HomeMy WebLinkAbout12022014 - packet UKIAH AIRPORT COMMISSION
OLD F.S.S. Building
1403 South State Street, Ukiah, CA
Tuesday, December 2, 2014
6:00 p.m.
AGENDA
1. CALL TO ORDER
2. PLEDGE OF ALLEGIANCE
3. APPROVAL OF MINUTES — November 4, 2014
4. COMMENTS FROM AUDIENCE ON NON-AGENDA ITEMS
The Ukiah Airport Commission welcomes input from the audience. In order for
everyone to be heard, please limit your comments to three (3) minutes per person
and not more the (10) minutes per subject. The Brown Act regulations do not allow
action to be taken on audience comments.
5. DISCUSSION / ACTION
A. Airport Maintenance
B. Fuel Tank
C. Hangar Waiting List Policy
D. Removal of Hangars
6. REPORTS
A. Airport Monthly Financial
B. ALP Update
C. Fuel Price Resolution
7. AGENDA ITEMS FOR NEXT MONTH
8. COMMISSIONER/STAFF COMMENTS
9. ADJOURNMENT
1 UKIAH REGIONAL AIRPORT COMMISSION
2 November 4, 2014
3 M i n utes
4
5 COMMISSIONERS PRESENT STAFF PRESENT
6 Gordon Elton, Vice Chair Greg Owen, Airport Manager
7 Don Albright Ken Ronk, Airport Assistant
8 Eric Crane Cathy Elawadly, recording Secretary
9 Randel Beckler
10
11 COMMISSIONERS ABSENT OTHERS PRESENT
12 Carl Steinmann, Chair
13
14 1. CALL TO ORDER
15 The Airport Commission meeting was called to order by Vice Chair Elton at 6:00 p.m. at the Ukiah
16 Regional Airport, Old Flight Service Station, 1403 South State Street, Ukiah, California. Roll Call was
17 taken with the results listed above.
18
19 2. PLEDGE OF ALLEGIANCE- Everyone recited the pledge of allegiance.
20
21 3. APPROVAL OF MINUTES— October 7, 2014
22
23 M/S Crane/Albright to approve October 7, 2014 minutes, as submitted. Motion carried (3-0).
24
25 4. AUDIENCE COMMENTS ON NON-AGENDA ITEMS
26
27 5. DISCUSSION/ACTION
28
29 5A. Introduction of New Airport Commissioner
30 New Commissioner Randel Beckler was not in attendance until 6:33 p.m.
31
32 5B. Airport Maintenance
33 Airport Manager Owen:
34 • Slurry seal of the paved areas from the Ashiku hangar north to FedEx has been completed and
35 noted the work to be an improvement.
36 • The FAA sent a notification to the Airport advising of obstructions in the 20/1 approach surfaces.
37 There is a 30-day response time to the notification where the FAA takes immediate action once a
38 response is made with regard to the obstructions identified. Staff determined there were
39 essentially two obstructions. The first obstruction pertains to two trees on private property. Once
40 staff verified the trees were existing, the FAA issued a notam (notice to airman) and subsequently
41 shutdown the Instrument Approach off for nighttime use. The FAA also limited Calstar's ability to
42 fly without at least a one mile statute of visibility. California Division of Aeronautics (Caltrans)
43 conducts all safety/liability inspections and found the 20/1 approach surfaces to be fine. There
44 appears to be a conflict between the FAA and Caltrans related to how these agencies view
45 safety/liability issues for airports. To address the first obstruction noted, staff found the recorded
46 easements for the subject properties named and was able to have a tree contractor and with the
47 permission of the property owners cut down the two trees last Friday afternoon such that the
48 notam issued was cancelled and the approaches opened. An email was sent to Congressman
49 Hoffman about the action recently taken by the FAA. Congressman Hoffman's office responded
50 and acknowledged a disparity is occurring between Caltrans and the FAA related to safety issues
51 at airports so there is some type of`disconnecY between these two agencies. The approach taken
52 by the FAA placed a hardship on staff in that instead of the FAA calling out the problem and
53 allowing staff to remedy it in a conventional way, did not allow the Airport any time to fix the
54 problem and ultimately shutdown the night operations. Apparently, the FAA is doing the same all
55 over the State. Staff noted Yolo County had the same notam Ukiah Airport had such that the
MINUTES of the Ukiah Airport Commission November 4, 2014
Page 1
1 instrument approach systems are shut off at night. Of interest is that one of the trees was 2.26
2 miles from the Airport's `missed approach' where the FAA's concern was that aircraft could hit this
3 tree. Perkins Street is where a plane `goes missed' at a 1,000 feet above the ground and the FAA
4 is worried comparatively about a tree located in the Norgard Lane area. Related to the two trees
5 deemed/thought by the FAA to be an `obstruction, one tree was found to penetrate the
6 obstruction area by 8 feet and the other tree penetrated by 23 feet. Staff finds what the FAA is
7 doing by way of issuing a notam to be unfounded. Staff does intend to be more aggressive
8 about tree maintenance as it related to safety at the Airport. Is pleased the property owners
9 allowed the Airport to remove the trees. If the trees had just been topped as opposed to
10 permanently removed, a survey crew would have been required to resurvey them. Topping the
11 trees was essentially not an option to get the notam revoked and would have cost more money in
12 the long run because the trees would have to be resurveyed to verify that they were not an issue.
13
14 The second obstruction identified relates to a house located to the south of the Airport where the
15 house is 8 inches in the approach line. The FAA wants the Airport to put a red light on the roof.
16 Interestingly, there is a pine tree next to the house that is about 10 feet taller than the house and
17 the FAA has no problem with this even though it is closer to the runway. The Airport has to
18 become more aggressive with tree trimming off the Airport as well.
19
20 There are actually two trees on Runway 15 that are considered critical right now but next month
21 the FAA is supposed to change their area related to the 20/1 approach and departures surfaces
22 and was informed these trees are not an issue.
23 • The pickup truck the Airport uses for maintenance has a transmission issue and no longer
24 functions properly. Is working with the City garage concerning repairs where the cost is more than
25 the truck's value. The truck is used for hauling and/or for maintenance-related purposes as
26 opposed to traveling on roadways where mileage is not the concern. The truck needs to be four-
27 wheel drive because it is used to travel to the Airport Beacon to make repairs where four-wheel
28 drive is necessary.
29
30 There was Commission discussion about the best approach for either potential replacement or repairs to
31 the truck. Commission preference is to replace the truck with a used truck and discussed different makes
32 and models of truck types that would be workable and is of the opinion purchasing a new truck would not
33 be economically feasible. More discussion is necessary before a decision can be made about whether to
34 purchase a new/used truck or make the repairs. Staff will look into the possibility of getting a temporary
35 replacement from the City's fleet for a truck that is not being used and/or talk to City purchasing about
36 getting specifications for a used truck similar to the make/model/size of the existing truck relative to the
37 type of work the truck is used for.
