "bbox": {
                                "l": 328.72,
                                "t": 491.18819999999994,
                                "r": 346.952502,
                                "b": 482.03069999999997
                            },
                            "text": "20%",
                            "attrs": {
                                "row": 4,
                                "col": 4,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 24
                        },
                        {
                            "id": "p2.5.26",
                            "order": 50,
                            "type": "table_cell",
                            "bbox": {
                                "l": 79.53,
                                "t": 478.9582,
                                "r": 170.833092,
                                "b": 469.80069999999995
                            },
                            "text": "Capital Equipment",
                            "attrs": {
                                "row": 5,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 25
                        },
                        {
                            "id": "p2.5.27",
                            "order": 51,
                            "type": "table_cell",
                            "bbox": {
                                "l": 130.1956,
                                "t": 477.6253,
                                "r": 184.3368,
                                "b": 464.9422
                            },
                            "text": "+",
                            "attrs": {
                                "row": 5,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 26
                        },
                        {
                            "id": "p2.5.28",
                            "order": 52,
                            "type": "table_cell",
                            "bbox": {
                                "l": 233.9,
                                "t": 478.7082,
                                "r": 273.27725,
                                "b": 469.55069999999995
                            },
                            "text": "$244,201",
                            "attrs": {
                                "row": 5,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 27
                        },
                        {
                            "id": "p2.5.29",
                            "order": 53,
                            "type": "table_cell",
                            "bbox": {
                                "l": 238.478,
                                "t": 477.6253,
                                "r": 292.6192,
                                "b": 464.9422
                            },
                            "text": "+",
                            "attrs": {
                                "row": 5,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1
                            },
                            "reading_order": 28
                        },
                        {
                            "id": "p2.5.30",
                            "order": 54,
                            "type": "table_cell",
                            "bbox": {
                                "l": 323.93,
                                "t": 478.7082,
                                "r": 347.326494,
                                "b": 469.55069999999995
                            },
                            "text": "100%",
                            "attrs": {
                                "row": 5,
                                "col": 4,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true
                            },
                            "reading_order": 29
                        }
                    ],
                    "reading_order": 4
                },
                {
                    "id": "p2.6",
                    "order": 55,
                    "type": "text",
                    "bbox": {
                        "l": 68.9243,
                        "t": 454.2072,
                        "r": 539.5107,
                        "b": 341.8482
                    },
                    "text": "Staffing increased by 26, for a total of 145 FTE. All but two are front line staff. The airport assumed nighttime janitorial services using six in-house personnel to ensure consistency and high quality. Mr. Piccolo noted there were major increases to health insurance, retirement contributions, property and liability insurance, and legal fees. Additional increases in the areas of information technology, janitorial supplies, and non-capital equipment due to replacement of police gear that has reached the end of its usefulness. This includes tasers and protective vests for our airport police officers. Capital equipment is up 100% to $277,209. Again, it's important to note zero dollars were budgeted in the COVID-impacted year of 2021. The current amount is below the 2019 budget amount of $319,816 for capital equipment.",
                    "reading_order": 5
                },
                {
                    "id": "p2.7",
                    "order": 56,
                    "type": "text",
                    "bbox": {
                        "l": 68.6866,
                        "t": 331.5904,
                        "r": 538.7977,
                        "b": 208.4964
                    },
                    "text": "Mr. Piccolo highlighted major revenue changes, which included an anticipated increase in signatory airline revenue of $2,725,910; and terminal building increase of $1,085,822, primarily due to increased concessions and advertising revenues. Due to tremendous increase in rental cars, parking, and ground transportation, terminal area revenues are projected to increase significantly to $10,074,516. After keeping parking rates down for a number of years, they will be adjusted by $1-2 per day. Over $4,000,000 in parking expansion has been completed, and another $4-5,000,000 in expansion is in the planning phase. Airfield revenues are projected to increase by $477,000 due to increases in airline fuel usage. With a $3,500,000 fuel farm expansion, the airport has a current capacity of nearly 300,000 gallons. When the expansion is complete fuel capacity will be nearly 400,000 gallons.",
                    "reading_order": 6
