I. Glynn County Airport Commission Call to Order II. - - PowerPoint PPT Presentation
I. Glynn County Airport Commission Call to Order II. - - PowerPoint PPT Presentation
I. Glynn County Airport Commission Call to Order II. Invocation/Pledge III. Accept Agenda IV. Public Comment A. General Comments B. Request to speak forms available for discussion of specific agenda items V. Regular Agenda Item Approval of
- I. Glynn County Airport Commission
Call to Order
- II. Invocation/Pledge
- III. Accept Agenda
IV.Public Comment
A. General Comments B. Request to speak forms available for discussion
- f specific agenda items
- V. Regular Agenda Item
Approval of Minutes
October 20, 2015
- VI. Audit Committee
- A. Audit Requirements – Ben Lee, CPA
- VI. Financial Items
- B. Year-End Summary
Shawna Williams, Airport Finance & Administration Manager
- VI. Financial Items
- C. FY 14/15 Audit Review
Glynn County Airport Commission Year in Review June 30, 2015
Revenue Revenue Budget % Collected 2,625,938 2,486,246 105.62% Expense Expense Budget % Spent ** 2,367,714 2,382,536 99.38% NET 258,224 103,710 154,514
*
**9999 Contribution Expense Account (EDA loan credit) not included in total
FY 2015 GCAC NET INCOME SUMMARY
* Contributed to Capital/Reserves
2015 Income Summary Comparison
LEO Reimbursment… Landing Fees 3% Land Rental 28% Building Rental 28% Terminal Space Rental 12% Fuel Flow Fees 4% Advertising 2% PFC Fees 5% FBO Concessions 9%
Operating Income Summary 2015
LEO Reimbursment 2% Landing Fees 2% Land Rental 18% Building Rental 18% Terminal Space Rental 8% Fuel Flow Fees 2% Advertising 1% PFC Fees 3% Parking Space Rental 1% FBO Concessions 6% Stipends and Grants 35%
Income Summary 2015
2015 Expense Summary Comparison
Salaries and Wages 29% Benefits, Taxes, Pension 11% Security Payroll 4% Marketing 4% Legal Fees 4% Insurance 5% Professional Fees 4% Buildings 5% Janitorial 3% Fuel and Lubricants 2% Safety/Ops 3% Utilities Electric 12%
Operating Expense Summary 2015
Salaries and Wages 25% Benefits, Taxes, Pension 9% Security Payrol 3% Marketing and Promotion 3% Legal Fees 2% Insurance 4% Professional Buildings 3% Utilities Electric 9% Project Expenses 87%
Expense Summary 2015
MANANGEMENT DISCUSSION & ANALYSIS
Passenger Trends FY 2015
Events
New Leases or Amendments:
- Golden Isles Aviation FBO- Hotel Terminal
- Island Automotive Extension 2040
- JD Moore Extension 2030
- FAA Offices at BQK
- Golden Isles Bridge Club Extension with Capital Investments
Gulfstream Expansion- Hangar K Brunswick Airport
Emergency Exercise Brunswick Airport
Night Flight Run Brunswick Airport Coastal Georgia Honor Flight Brunswick Airport AOPA McKinnon Airport
Events
Statement of Net Position
Snapshot of the Commission’s financial position at June 30, 2015. (Similar to a Balance Sheet)
2015 2014 Amount Change Total Assets 54,145,599 $ 56,614,845 $ (2,469,246) $
*
Total Liabilities 950,118 $ 1,870,064 $ (919,946) $
**
Total Net Position 53,195,481 $ 54,744,781 $ (1,549,300) $
* Reduction in capital spending and non-completion of projects **Reduction Liablities closure of Runway 7/25 Project Retainage amounts closed $763,972, Unearned Income (Rental Credits, Escrow) and Accrued Personnel costs
Significant Items Affecting the Change in Net Assets for 2015
- Rental revenues decreased by a net -3.51%, or $67,066 due to a partial reporting
reclassification to FBO Concessions account for revenues received from the FBO at McKinnon Airport.