38
39 • Maintenance staff is making progress with regard to evaluating/completing maintenance jobs on
40 the Airport.
41
42 5C. Airport Commission Recording Secretary
43 Airport Manager Owen:
44 • Tonight is the last meeting Airport Commission Recording Secretary Elawadly will attend to
45 perform recording/minute-taking duties.
46 • Airport staff will strive do their best to compensate for this transition.
47
48 5D. Fuel Tank
49 Airport Manager:
50 • Was able to obtain the weight information necessary for the concrete pad specification. The City
51 Purchasing Department will formulate a bid specification that will go out for the fuel tank concrete
52 pad work that needs to be done for the fuel tank.
53 • A concrete pad is necessary in front of the existing apron and explained the preparatory
54 work/procedures that need to take place to accommodate the new self-serve fuel tank.
55 • Would like to see the new fuel tank project move forward.
MINUTES of the Ukiah Airport Commission November 4, 2014
Page 2
1 5E. Hangar Waiting List
2 Airport Assistant Ronk:
3 • Related to changes to the Airport Hangar Waiting List, noted within the past year position one on
4 the list has moved up six places for three Pascoe hangars where approximately three persons
5 have declined to take a Pascoe Hangar. The list has remained pretty much stagnant over the
6 past year until recently.
7 • Referred to the current Hangar List and noted tenant Rick Paige has moved to the number one
8 position but passed upon the opportunity.
9 • There is no waiting list for the Shade Hangars and Port-A-Port Hangars. The Shade Hangars and
10 Port-A-Port do have available hangars for rent. The Pascoe Hangars have no available hangars
11 for rent.
12
13 Airport Manager Owen:
14 • Two Pascoe Hangars have recently become available for rent where the Airport Hangar Waiting
15 List has also changed.
16 • Airport tenant Rick Paige was actually `number one' on the Hangar List above the person that
17 took the available Pascoe Hangar. Mr. Paige has not flown the plane in his hangar for a number
18 of years because it is not air-worthy and because of inedical issues. Mr. Paige intends to obtain
19 the `annual' and/or register the plane for insurance for purposes of flying but may not have a clear
20 understanding about the process. Staff has observed that Mr. Paige has been working on his
21 aircraft, but it is not yet air-worthy. Airport hangar policy requires that all planes in hangars be air-
22 worthy and have one year to make this happen.
23 • Mr. Paige is on the waiting list for a Pascoe Hangar and agreed to be `skipped over' for a Pascoe
24 hangar this time because he is hoping to `annual' his plane sometime soon. According to Mr.
25 Paige having a Pascoe Hangar would be a better hangar for him to work on repairs to his plane.
26 Staff is concerned that if Mr. Paige is allowed to go into a Pascoe Hangar the necessary repairs
27 to make the plane air-worthy may not happen in compliance with the Airport Hangar Policy &
28 Procedures List. Staff has observed the plane needs significant work to become air-worthy. Is of
29 the opinion it is better to keep persons in Port-A-Port Hangars as opposed to Pascoe Hangars if
30 they are working on getting planes air-worthy. Requests the Commission discuss this matter,
31 particularly if Mr. Paige wants to `stay firm' that he is the next person to get a Pascoe Hangar.
32 Related to fairness should a person at the top of the Hangar list be allowed to be skipped over
33 and if so how many times and still remain at the top of the list and when or should this person
34 who has declined a hangar previously permanently move to the bottom of the list at which time
35 there would essentially be no opportunity to ever rent a hangar.
36 • Acknowledged there are some issues and/or loopholes associated with the Hangar policy such
37 that, for instance, a person can purchase a plane kit in which he/she has one year to get it built
38 (which is essentially not sufficient time to get this type of task done) dispose of it because it was
39 never assembled within the required timeframe and subsequently purchase another kit so that the
40 one-year cycle begins all over again.
41
42 Commission:
43 • Supports tenants comply with the Hangar policy provision that aircraft must be air-worthy and that
44 persons have one year to make the aircraft in air-worthy condition. Does not support
45 misapplication of the policy where a person has a kit plane in assembly that does not get finished
46 is disposed of and a new kit purchased every year to allow the one-year cycle to begin again.
47 • Questions whether situations like Mr. Paige who has not been able to fly for medical reasons
48 whether a person should be allowed to be the top person on the hangar list for a Pascoe Hangar
49 when his plane is not air-worthy and because of a medical condition cannot fly anyway so he
50 uses the excuse to buy time to make his plane operable. How should this scenario be treated
51 when a person has the capacity to make the plane air-worthy but never seems to get the job
52 done? It appears the Airport has a rule that has been in violation for some time.
53 • The intent of the Hangar policy is to discourage and/or prevent hangars from being used as
54 storage facilities. Another important component is that air-worthy planes support businesses at
55 the Airport.
MINUTES of the Ukiah Airport Commission November 4, 2014
Page 3
1 • Supports the Hangar policy that those tenanting persons should have air-worthy aircraft in them,
2 particularly for the Pascoe Hangars. However, is generally okay with allowing persons to rent
3 Shade Hangars or Port-A-Port Hangars even though they do not have air-worthy aircraft because
4 this represents income for the Airport.
5 • Supports the concept that for those tenants not having air-worthy aircraft and listed on the Hangar
6 list for a Pascoe Hangar move down the list as the position list changes without allowing persons
7 who decline a hangar to continue `floating' at the top of the list. In other words, a person at the top
8 of the list who is never going to rent a hangar should not remain in this position. There should be
9 a provision where a person can pass on the opportunity to rent a Hangar for a limited amount of
10 times before having to move down the list. At some point, these persons should move down the
11 list. Aircraft in Pascoe Hangars need to be air-worthy prior to renting a hangar.
12 • Essentially non air-worthy aircraft has no business on the Airport.
13
14 Airport Assistant Ronk:
15 • The rule is if a person passes on a Hangar, he/she moves to the bottom of the list. If a person
16 goes to the bottom of the list, he/she is really passing on the opportunity for life. For example,
17 moving down the list to number 36 is most likely a 10 to 15 year wait.
18 • In addition to staff, Mr. Paige would like the Commission to also review his case.
19
20 There was general discussion about the number of vacancies in hangars.
21
22 Commissioner Crane:
23 • Asked about the time when the rental rates are up for review?
24
25 Airport Manager Owen:
26 • Confirmed rental rates for hangars increase automatically in March 2015 with this being the last
27 time at the current rate so 2016 is when rental rates can next be reviewed.
28
29 Vice Chair Elton:
30 • Sees no reason for someone having a non-qualifying aircraft to be allowed to stay on the Hangar
31 List.
32
33 Commissioner Crane:
34 • The next time there is an opening for a Pascoe Hangar that is offered to Mr. Paige and if he does
35 not have an air-worthy aircraft that he goes to the bottom of the list. Supports he is made aware
36 of this now.
37 • It may be the rules relative to the Hangar List policy need to be clarified.
38
39 There was Commission discussion about making a motion that if a Pascoe Hangar becomes available
40 and Mr. Paige or anyone for that matter declines that he/she moves to the bottom of the Hangar list.