                },
                {
                    "id": "p2.8",
                    "order": 57,
                    "type": "text",
                    "bbox": {
                        "l": 68.4489,
                        "t": 197.5229,
                        "r": 538.3223,
                        "b": 73.9518
                    },
                    "text": "There are a total of 26 capital projects of various sizes and scope included in the budget, with an estimated cost of $73,587,541. Projects totaling $2,136,411 for information technology, operations, properties, and facilities are set for this year. There are two large engineering projects with an estimated cost of $71,451,000. They include the terminal expansion and quick turnaround rental car facility (QTA). These two projects are estimated at $50,000,000, with the final amounts likely to be higher. The QTA project will be funded 100% by RAC CFC funds. Continuing a conservative 'pay as you go' strategy, there are currently budget reserves of approximately $41,000,000. Management continues to work with FAA and FDOT leadership to see if additional funding can be secured to offset the cost of these major projects. Significant capital needs will benefit from approximately $15,000,000 in federal relief funds still to be received.",
                    "reading_order": 7
                }
            ]
        },
        {
            "document_id": 10371,
            "page": 3,
            "width": 612,
            "height": 792,
            "rotation": 0,
            "pipeline_version": "paddleocr-vl-1.6+paul-48",
            "width_pt": 612,
            "height_pt": 792,
            "engine": "paddleocr_vl",
            "source_run_id": 10482,
            "item_count": 23,
            "counts_by_type": {
                "figure": 1,
                "header": 1,
                "table": 1,
                "table_cell": 12,
                "text": 8
            },
            "build_ms": 8,
            "items": [
                {
                    "id": "p3.1",
                    "order": 1,
                    "type": "figure",
                    "bbox": {
                        "l": 16.914,
                        "t": 707.6633,
                        "r": 40.7365,
                        "b": 687.8335
                    },
                    "text": "",
                    "attrs": {
                        "role": "page_header",
                        "block_label": "header_image"
                    },
                    "reading_order": 0
                },
                {
                    "id": "p3.2",
                    "order": 2,
                    "type": "header",
                    "bbox": {
                        "l": 72.4204,
                        "t": 748.0398,
                        "r": 192.724,
                        "b": 710.7692
                    },
                    "text": "SMAA Budget Workshop\nAugust 23, 2021\nPage 3",
                    "attrs": {
                        "block_label": "header"
                    },
                    "level": 2,
                    "reading_order": 1
                },
                {
                    "id": "p3.3",
                    "order": 3,
                    "type": "text",
                    "bbox": {
                        "l": 71.7057,
                        "t": 697.629,
                        "r": 541.2472,
                        "b": 659.1638
                    },
                    "text": "Mr. Piccolo reviewed new terminal rental rates. Even with the projected increases, the airport continues to have to lowest unit cost of the region's competing airports and the lowest CPE by a significant margin. Rates for FY 2022 are as follows:",
                    "reading_order": 2
                },
                {
                    "id": "p3.4",
                    "order": 4,
                    "type": "table",
                    "bbox": {
                        "l": 76.232,
                        "t": 650.8018,
                        "r": 388.147146,
                        "b": 475.9167
                    },
                    "text": "",
                    "attrs": {
                        "block_label": "table",
                        "n_rows": 3,
                        "n_cols": 4,
                        "integrity": {
                            "cells_checked": 12,
                            "cells_flagged": 0
                        }
                    },
                    "children": [
                        {
                            "id": "p3.4.1",
                            "order": 5,
                            "type": "table_cell",
                            "bbox": {
                                "l": 79.61,
                                "t": 649.3236,
                                "r": 197.121293,
                                "b": 603.1686
                            },
                            "text": "TERMINAL RENTAL RATES:\nSarasota Bradenton Int'l\nTampa International\nSouthwest Florida Int'l",
                            "attrs": {
                                "row": 0,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "merged_continuation": true
                            },
                            "reading_order": 0
                        },
                        {
                            "id": "p3.4.2",
                            "order": 6,
                            "type": "table_cell",
                            "bbox": {
                                "l": 231.4,
                                "t": 649.3236,
                                "r": 266.79376,
                                "b": 602.6886000000001
                            },
                            "text": "FY 2021\n$ 61.67\n$ 206.79\n$ 92.08",
                            "attrs": {
                                "row": 0,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "merged_continuation": true
                            },
                            "reading_order": 1
                        },
                        {
                            "id": "p3.4.3",
                            "order": 7,
                            "type": "table_cell",
                            "bbox": {
                                "l": 285.65,
                                "t": 649.3236,
                                "r": 320.57116,