- Other Fees increased by 38.23%, or $157,656, from $412,387 to $570,042, due to
increased revenues for fuel flow fees and rebilled expenses.
- Stipends for Security increased by 154.36%, or $49,096, due to a formulary change in
grant funding by TSA.
- Cost of Services decreased by -0.72%, or $6,267 due to decreases in expenses for facility
maintenance.
- Total costs for General Administrative accounts show an increase of 11.03%, or $149,464,
associated with salaries, benefits, taxes, and pension which occurred from position reclassifications through the County rating system.
- Passenger Facility Charges (PFCs) increased 0.95% or $1,207. The Commission is in its
twelfth year of collection of PFC revenues. This year’s increase is attributed to a slight increase in ridership.
- With the completion of the Runway 7/25 Pavement Rehabilitation project, capital
contributions decreased from $14,676,678 in 2014 to $1,409,838 in 2015.
Summary Change in Net Position for 2015
2015 2014 Amount Change % Change Rental Revenue $1,844,795 $1,911,861 ($67,066)
- 3.51%
Stipends for Security 80,902 31,806 49,096 154.36% Other Fees 570,042 412,387 157,655 38.23% SMACG 0.00% 2,495,739 2,356,054 139,685 5.93% Cost of Services 860,193 866,460 (6,267)
- 0.72%
General and Administrative 1,504,867 1,355,403 149,464 11.03% Depreciation and Amortization 3,217,364 2,816,672 400,692 14.23% 5,582,424 5,038,535 543,889 10.79% (3,086,685) (2,682,481) (404,204) 15.07% Passenger Facility Charge 128,305 127,098 1,207 0.95% Interest Income 1,816 1,967 (151)
- 7.68%
Interest Expense (2,574) (3,860) 1,286
- 33.32%
Gain/Loss on Disposition of Assets 0.00% 127,547 125,205 2,342 1.87% 1,409,839 14,676,678 (13,266,839)
- 90.39%
(1,549,300) 12,119,401 (13,668,701)
- 112.78%
54,744,781 42,625,379 12,119,402 28.43% 53,195,481 54,744,781 (1,549,300)
- 2.83%
Net Position at Year End Total Non-Operating Revenues (Expenses) Capital Contributions and Grants Change in Net Position Total Operating Revenue Operating Revenues Operating Expenses Total Operating Expenses Operating Income (Loss) Non-Operating Revenues (Expenses) Net Position at Beginning of Year
- VII. Capital Development Update
Capital Improvement Plan Update
Jeff Culwell – 4 year term starting January 2016 Frank DeLoach – 4 year term starting January 2016
- VIII. GCAC Commissioner Appointments & Schedule
Glynn County Airport Commission Officer Nominations 2016
Vote to take place in January
- VIII. GCAC Commissioner Appointments & Schedule
Schedule Change
December Meeting
- VIII. GCAC Commissioner Appointments & Schedule
- VIII. GCAC Commissioner Appointments & Schedule
- IX. Executive Director’s Items
- A. Brunswick Golden Isles Airport Enplanement Report
Month-to-Month Comparison Month # Flights Load Factor Enplaned Passengers % Change October 2014 83 74.30% 3,009 7.1 % October 2015 87 74.07% 3,222 7.1%
Happy Holidays
Glynn n County Airpo port t Commissi sion Staff Invite te You to Join Us for Our Annual al Christma stmas s Luncheo eon Tuesday, December 15, 2015
12:00 noon
- IX. Executive Director’s Item
- X. Chairman’s Items
- A. Pilot Recognition
Tyler John Mosely Flight Instructor Airplane Multiengine Charles Justin Surginer Private Pilot Single Engine Land “Freddie” Han Chiang Lim-NG Airline Transport Pilot, Airplane Multiengine Land
- X. Chairman’s Items
- A. Pilot Recognition
William Winthrop Blodgett, IV Private Pilot Instrument Airplane David Allen Vickers Private Pilot Instrument Airplane
- X. Chairman’s Items
- B. Wilco Aviation Services, Inc. Grand Opening- St. Simons Island Airport
- X. Chairman’s Items
Angel Flight
- X. Chairman’s Items