41
42 Airport Manager Owen:
43 • The Hangar List policy has a provision that requires tenants to provide maintenance so Mr.
44 Paige's first response was that his aircraft is `under maintenance' and that he has 12 months to
45 get it air-worthy. Staff's issue with this is that the aircraft has been under maintenance for some
46 time now.
47 • Would have no problem with a policy stipulation that says anyone renting a Pascoe Hangar the
48 airplane has to be air-worthy and not in maintenance condition to even go into one of these
49 hangars. However, if someone has an aircraft that `crashes' and/or is in an accident, for instance,
50 and is trying to repair it or if a person purchases a plane that is not air-worthy with the intent to get
51 it operational these are different matters.
52
53 Commissioner Albright:
54 • Supports fixing the loophole relative to maintenance of aircraft as a way tenants are getting away
55 with renting hangars and having aircraft in them that are not air-worthy. Would like to see a limit
MINUTES of the Ukiah Airport Commission November 4, 2014
Page 4
1 set on the maintenance of non air-worthy aircraft in hangars. If the limit is one year, there should
2 be no `resets' allowing persons to start the year over again.
3 Commissioner Beckler:
4 • Requested clarification about the current Airport Hangar List policy such that if a person is on the
5 list and a hangar becomes available and has purchased an inoperable aircraft with the intent to
6 make it air-worthy within a year this person has the option to rent the hangar?
7
8 Airport Manager Owen:
9 • Confirmed the aforementioned inquiry is true and/or if someone purchased a kit aircraft with the
10 intent to make it air-worthy in a year.
11
12 Airport Assistant Ronk:
13 • It should be that since a kit aircraft takes more than a year to assemble, the plane should be near
14 completion before allowing him/her the option to rent a hangar.
15
16 Commissioner Crane:
17 • Proposed the Commission review the Hangar List Policy and Procedures rules before making a
18 determination/decision about what is presently occurring with regard to inoperable aircraft and
19 people wanting to rent hangars.
20
21 Airport Manager Owen:
22 • Will review whether or not the Airport has a Hangar List policy set by resolution and if not develop
23 a policy for adoption by resolution.
24
25 Commissioner Crane:
26 • If the Airport does not have a resolution, a policy is in place that can be updated without having to
27 be formally adopted by Council as would a resolution. If a resolution did go to Council, the
28 Commission needs to revisit the language and formulate an amendment.
29
30 Commission consensus:
31 • Is fine with the Commission review of the current Hangar List policy and/or Resolution if there is
32 one and update.
33
34 5F. Fuel Price Resolution
35 Airport Manager Owen:
36 • Referred to Resolution adopted by Council on March 17, 2010 concerning establishing bulk store
37 fuel prices and self-fueling permit fees at the Ukiah Regional Airport and Resolution adopted by
38 Council on October 7, 2009 concerning establishing fuel prices at the Ukiah Regional Airport and
39 requested the Commission review them and make a determination about whether or not to keep
40 the current price in effect for the next five years.
41
42 Commission/staff:
43 • Considered/discussed the Resolutions with regard to bulk storage fuel prices, self-fueling permit
44 fees and how fuel prices are established.
45 • The Commission is fine with the current procedures/methodology concerning fuel markup.
46 • Made some formal updates/revisions to the documents for adoption by City Council as provided
47 for in attachment 1 and 2 of the minutes.
48
49 M/S Crane/Beckler to recommend City Council adopt the existing resolution establishing fuel prices at
50 the Airport with the current markup policy of$1.03 a gallon for Avgas (100LL) and $2.28 a gallon for Jet-A
51 fuel +/- 30%, depending upon the current market. Motion carried (4-0).
52
53 M/S Crane/Albright to recommend City Council adopt the resolution establishing bulk store fuel and self-
54 fueling permit fees, as revised in attachment 2 of the minutes.
55
MINUTES of the Ukiah Airport Commission November 4, 2014
Page 5
1 Commissioner Albright:
2 • Related to $.25 a gallon flowage fee with CPI increases, noted CIP increases would be a `slow
3 mover' on this and questioned whether or not this is the intent?
4
5 Commissioner Crane:
6 • The intent is to have a mechanism for increases should the CPI jump. The CPI would not be a
7 `slow mover' if such increases jump significantly, for instance.
8 • Historically speaking, while CPI increases do move slowly at least they are tied in with the
9 flowage fee. Is of the opinion the Airport is `not out of line' with how flowage fee as addressed by
10 the Airport resolution in this regard.
11
12 Vice Chair Elton:
13 • Is it possible to charge up to a `fractional cenY or is the protocol to charge by the `whole cent' with
14 regard to implementing CPI increases?
15
16 Airport Manager Owen:
17 • Typically charge by the `whole cenY and round up with regard to a CPI increase.
18
19 There was further Commission discussion concerning how CPI increases work in terms of calculation and
20 about the reason/intent for having a bulk fuel storage resolution.
21
22 Motion carried (4-0).
23
24 REPORTS
25 6A. Airport Monthly Financial
26 Airport Manager Owen:
27 • Referred to a monthly utility bill for the Airport provided by the City Finance Department and
28 asked the Commission to review and discuss.
29 • Referred to the financial documents provided for in the staff report, particularly the spreadsheet
30 containing fuel sales and costs for comparison purposes for review by the Commission.
31
32 Commission:
33 • Reviewed/discussed a typical monthly Airport utility bill with some clarifications with regard to
34 certain accounts listed on the bill and thanked staff for the information.
35 • Noted the `cash accounY problem has not been resolved by the City Finance Department with
36 regard to the posting of credit card sales to reflect actually cash on hand.
37
38 6B. ALP Update
39 Airport Manager Owen:
40 • No new information to report.
41 • Waiting for FAA to move forward on their part of the Update.
42
43 6C. Mendocino County Airport Land Use Commission
44 Airport Manager Owen:
45 • City Council has recommended Randel Beckler to serve on the ALUC.
46 • Mr. Beckler has yet to go through the selection process for a seat on the ALUC.
47
48 6D. Lease Update
49 Airport Manager Owen:
50 • Both leases to Northern Sky RV for two different sites on the Airport have been approved by
51 Council with some discussion by Council about why one business wants to lease two different
52 sites and for what purpose.
53
54 7. AGENDA ITEMS FOR DECEMBER
55 1. Airport Maintenance
MINUTES of the Ukiah Airport Commission November 4, 2014
Page 6
1 2. Fuel Tank
2 3. ALP Update
3 4. Airport Hangar List Policy and Procedures
4 5. Airport Monthly Financial Report
5
6 8. COMMISSIONER COMMENTS/STAFF COMMENTS
7 Commissioner Crane thanked Recording Secretary Elawadly for her years of service to the Airport
8 Commission.
9
10 Airport Assistant Ronk advised the annual Airport Christmas Party is December 18 from Noon to 2:00
11 p.m.
