Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Fund 47 Airport Operations
Fiscal Year 2027 Tentative Budget Report for Budget Meeting May-26 Fund 47 Department Airport Operations Acct Type Org Object Account Description 2024 Actuals 2025 Actuals 2026 Original Budget 2026 Revised Budget 2026 Actuals 2026 Proj. Actuals 2027 Proj. Budget Revenue R 47399 3901 FUND TFRIN-CITY GEN/CONVERSION ($20,000)($18,500)($13,500)($13,500)($7,875)($13,500)($45,500) R 47447 3151 RENTAL INCOME-AIRPORT HANGERS ($22,091)($23,627)($22,500)($22,500)($23,264)($23,300)($25,700) R 47447 3320 FEDERAL GRANT $0 $0 $0 $0 $0 $0 $0 R 47447 3350 STATE GRANT $0 $0 $0 $0 $0 $0 $0 R 47447 3640 ROYALTIES FEES-AIRPORT-FUEL ($4,704)($6,722)($4,800)($4,800)($3,195)($6,000)($6,500) R 47447 3641 LANDING FEES-AIRPORT ($990)($1,189)($1,100)($1,100)($1,289)($1,300)($1,400) R 47447 3711 INTEREST EARNED- INVESTMENTS $0 $0 $0 $0 $0 $0 $0 R 47447 3750 SALE OF ASSETS $0 $0 $0 $0 $0 $0 $0 R 47447 3760 CONTRIBUTIONS/PRIVATE GRANTS $0 $0 $0 $0 $0 $0 $0 R 47447 3764 CONTRIBUTIONS-MADISON COUNTY ($20,000)($18,500)($13,500)($13,500)$0 ($13,500)($45,500) R 47447 3800 MISCELLANEOUS REVENUE $0 $0 $0 $0 $0 $0 $0 R 47447 3999 FUND BAL CARRYOVER-BUDGET $0 $0 ($5,700)($5,700)$0 ($17,200)($21,200) Total Revenue ($67,785)($68,538)($61,100)($61,100)($35,623)($74,800)($145,800) Expense E 47447 4100 SALARIES FT $9,199 $10,219 $11,600 $11,600 $6,402 $11,600 $11,900 E 47447 4150 FULL TIME OVERTIME $496 $659 $600 $600 $146 $500 $500 E 47447 4159 COMPLIANCE LABOR $900 $1,300 $1,300 $1,300 $0 $1,300 $1,300 E 47447 4160 PART TIME WAGE $0 $0 $0 $0 $0 $0 $0 E 47447 4190 ACCRUED LEAVE/VACATION BUYOUT $219 $26 $200 $200 $46 $100 $0 E 47447 4200 BENEFITS $8,163 $8,842 $10,100 $10,100 $5,597 $10,000 $11,500 E 47447 4251 W/C REFUND ($65)($67)($100)($100)($143)($100)($100) E 47447 4290 WELLNESS/RECREATION PROGRAMS $67 $76 $100 $100 $0 $100 $100 E 47447 4300 SUPPLIES $85 $120 $100 $100 $31 $100 $100 E 47447 4350 FUEL & OIL $1,299 $781 $1,500 $1,500 $240 $300 $1,000 E 47447 4390 SMALL TOOLS/EQUIPMENT $0 $0 $0 $0 $0 $0 $0 E 47447 4426 INTEREST EXPENSE $0 $0 $0 $0 $0 $0 $0 E 47447 4430 HIRED WORK $1,100 $1,300 $1,000 $1,000 $900 $1,000 $1,200 E 47447 4440 HIREDWORK-ACCOUNTING/OVERHEAD $0 $0 $0 $0 $0 $0 $0 E 47447 4448 HIRED WORK-AIRPORT FBO $5,000 $8,000 $8,000 $8,000 $4,667 $8,000 $8,000 E 47447 4460 INSURANCE $478 $606 $700 $700 $704 $700 $800 Fiscal Year 2027 Tentative Budget Report for Budget Meeting May-26 Fund 47 Department Airport Operations Acct Type Org Object Account Description 2024 Actuals 2025 Actuals 2026 Original Budget 2026 Revised Budget 2026 Actuals 2026 Proj. Actuals 2027 Proj. Budget E 47447 4470 TRAINING, TRAVEL, & MEETINGS $433 $480 $700 $700 $0 $500 $500 E 47447 4480 DUES AND MEMBERSHIPS $124 $98 $100 $100 $0 $100 $100 E 47447 4490 BANKING FEES $0 $0 $0 $0 $0 $0 $0 E 47447 4510 TELEPHONE & INTERNET $0 $0 $0 $0 $0 $0 $300 E 47447 4520 HEAT & LIGHTS $1,685 $2,056 $1,700 $1,700 $1,009 $1,900 $2,000 E 47447 4610 EQUIPMENT REPAIRS $2,318 $3,286 $3,000 $3,000 $6,301 $6,500 $3,500 E 47447 4612 RUNWAY/ROADWAY/FENCE REPAIRS $0 $2,568 $0 $0 $0 $0 $0 E 47447 4631 LEASE HANGAR-LOUNGE $3,600 $0 $0 $0 $0 $0 $0 E 47447 4640 COMPUTER PROGRAM/SOFTWARE MNT $0 $0 $0 $0 $0 $0 $4,200 E 47447 4680 LIABILITY LOSSES $0 $0 $0 $0 $0 $0 $0 E 47447 4690 MISCELLANEOUS EXPENSE $0 $0 $0 $0 $0 $0 $0 E 47447 4850 OVERHEAD-SHOP EXPENSES $12,346 $7,831 $16,000 $16,000 $9,333 $6,500 $8,000 E 47447 4890 OVEHEAD CHARGES-GENERAL $3,804 $3,900 $4,500 $4,500 $2,625 $4,500 $4,700 E 47447 5210 SECURITY SYSTEM/CAMERAS $0 $0 $0 $0 $0 $0 $25,500 E 47447 5228 REGULATOR-AIRPORT LIGHT SYSTEM $0 $0 $0 $0 $0 $0 $0 E 47447 5330 MOW DECK/ACCESS.-CARES GRANT $0 $0 $0 $0 $0 $0 $0 E 47447 5560 STORAGE SHELTER FOR TRACTOR $0 $0 $0 $0 $0 $0 $60,000 E 47447 6000 CONTINGENCY-BUDGET ONLY $0 $0 $0 $0 $0 $0 $700 Total Expense $51,249 $52,078 $61,100 $61,100 $37,858 $53,600 $145,800 Net ($16,536)($16,459)$0 $0 $2,235 ($21,200)$0