                                "b": 602.6886000000001
                            },
                            "text": "FY 2022\n$ 63.47\n$ 236.94\n$ 99.18",
                            "attrs": {
                                "row": 0,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "merged_continuation": true
                            },
                            "reading_order": 2
                        },
                        {
                            "id": "p3.4.4",
                            "order": 8,
                            "type": "table_cell",
                            "bbox": {
                                "l": 348.33,
                                "t": 649.3236,
                                "r": 388.147146,
                                "b": 602.9286
                            },
                            "text": "Change\n+ 2.9%\n+ 14.6%\n+ 7.0%",
                            "attrs": {
                                "row": 0,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "merged_continuation": true
                            },
                            "reading_order": 3
                        },
                        {
                            "id": "p3.4.5",
                            "order": 9,
                            "type": "table_cell",
                            "bbox": {
                                "l": 79.31,
                                "t": 587.8936,
                                "r": 177.1934,
                                "b": 541.7286
                            },
                            "text": "LANDING FEES:\nSarasota Bradenton Int'l\nTampa International\nSouthwest Florida Int'l",
                            "attrs": {
                                "row": 1,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "merged_continuation": true
                            },
                            "reading_order": 4
                        },
                        {
                            "id": "p3.4.6",
                            "order": 10,
                            "type": "table_cell",
                            "bbox": {
                                "l": 230.92,
                                "t": 587.8936,
                                "r": 266.32496,
                                "b": 541.4886
                            },
                            "text": "FY 2021\n$ 0.48\n$ 2.76\n$ 3.32",
                            "attrs": {
                                "row": 1,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "merged_continuation": true
                            },
                            "reading_order": 5
                        },
                        {
                            "id": "p3.4.7",
                            "order": 11,
                            "type": "table_cell",
                            "bbox": {
                                "l": 285.17,
                                "t": 587.8936,
                                "r": 320.09116,
                                "b": 541.4886
                            },
                            "text": "FY 2022\n$ 0.45\n$ 2.12\n$ 2.42",
                            "attrs": {
                                "row": 1,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "merged_continuation": true
                            },
                            "reading_order": 6
                        },
                        {
                            "id": "p3.4.8",
                            "order": 12,
                            "type": "table_cell",
                            "bbox": {
                                "l": 347.85,
                                "t": 587.8936,
                                "r": 387.495883,
                                "b": 541.4886
                            },
                            "text": "Change\n(5) %\n(27) %\n(23) %",
                            "attrs": {
                                "row": 1,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "merged_continuation": true
                            },
                            "reading_order": 7
                        },
                        {
                            "id": "p3.4.9",
                            "order": 13,
                            "type": "table_cell",
                            "bbox": {
                                "l": 78.89,
                                "t": 526.4436000000001,
                                "r": 199.912281,
                                "b": 480.28860000000003
                            },
                            "text": "COST PER ENPLANEMENT:\nSarasota Bradenton Int'l\nTampa International\nSouthwest Florida Int'l",
                            "attrs": {
                                "row": 2,
                                "col": 0,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "merged_continuation": true
                            },
                            "reading_order": 8
                        },
                        {
                            "id": "p3.4.10",
                            "order": 14,
                            "type": "table_cell",
                            "bbox": {
                                "l": 230.68,
                                "t": 526.4436000000001,
                                "r": 266.49216,
                                "b": 480.0586
                            },
                            "text": "FY 2021\n$ 10.70\n$ 11.48\n$ 10.15",
                            "attrs": {
                                "row": 2,
                                "col": 1,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "merged_continuation": true
                            },
                            "reading_order": 9
                        },
                        {
                            "id": "p3.4.11",
                            "order": 15,
                            "type": "table_cell",
                            "bbox": {
                                "l": 284.93,
                                "t": 526.4436000000001,
                                "r": 319.85116,
                                "b": 480.0586
                            },
                            "text": "FY 2022\n$ 5.02\n$ 9.99\n$ 7.31",
                            "attrs": {