12
13 9. ADJOURNNMENT
14 There being no further business, the meeting adjourned at 8:11 p.m.
15
16
17 Cathy Elawadly, Recording Secretary
18
19
MINUTES of the Ukiah Airport Commission November 4, 2014
Page 7
Af�ar. h�m�nt �t �'
ATTACHMENT 1
RESOLUTION NO. 2014- ,
RESOLUTION OF THE CITY COUNCIL OF THE CITY OF UKIAH ESTABLISHING FUEL PRICES AT
THE UKIAH REGIONAL AIRPORT
WHEREAS , the City of Ukiah owns and operates the Ukiah Regional Airport ; and
WHEREAS , the City of Ukiah provides full service retail sales of Jet A and 100LL(Avgas) fuel at the
Ukiah Regional Airport ; and
WHEREAS , The City of Ukiah staff has recommended a method establishing the price .
NOW, THEREFORE , BE IT RESOLVED the City Council of the City of Ukiah hereby adopts the
markup price for full service 100LL (Avgas) is to be set at 1 . 03$ above the total cost the City pays for the
fuel . The markup price for full service Jet A is to be set at 2 . 28$ above the total cost the City pays for the
fuel . The Airport Manager shall be allowed to change these marked up prices by 30% higher or lower
depending on the current market. If there is a need to go lower than 30% the City Manager may do so in
writing .
PASSED AND ADOPTED this XXX day of XXX)OOOCX by the following roll call vote :
AYES :
NOES :
ABSENT:
ABSTAIN :
, Mayor
ATTEST:
Linda Brown , City Clerk
Resolution No. 2009
Page 1 of 1
����r � m���t � ,_..._.�.-
ATTACHMENT 1
RESOLUTION NO. 2014-
RESOLUTION OF THE CITY COUNCIL OF THE CITY OF UKIAH ESTABLISHING BULK STORE FUEL
PRICES AND SELF FUELING PERMIT FEES AT THE UKIAH REGIONAL AIRPORT
WHEREAS , the City of Ukiah owns and operates the Ukiah Regional Airport ; and
• WHEREAS , the City of Ukiah provides Sale of fuel from the bulk storage tank at the Ukiah Regional
Airport ;
WHEREAS , the City of Ukiah requires a Self fuel permit to conduction fueling operation at the Ukiah
Regional Airport; and
WHEREAS , The City of Ukiah staff has recommended a method establishing the price .
NOW, THEREFORE , BE IT RESOLVED the City Council of the City of Ukiah hereby adopts the
price for bulk storage fuel sale is to be set at 1 . 50$ a gallon over the City's cost for 2015. CPI increase
would apply thereafter. The Self fueling permit fee be set at, $75 application fee , a yearly $25 fueling vehicle
permit fee , and a . 25 cents a gallon flowage fee with CPl increases after 2015 for fuel not purchased from
.,
the Airport.
PASSED AND ADOPTED this 17 day of March 2010 by the following roll call vote :
AYES :
NOES :
ABSENT:
ABSTAIN :
Benj Thomas , Mayor
ATTEST:
, City Clerk
Resolution No. 2009
Page 1 of 1
5. DISCUSSION/ACTION
5a. Airport Maintenance
Staff will give a verbal report on maintenance.
5b. Fuel Tank
Staff has received a quote for a tank at a cost of $127,000 plus the costs to install and
convert the old tank to 20,000 gallons of jet A. Staff will give a verbal update at the meeting
5c. Hangar Wait List Policy
Staff has reviewed the current hangar waiting list policy and doesn't believe it ever went
Council. The current policy that is attached allows for non-airworthy aircraft to move into a
hangar and allows for 12 months to make the aircraft airworthy.
"Aircraft must be airworthy (lawful to fly) within 12 months after the lease is signed. It is
acknowledged that kit/homebuilt aircraft or aircraft involved in an accident require many
hours to complete/repair and may be in conflict with this requirement. The Airport Manager
will be responsible for the overseeing a timely completion of these projects."
Staff has concerns about letting non-airworthy into hangars. Staff would like to discuss how
to make changes to the hangar wait list policy.
5d. Removal of Hangars
Still would like to have a discussion about the removal of older port-a-port hangars.
6. REPORTS
6a. Airport Monthly Financial Report
Attachments 2014 ytd, 2015 ytd, 2015 balance sheet, 2014 balance sheet.
6b. ALP Update
Staff will give verbal report.
6. Fuel Price Resolution
Staff will give verbal report
Ukiah Re�ional Airport
1403 South State Street
Ukiah, CA 95482
707-467-2817
(Fax: 707-467-2853)
AIRCRAFT HANGAR WAITING LIST APPLICATION
DATE:
APPLICANT NAME:
ADDRESS:
CELL:
CITY: ZIP: PHONE:
TAIL: AIRCRAFT 1NF0:
AIRCRAFT CO-OWNER:
NAME: ADDRESS:
HANGAR PREFERENCE: MARK"X"—(rates effective 3/1/13)
HANGAR GROUP RENTAL RATES
(Electricity) A ($184) Small Pasco
(Electricity) B ($203) Large Pasco
(Electricity) C ($84) Open Hangar
(No electricity) D ($138) Small Port-a-Port/Green
(No electricity) E ($138) Small Port-a-Port/Tan
(No electricity) F ($229) Twin Port-a-Port/Tan
Rental rates for hangars are subject to change.
A $100 DEPOSIT IS DUE AT TIME OF APPLICATION
Application Accepted By:
Date: Check#
UKIAH REGIONAL AIRPORT
AIRCRAFT HANGAR WAITING LIST POLICY
Adopted by Ukiah City Counsel Resolution No. ?
Scope: This policy covers the procedures required for a general aviation aircraft owner or
prospective owner to be placed on the City of Ukiah Airport Hangar Waiting List. The
Airport Assistant shall maintain, update as necessary, and post the most current waiting
list in the Airport Administration Office and other locations deemed necessary.
Purpose: It is the intent of the City of Ukiah to ensure that an active list is available to
individuals serious in leasing aircraft storage hangars/space, and assist the Airport
Manager in planning for additional hangars.
Han�ar size: The City of Ukiah aircraft hangars are able to accommodate single engine
and twin engine aircraft.
Application: Application forms are available at the Airport Manager's office or the
Airport Assistants office. The individual's position on the waiting list is determined by
the date and time a completed application is presented to the Airport Administration
office.
Procedure: An individual who completes an application for an aircraft storage hangar
shall be placed on the waiting list. The application form must be submitted to the Airport
Administration and accompanied with a deposit of$100. The deposit will be credited to
the hangar rent once a unit has been offered and accepted unless you stay on the list for a
hangar upgrade. The deposit will be forfeited and your name removed if your account is
more than 90 day's delinquent.
The person whose name appears at the top of the list for that style hangar will be offered
the available hangar unit first then proceeding to the next listed applicant. The Airport
Assistant or Airport Manager shall notify the applicant of the available space by phone,
and the applicant shall respond within ten calendar days of the phone notification.
In the event the applicant either fails to respond or declines an offered space, the
individual's name shall be removed from the waiting list and forfeits the $100 deposit.
Applicants voluntarily removing their name shall receive a refund of$100.
In order to accept a hangar unit, the applicant must be the owner or part-owner of the
aircraft that will be parked in the leased unit or be able to show proof of purchase of an
aircraft within thirty days of the lease approval. Failure to submit proof of ownership
shall result in the termination of the lease and forfeiture of any rents already paid to the
City of Ukiah.
Aircraft must be airworthy(lawful to fly)within 12 months after the lease is signed. It is
acknowledged that kit/homebuilt aircraft or aircraft involved in an accident require many
hours to complete/repair and may be in conflict with this requirement. The Airport
Manager will be responsible for the overseeing a timely completion of these projects.
Rental Rates: Hangar rental rates are established by the City of Ukiah City Council.
11/24/2014 City of Ukiah PAGE 1
15:25:09 FY 2013-2014 glflxrpt
FROM 2014 O1 TO 2014 04
ACCOUNTS FOR: ORIGINAL ESTIM REV REVISED ACTUAL REMAINING PCT
777 AIRPORT FUND ESTIM REV ADJSTMTS EST REV REVENUE REVENUE COLL
77700000 AIRPORT FUND
44201 AIRPORT GAS & OIL SALES -1,353,991 0 -1,353, 991 -401,296.33 -952,694.67 29.60
44202 AIRPORT OPERATION FEES -7,000 0 -7,000 -2,100.00 -4,900.00 30.Oo
44203 AIRPORT MISC. SALES -1,500 0 -1,500 .00 -1,500.00 .Oo
44204 AIRPORT LANDING FEES -29,000 0 -29,000 .00 -29,000.00 .0%
46110 INTEREST ON INVESTMENTS -3,633 0 -3, 633 -1,062.44 -2,570.56 29.20
46116 MISCELLANEOUS INCOME 0 0 0 -1,030.00 1,030.00 .0%
46801 AIRPORT GROUND RENT -90,000 0 -90,000 -34, 995.98 -55,004.02 38.90
46802 AIRPORT ADMIN BLDG RENT -9,000 0 -9,000 -3,396.00 -5,604.00 37.7%
46803 AIRPORT HANGAR RENT -125,000 0 -125,000 -49,631.16 -75,368.84 39.70
46804 FAA BUILDING -8,000 0 -8,000 -5,434.76 -2,565.24 67.90
46806 COMMISSION ON HANGAR RENTAL 0 0 0 -725.57 725.57 .Oo
48110 MISCELLANEOUS RECEIPTS -210 0 -210 -100.00 -110.00 47.6%
TOTAL AIRPORT FUND -1,627,334 0 -1, 627,334 -499,772.24 -1,127,561.76 30.7%
77725200 AIRPORT OPERATIONS
51110 REGULAR SALARIES & WAGES 199,693 0 199, 693 61,133.63 138,559.37 30.6%
51130 OVERTIME SALARIES & WAGES 2,000 0 2,000 1,004.84 995.16 50.20
51210 RETIREMENT (PERS) 41,376 0 41,376 11,761.14 29,614.86 28.4%
51220 INSURANCE 43,244 0 43,244 13,040.12 30,203.88 30.20
51230 WORKERS COMP 11,310 0 11,310 3,774.00 7,536.00 33.4%
51240 MEDICARE 2,756 0 2,756 872.60 1,883.40 31.70
51250 UNEMPLOYMENT 2,028 0 2,028 686.12 1,341.88 33.80
51260 FICA 2,592 0 2,592 766.03 1,825.97 29.60
51290 CELL PHONE STIPEND 1,008 0 1,008 312.00 696.00 31.0%
52100 CONTRACTED SERVICES 8,700 0 8,700 2,744.45 5,955.55 31.50
52528 LIABILITY INSURANCE 8,000 0 8,000 7,500.00 500.00 93.80
54100 SUPPLIES 14,000 0 14,000 3,145.16 9,284.63 22.50
54101 POSTAGE 400 0 400 38.68 361.32 9.7%
55100 TELEPHONE 2,500 0 2,500 522.57 1,977.43 20.90
55210 UTILITIES 25,000 0 25,000 8,503.47 16,496.53 34.Oo
56110 CITY GARAGE - PARTS 514 0 514 171.32 342.68 33.30
56111 CITY GARAGE - LABOR 13,723 0 13,723 4,574.32 9,148.68 33.3%
56120 EQUIPMENT MAINTENANCE & REPAIR 200 0 200 .00 200.00 .Oo
56130 EXTERNAL SERVICES 4,000 0 4,000 879.89 3,120.11 22.Oo
11/24/2014 City of Ukiah PAGE 2
15:25:09 FY 2013-2014 glflxrpt
FROM 2014 O1 TO 2014 04
ACCOUNTS FOR: ORIGINAL ESTIM REV REVISED ACTUAL REMAINING PCT
777 AIRPORT FUND ESTIM REV ADJSTMTS EST REV REVENUE REVENUE COLL
56210 FUEL & FLUIDS 5,000 0 5,000 1,587.62 3,412.38 31.80
56300 BUILDING MAINT. & REPAIR 50,000 0 50,000 37,681.56 12,318.44 75.40
57100 CONFERENCE & TRAINING 5,000 0 5,000 809.76 4,190.24 16.20
57300 MEMBERSHIPS & SUBSCRIPTIONS 800 0 800 .00 800.00 .0%
58401 AVIATION FUEL 954,800 0 954,800 305,600.79 649,199.21 32.Oo
59100 PROPERTY TAXES PAID 1,072 0 1,072 .00 1,072.00 .0%
61100 GENERAL GOVERNMENT ALLOCATION 68,856 0 68,856 22, 952.00 45,904.00 33.30
61200 PURCHASING ALLOCATION 1,921 0 1, 921 640.32 1,280.68 33.3%
61300 BILLING & COLLECTION ALLOCATIO 12,487 0 12,487 4,162.32 8,324.68 33.30
61500 INSURANCE ALLOCATION 18,375 0 18,375 6,125.00 12,250.00 33.30
80100 MACHINERY & EQUIPMENT 255,000 0 255,000 .00 255,000.00 .Oo
TOTAL AIRPORT OPERATIONS 1,756,355 0 1,756,355 500, 989.71 1,253,795.08 28.50