                                "row": 2,
                                "col": 2,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "merged_continuation": true
                            },
                            "reading_order": 10
                        },
                        {
                            "id": "p3.4.12",
                            "order": 16,
                            "type": "table_cell",
                            "bbox": {
                                "l": 347.61,
                                "t": 526.4436000000001,
                                "r": 387.255883,
                                "b": 480.0586
                            },
                            "text": "Change\n(53.0) %\n(12.9) %\n(27.9) %",
                            "attrs": {
                                "row": 2,
                                "col": 3,
                                "rowspan": 1,
                                "colspan": 1,
                                "bbox_refit": true,
                                "merged_continuation": true
                            },
                            "reading_order": 11
                        }
                    ],
                    "reading_order": 3
                },
                {
                    "id": "p3.5",
                    "order": 17,
                    "type": "text",
                    "bbox": {
                        "l": 69.7999,
                        "t": 465.4045,
                        "r": 540.0561,
                        "b": 402.3312
                    },
                    "text": "Mr. Piccolo discussed funding for the supplemental marketing budget. Funding comes from Interest Earnings, eliminating any revenue diversion with the airlines since the funding is outside the signatory agreements. Total funding is $300,000. The airport has greatly increased its marketing reach through strategic partnerships with area convention and visitors' bureaus, IMG Academy, the Baltimore Orioles, the Pittsburgh Pirates, and various cultural organizations.",
                    "reading_order": 4
                },
                {
                    "id": "p3.6",
                    "order": 18,
                    "type": "text",
                    "bbox": {
                        "l": 69.7999,
                        "t": 392.2968,
                        "r": 539.1032,
                        "b": 353.5928
                    },
                    "text": "Mr. Piccolo reminded the board of the tremendous growth of the airport, comparing March 2018 when airport service consisted of six airlines and 12 non-stop destinations, versus August 2021 service offering ten airlines and 50 non-stop destinations.",
                    "reading_order": 5
                },
                {
                    "id": "p3.7",
                    "order": 19,
                    "type": "text",
                    "bbox": {
                        "l": 69.0852,
                        "t": 342.8416,
                        "r": 540.2943,
                        "b": 279.7683
                    },
                    "text": "Mr. Piccolo concluded the PowerPoint presentation and stated that the next step would be for the Board to approve at today's meeting, a Public Hearing for approval of the FY 2022 Budget at the September Regular Meeting. Staff will meet with the airlines on Thursday to review and discuss the Budget and keep the Board informed. He does not expect any issues and believes we will see more positive announcements going forward. Airport continues to be fiscally conservative.",
                    "reading_order": 6
                },
                {
                    "id": "p3.8",
                    "order": 20,
                    "type": "text",
                    "bbox": {
                        "l": 68.6088,
                        "t": 269.495,
                        "r": 540.0561,
                        "b": 206.6606
                    },
                    "text": "Commissioner Spencer inquired about rental car inventory. Mr. Piccolo stated rental car companies are bringing in additional cars due to increased demand. Rental car revenue was approximately $900,000 for the month of August, with anticipated annual revenue of approximately $10,000,000 versus $3-4,000,000 in previous years. The airport is working to increase capacity for rental car companies.",
                    "reading_order": 7
                },
                {
                    "id": "p3.9",
                    "order": 21,
                    "type": "text",
                    "bbox": {
                        "l": 68.847,
                        "t": 196.3873,
                        "r": 539.3414,
                        "b": 158.4
                    },
                    "text": "Commissioner Beruff inquired about occupancy rates inside the planes. Mr. Piccolo responded the rate is approximately 70%, and Mr. Stucky stated it takes about five months for the Authority to receive this information from the airlines.",
                    "reading_order": 8
                },
                {
                    "id": "p3.10",
                    "order": 22,
                    "type": "text",
                    "bbox": {
                        "l": 68.847,
                        "t": 148.1267,
                        "r": 539.1032,
                        "b": 121.6072
                    },
                    "text": "Commissioner Beruff also asked if the airport runway could accommodate any size aircraft, and Mr. Piccolo confirmed that, with a few limitations, any aircraft could land or take off.",
                    "reading_order": 9
                },
                {
                    "id": "p3.11",
                    "order": 23,
                    "type": "text",
                    "bbox": {
                        "l": 68.6088,
                        "t": 111.095,
                        "r": 539.1032,
                        "b": 60.6842
                    },
                    "text": "Commissioner Beruff inquired about the possibility of extending the runway another 500 feet to accommodate larger aircraft. Mr. Piccolo stated the runway was extended to its limit in the 1990s. He added that technology is evolving to allow larger aircraft to take off and land on shorter runways. He also mentioned the rapidly developing electric-charge aircraft.",