TOTAL AIRPORT FUND 129,021 0 129,021 1,217.47 126,233.32 .90
TOTAL REVENUES -1,627,334 0 -1, 627,334 -499,772.24 -1,127,561.76
TOTAL EXPENSES 1,756,355 0 1,756,355 500, 989.71 1,253,795.08
11/24/2014 City of Ukiah PAGE 3
15:25:09 FY 2013-2014 glflxrpt
FROM 2014 O1 TO 2014 04
ORIGINAL ESTIM REV REVISED ACTUAL REMAINING PCT
ESTIM REV ADJSTMTS EST REV REVENUE REVENUE COLL
GRAND TOTAL 129,021 0 129,021 1,217.47 126,233.32 .90
11/24/2014 City of Ukiah PAGE 4
15:25:09 FY 2013-2014 glflxrpt
REPORT OPTIONS
Field # Total Page Break From Yr/Per: 2014/ 1
Sequence 1 1 Y Y To Yr/Per: 2014/ 4
Sequence 2 9 Y N Budget Year: 2014
Sequence 3 11 Y N Print totals only: Y
Sequence 4 0 N N Format type: 1
Double space: N
Report title: Suppress zero bal accts: Y
Amounts/totals exceed 999 million dollars: N
FY 2013-2014 Roll projects to object: N
Print journal detail: N
Includes accounts exceeding Oo of budget. From Yr/Per: 2014/ 1
Print Full or Short description: F To Yr/Per: 2014/ 2
Print full GL account: N Include budget entries: Y
Sort by full GL account: N Incl encumb/liq entries: Y
Print Revenues-Version headings: Y Sort by JE # or PO #: J
Print revenue as credit: Y Detail format option: 1
Print revenue budgets as zero: N Multiyear view: D
11/24/2014 15:23 �City of Ukiah �P 1
gowen �BALANCE SHEET FOR 2014 4 �glbalsht
FUND: 777 AIRPORT FUND /
NET CHANGE ACCOUNT
FUND: 777 AIRPORT FUND FOR PERIOD BALANCE
ASSETS
77700000 10101 POOLED CASH 21, 688.47 330,867.91
77700000 10298 MARKET VALUE ADJUSTMENT .00 -406.18
77700000 10303 PRE-PAID INSURANCE -1,531.25 12,250.00
77700000 10320 PRE-PAID DEPOSITS .00 800.00
77700000 10410 ACCOUNTS RECEIVABLE 27,099.37 30,877.91
77700000 10481 ACCRUED INTEREST .00 1,723.36
77700000 10600 ALLOWANCE FOR BAD DEBT .00 -125.00
77700000 19010 LAND .00 271, 957.47
77700000 19015 INFRASTRUCTURE .00 1,055,147.91
77700000 19020 LAND IMPROVEMENTS .00 1,290, 900.17
77700000 19040 BUILDINGS .00 542, 676.71
77700000 19080 ROLLING EQUIPMENT .00 86,214.56
77700000 19090 MACHINERY .00 38,766.82
77700000 19515 INFRASTRUCTURE DEPRECIATION .00 -1,055,147.91
77700000 19520 DEPRECIATION-LAND IMPROVEMENTS .00 -653,306.98
77700000 19540 BUILDINGS DEPRECIATION .00 -392,141.62
77700000 19580 ROLLING EQUIPMENT DEPRECIATION .00 -75,535.96
77700000 19590 MACHINERY DEPRECIATION .00 -28, 669.42
TOTAL ASSETS 47,256.59 1,456,849.75
LIABILITIES
77700000 20100 ACCOUNTS PAYABLE -54,880.06 -59,318.91
77700000 20150 AP CONTRACT RETAINAGE -1, 683.99 -1, 684.00
77700000 20560 ACCRUED VACATION .00 -14,147.08
77700000 21110 CUSTOMER DEPOSITS -300.00 -5,700.00
TOTAL LIABILITIES -56,864.05 -80,849.99
FUND BALANCE
77700000 30001 ENCUMBRANCE CONTROL -385.41 1,570.21
77700000 30002 ENCUMBRANCES - BUDGET FB RESER 385.41 -1,570.21
77700000 30004 APPROPRIATIONS .00 -1,756,355.00
77700000 30005 REVENUE CONTROL -114, 939.98 -499,772.24
77700000 30006 EXPENDITURE CONTROL 124,547.44 500, 989.71
77700000 30007 FUND BALANCE .00 -296,355.48
77700000 30009 ESTIMATED REVENUE .00 1, 627,334.00
77700000 30010 BUDGETARY FUND BALANCE UNRESER .00 129,021.00
77700000 31009 INVESTMENT IN FIXED ASSETS .00 -1,080,861.75
TOTAL FUND BALANCE 9, 607.46 -1,375, 999.76
TOTAL LIABILITIES + FUND BALANCE -47,256.59 -1,456,849.75
** END OF REPORT - Generated by Greg Owen **
11/24/2014 City of Ukiah PAGE 1
15:26:38 FY 2014-2015 glflxrpt
FROM 2015 O1 TO 2015 04
ACCOUNTS FOR: ORIGINAL ESTIM REV REVISED ACTUAL REMAINING PCT
777 AIRPORT FUND ESTIM REV ADJSTMTS EST REV REVENUE REVENUE COLL
77700000 AIRPORT FUND
44201 AIRPORT GAS & OIL SALES -1,062,500 0 -1,062,500 -582,582.87 -479,917.13 54.80
44202 AIRPORT OPERATION FEES -7,000 0 -7,000 -2,221.00 -4,779.00 31.7%
44203 AIRPORT MISC. SALES -1,500 0 -1,500 .00 -1,500.00 .Oo
44204 AIRPORT LANDING FEES -12,000 0 -12,000 .00 -12,000.00 .0%
46110 INTEREST ON INVESTMENTS -3,500 0 -3,500 .00 -3,500.00 .Oo
46116 MISCELLANEOUS INCOME -1,777 0 -1,777 -1,043.00 -734.00 58.7%
46801 AIRPORT GROUND RENT -90,000 0 -90,000 -36,832.00 -53,168.00 40.90
46802 AIRPORT ADMIN BLDG RENT -9,000 0 -9,000 -3,396.00 -5,604.00 37.7%
46803 AIRPORT HANGAR RENT -125,000 0 -125,000 -49,687.00 -75,313.00 39.70
46804 FAA BUILDING -8,244 0 -8,244 -5,434.76 -2,809.24 65.90
46805 CORPORATION YARD LAND RENTAL -20,000 0 -20,000 .00 -20,000.00 .Oo