                    "reading_order": 10
                }
            ]
        },
        {
            "document_id": 10371,
            "page": 4,
            "width": 612,
            "height": 792,
            "rotation": 0,
            "pipeline_version": "paddleocr-vl-1.6+paul-48",
            "width_pt": 612,
            "height_pt": 792,
            "engine": "paddleocr_vl",
            "source_run_id": 10482,
            "item_count": 10,
            "counts_by_type": {
                "figure": 2,
                "header": 1,
                "text": 7
            },
            "build_ms": 2,
            "items": [
                {
                    "id": "p4.1",
                    "order": 1,
                    "type": "figure",
                    "bbox": {
                        "l": 13.6159,
                        "t": 709.2109,
                        "r": 39.4145,
                        "b": 685.0441
                    },
                    "text": "",
                    "attrs": {
                        "role": "page_header",
                        "block_label": "header_image"
                    },
                    "reading_order": 0
                },
                {
                    "id": "p4.2",
                    "order": 2,
                    "type": "header",
                    "bbox": {
                        "l": 70.2295,
                        "t": 747.2556,
                        "r": 192.0562,
                        "b": 709.6894
                    },
                    "text": "SMAA Budget Workshop\nAugust 23, 2021\nPage 4",
                    "attrs": {
                        "block_label": "header"
                    },
                    "level": 2,
                    "reading_order": 1
                },
                {
                    "id": "p4.3",
                    "order": 3,
                    "type": "text",
                    "bbox": {
                        "l": 69.9906,
                        "t": 697.0079,
                        "r": 541.2927,
                        "b": 645.3245
                    },
                    "text": "Commissioner Incrocci commented on the effects of the FAA Metroplex initiative, designed to move flights more safely and efficiently in the increasingly busy South-Central Florida corridor. She has heard of delays in takeoffs and landings at multiple airports. Mr. Piccolo stated all airports in the corridor are experiencing additional traffic.",
                    "reading_order": 2
                },
                {
                    "id": "p4.4",
                    "order": 4,
                    "type": "text",
                    "bbox": {
                        "l": 69.9906,
                        "t": 636.232,
                        "r": 452.9087,
                        "b": 621.397
                    },
                    "text": "Mr. Piccolo requested a closed session with the Board regarding security issues.",
                    "reading_order": 3
                },
                {
                    "id": "p4.5",
                    "order": 5,
                    "type": "text",
                    "bbox": {
                        "l": 70.2295,
                        "t": 611.826,
                        "r": 252.4918,
                        "b": 596.7517
                    },
                    "text": "The meeting adjourned at 11:54 a.m.",
                    "reading_order": 4
                },
                {
                    "id": "p4.6",
                    "order": 6,
                    "type": "figure",
                    "bbox": {
                        "l": 68.3185,
                        "t": 598.1873,
                        "r": 546.548,
                        "b": 447.6834
                    },
                    "text": "",
                    "attrs": {
                        "block_label": "image"
                    },
                    "children": [
                        {
                            "id": "p4.6.1",
                            "order": 7,
                            "type": "text",
                            "bbox": {
                                "l": 284.0234,
                                "t": 596.5124,
                                "r": 546.548,
                                "b": 516.5946
                            },
                            "text": "<table><tr><td><img src=\"imgs/img_in_image_box_17_16_1122_315.jpg\" alt=\"Image\"\" /></td></tr><tr><td>Doug Holder, Chairman</td></tr></table>",
                            "reading_order": 0
                        },
                        {
                            "id": "p4.6.2",
                            "order": 8,
                            "type": "text",
                            "bbox": {
                                "l": 69.7518,
                                "t": 526.1656,
                                "r": 404.178,
                                "b": 511.0912
                            },
                            "text": "$$ A t t e s t:\\quad\\big/\\quad/{\\quad}D o u g~H o l d e r,~C h a i r m a n $$",
                            "reading_order": 1
                        },
                        {
                            "id": "p4.6.3",
                            "order": 9,
                            "type": "text",
                            "bbox": {
                                "l": 112.0328,
                                "t": 505.3486,
                                "r": 278.0515,
                                "b": 460.6042
                            },
                            "text": "Approved:\nRobert Spencer\nVice Chairman, FOR\nDoua Holder Chairman",
                            "reading_order": 2
                        }
                    ],
                    "reading_order": 5
                },
                {
                    "id": "p4.7",
                    "order": 10,
                    "type": "text",
                    "bbox": {
                        "l": 0,
                        "t": 399.5891,
                        "r": 39.4145,
                        "b": 375.9009
                    },
                    "text": "( )\nCarlos Beruff, Secretary",
                    "reading_order": 6
                }
            ]
        }
    ]
}