46806 COMMISSION ON HANGAR RENTAL -1,046 0 -1,046 -648.46 -397.54 62.0%
48110 MISCELLANEOUS RECEIPTS -100 0 -100 -137.50 37.50 137.50
TOTAL AIRPORT FUND -1,341,667 0 -1,341, 667 -681, 982.59 -659,684.41 50.80
77710000 CITY COUNCIL
51110 REGULAR SALARIES & WAGES 1,060 0 1,060 325.60 734.40 30.70
51220 INSURANCE 1,268 0 1,268 369.04 898.96 29.10
51230 WORKERS COMP 101 0 101 29.28 71.72 29.Oo
51240 MEDICARE 19 0 19 4.80 14.20 25.3%
51260 FICA 68 0 68 20.00 48.00 29.40
54100 SUPPLIES 0 0 0 30.96 -30.96 .Oo
54101 POSTAGE 2 0 2 .00 2.00 .Oo
55100 TELEPHONE 16 0 16 1.66 14.34 10.4%
57100 CONFERENCE & TRAINING 100 0 100 .00 100.00 .Oo
61410 RENT ALLOCATION 469 0 469 .00 469.00 .0%
61420 BUILDING MAINTENANCE ALLOCATIO 1,591 0 1,591 .00 1,591.00 .Oo
61425 ALLOCATED UTILITIES 357 0 357 .00 357.00 .0%
TOTAL CITY COUNCIL 5,051 0 5,051 781.34 4,269.66 15.5%
77711100 CITY CLERK
11/24/2014 City of Ukiah PAGE 2
15:26:38 FY 2014-2015 glflxrpt
FROM 2015 O1 TO 2015 04
ACCOUNTS FOR: ORIGINAL ESTIM REV REVISED ACTUAL REMAINING PCT
777 AIRPORT FUND ESTIM REV ADJSTMTS EST REV REVENUE REVENUE COLL
51110 REGULAR SALARIES & WAGES 2,048 0 2,048 621.21 1,426.79 30.30
51210 RETIREMENT (PERS) 572 0 572 173.67 398.33 30.4%
51220 INSURANCE 617 0 617 134.82 482.18 21.90
51230 WORKERS COMP 112 0 112 31.73 80.27 28.3%
51240 MEDICARE 29 0 29 9.44 19.56 32.60
51250 UNEMPLOYMENT 28 0 28 7.57 20.43 27.0%
52100 CONTRACTED SERVICES 616 0 616 38.00 408.17 6.20
52150 LEGAL SERVICES/EXPENSES 380 0 380 .00 380.00 .0%
54100 SUPPLIES 100 0 100 6.62 93.38 6.60
54101 POSTAGE 4 0 4 8.35 -4.35 208.8%
55100 TELEPHONE 14 0 14 1.63 12.37 11.60
56120 EQUIPMENT MAINTENANCE & REPAIR 10 0 10 .00 10.00 .0%
57100 CONFERENCE & TRAINING 92 0 92 .00 92.00 .Oo
57300 MEMBERSHIPS & SUBSCRIPTIONS 11 0 11 .00 11.00 .0%
61410 RENT ALLOCATION 158 0 158 .00 158.00 .Oo
61420 BUILDING MAINTENANCE ALLOCATIO 533 0 533 .00 533.00 .0%
61425 ALLOCATED UTILITIES 120 0 120 .00 120.00 .Oo
TOTAL CITY CLERK 5,444 0 5,444 1,033.04 4,241.13 19.Oo
77712100 CITY MANAGER
51110 REGULAR SALARIES & WAGES 3,150 0 3,150 958.64 2,191.36 30.40
51210 RETIREMENT (PERS) 919 0 919 279.47 639.53 30.40
51220 INSURANCE 334 0 334 102.72 231.28 30.80
51230 WORKERS COMP 148 0 148 44.72 103.28 30.2%
51240 MEDICARE 46 0 46 13.91 32.09 30.20
51250 UNEMPLOYMENT 36 0 36 10.63 25.37 29.50
51290 CELL PHONE STIPEND 16 0 16 2.94 13.06 18.40
52100 CONTRACTED SERVICES 700 0 700 .00 700.00 .0%
54100 SUPPLIES 125 0 125 .00 125.00 .Oo
54101 POSTAGE 3 0 3 .00 3.00 .Oo
55100 TELEPHONE 55 0 55 2.46 52.54 4.50
55210 UTILITIES 30 0 30 .00 30.00 .0%
57100 CONFERENCE & TRAINING 122 0 122 6.78 115.22 5.60
57300 MEMBERSHIPS & SUBSCRIPTIONS 76 0 76 2.20 73.80 2.9%
61410 RENT ALLOCATION 155 0 155 .00 155.00 .Oo
61420 BUILDING MAINTENANCE ALLOCATIO 248 0 248 .00 248.00 .0%
61425 ALLOCATED UTILITIES 335 0 335 .00 335.00 .Oo
TOTAL CITY MANAGER 6,498 0 6,498 1,424.47 5,073.53 21.90
11/24/2014 City of Ukiah PAGE 3
15:26:38 FY 2014-2015 glflxrpt
FROM 2015 O1 TO 2015 04
ACCOUNTS FOR: ORIGINAL ESTIM REV REVISED ACTUAL REMAINING PCT
777 AIRPORT FUND ESTIM REV ADJSTMTS EST REV REVENUE REVENUE COLL
77712400 MISCELLANEOUS GENERAL GOV
61500 INSURANCE ALLOCATION 6,486 0 6,486 .00 6,486.00 .Oo
TOTAL MISCELLANEOUS GENERAL GOV 6,486 0 6,486 .00 6,486.00 .Oo
77713400 ACCOUNTING
51110 REGULAR SALARIES & WAGES 12,682 0 12, 682 3,712.37 8,969.63 29.30
51210 RETIREMENT (PERS) 3,451 0 3,451 1,049.47 2,401.53 30.4%
51220 INSURANCE 2,338 0 2,338 681.73 1,656.27 29.20
51230 WORKERS COMP 632 0 632 184.83 447.17 29.2%
51240 MEDICARE 194 0 194 54.50 139.50 28.10
51250 UNEMPLOYMENT 155 0 155 43.96 111.04 28.4%
51290 CELL PHONE STIPEND 21 0 21 5.95 15.05 28.30
52100 CONTRACTED SERVICES 3,312 0 3,312 100.00 3,212.00 3.0%
54100 SUPPLIES 340 0 340 33.51 281.15 9.90
54101 POSTAGE 104 0 104 9.02 94.98 8.7%
55100 TELEPHONE 48 0 48 5.47 42.53 11.40
56120 EQUIPMENT MAINTENANCE & REPAIR 80 0 80 5.77 74.23 7.2%
57100 CONFERENCE & TRAINING 200 0 200 24.85 175.15 12.40
57300 MEMBERSHIPS & SUBSCRIPTIONS 17 0 17 6.20 10.80 36.5%
61200 PURCHASING ALLOCATION 1,565 0 1,565 .00 1,565.00 .Oo
61300 BILLING & COLLECTION ALLOCATIO 8,029 0 8,029 .00 8,029.00 .0%
61425 ALLOCATED UTILITIES 119 0 119 .00 119.00 .Oo
TOTAL ACCOUNTING 33,287 0 33,287 5, 917.63 27,344.03 17.80
77714000 CITY ATTORNEY
52100 CONTRACTED SERVICES 1,800 0 1,800 .00 1,800.00 .Oo
55100 TELEPHONE 3 0 3 .00 3.00 .Oo
57100 CONFERENCE & TRAINING 12 0 12 .00 12.00 .Oo
TOTAL CITY ATTORNEY 1,815 0 1,815 .00 1,815.00 .Oo
77715100 TREASURY MANAGEMENT
11/24/2014 City of Ukiah PAGE 4
15:26:39 FY 2014-2015 glflxrpt
FROM 2015 O1 TO 2015 04
ACCOUNTS FOR: ORIGINAL ESTIM REV REVISED ACTUAL REMAINING PCT
777 AIRPORT FUND ESTIM REV ADJSTMTS EST REV REVENUE REVENUE COLL
51110 REGULAR SALARIES & WAGES 36 0 36 11.04 24.96 30.70
51220 INSURANCE 13 0 13 3.57 9.43 27.50
51230 WORKERS COMP 3 0 3 .62 2.38 20.70
51240 MEDICARE 2 0 2 .16 1.84 8.0%
51260 FICA 3 0 3 .72 2.28 24.Oo
52100 CONTRACTED SERVICES 800 0 800 .00 800.00 .Oo
TOTAL TREASURY MANAGEMENT 857 0 857 16.11 840.89 1.9%
77716100 HUMAN RESOURCES
51110 REGULAR SALARIES & WAGES 2,271 0 2,271 714.38 1,556.62 31.5%
51210 RETIREMENT (PERS) 611 0 611 191.74 419.26 31.40
51220 INSURANCE 200 0 200 59.68 140.32 29.8%
51230 WORKERS COMP 106 0 106 32.62 73.38 30.80
51240 MEDICARE 34 0 34 10.27 23.73 30.20
51250 UNEMPLOYMENT 28 0 28 7.75 20.25 27.70
51290 CELL PHONE STIPEND 11 0 11 1.68 9.32 15.3%
52100 CONTRACTED SERVICES 250 0 250 .58 249.42 .20
52151 AFLAC & PERS INSUR ADMIN FEES 60 0 60 15.49 44.51 25.8%
54101 POSTAGE 9 0 9 1.40 7.60 15.60
54160 HR - CITY LIABILITY & CONTRACT 20 0 20 .85 19.15 4.3%
54161 HR - BACKGROUND & PHYSICALS 100 0 100 .00 100.00 .Oo
54162 HR - ADVERTISING 120 0 120 4.58 115.42 3.8%
54163 HR - INTERVIEW SUPPLIES 9 0 9 1.40 7.60 15.60
54164 HR - FORMS & OTHER DIV. EXP. 30 0 30 .00 30.00 .0%
54165 HR - NEW EMPLOYEE FINGERPRINT 12 0 12 .32 11.68 2.70
54166 HR - DOT TESTING PROGRAM 18 0 18 15.97 2.03 88.7%
55100 TELEPHONE 10 0 10 3.00 7.00 30.Oo
57100 CONFERENCE & TRAINING 45 0 45 36.48 8.52 81.1%
57300 MEMBERSHIPS & SUBSCRIPTIONS 69 0 69 15.58 53.42 22.60
61410 RENT ALLOCATION 17 0 17 .00 17.00 .0%
61420 BUILDING MAINTENANCE ALLOCATIO 59 0 59 .00 59.00 .Oo
61425 ALLOCATED UTILITIES 13 0 13 .00 13.00 .0%
TOTAL HUMAN RESOURCES 4,102 0 4,102 1,113.77 2,988.23 27.2%
77722900 INFORMATION TECHNOLOGY
11/24/2014 City of Ukiah PAGE 5
15:26:39 FY 2014-2015 glflxrpt
FROM 2015 O1 TO 2015 04
ACCOUNTS FOR: ORIGINAL ESTIM REV REVISED ACTUAL REMAINING PCT
777 AIRPORT FUND ESTIM REV ADJSTMTS EST REV REVENUE REVENUE COLL
51110 REGULAR SALARIES & WAGES 3,305 0 3,305 786.87 2,518.13 23.80
51120 NON-REGULAR SALARIES & WAGES 480 0 480 276.15 203.85 57.5%
51130 OVERTIME SALARIES & WAGES 0 0 0 38.52 -38.52 .Oo
51140 STAND-BY SALARIES & WAGES 0 0 0 155.39 -155.39 .0%
51210 RETIREMENT (PERS) 911 0 911 233.40 677.60 25.60
51220 INSURANCE 796 0 796 218.04 577.96 27.40
51230 WORKERS COMP 197 0 197 62.26 134.74 31.60
51240 MEDICARE 57 0 57 18.03 38.97 31.6%
51250 UNEMPLOYMENT 53 0 53 14.84 38.16 28.Oo
51260 FICA 30 0 30 14.15 15.85 47.20
51290 CELL PHONE STIPEND 24 0 24 7.99 16.01 33.30
52100 CONTRACTED SERVICES 2,600 0 2, 600 193.77 2,406.23 7.5%
54100 SUPPLIES 1,000 0 1,000 11.11 988.89 1.10
54101 POSTAGE 5 0 5 .00 5.00 .Oo
54320 SOFTWARE 2,500 0 2,500 76.44 2,385.34 3.10
55100 TELEPHONE 100 0 100 2.32 97.68 2.3%
56120 EQUIPMENT MAINTENANCE & REPAIR 720 0 720 8.24 711.76 1.10
57100 CONFERENCE & TRAINING 350 0 350 .00 350.00 .Oo
57300 MEMBERSHIPS & SUBSCRIPTIONS 16 0 16 .00 16.00 .Oo
61410 RENT ALLOCATION 180 0 180 .00 180.00 .0%
61420 BUILDING MAINTENANCE ALLOCATIO 40 0 40 .00 40.00 .Oo
80100 MACHINERY & EQUIPMENT 3,000 0 3,000 .00 3,000.00 .Oo
TOTAL INFORMATION TECHNOLOGY 16,364 0 16,364 2,117.52 14,208.26 12.9%
77725200 AIRPORT OPERATIONS
51110 REGULAR SALARIES & WAGES 193,908 0 193, 908 67,798.29 126,109.71 35.Oo
51130 OVERTIME SALARIES & WAGES 2,159 0 2,159 1,113.94 1,045.06 51.60
51210 RETIREMENT (PERS) 53,540 0 53,540 17,194.47 36,345.53 32.1%
51220 INSURANCE 47,780 0 47,780 9,803.47 37,976.53 20.50
51230 WORKERS COMP 10,030 0 10,030 3,319.04 6,710.96 33.10
51240 MEDICARE 2,674 0 2, 674 913.60 1,760.40 34.20
51250 UNEMPLOYMENT 2,392 0 2,392 790.30 1,601.70 33.0%
51260 FICA 0 0 0 .00 .00 .Oo
51290 CELL PHONE STIPEND 1,008 0 1,008 309.00 699.00 30.70
52100 CONTRACTED SERVICES 8,700 902 9, 602 5,094.12 4,508.04 53.10
52528 LIABILITY INSURANCE 8,000 0 8,000 7,500.00 500.00 93.8%
54100 SUPPLIES 14,000 0 14,000 1,118.18 11,543.72 8.Oo
54101 POSTAGE 300 0 300 44.44 255.56 14.8%
11/24/2014 City of Ukiah PAGE 6
15:26:39 FY 2014-2015 glflxrpt
FROM 2015 O1 TO 2015 04
ACCOUNTS FOR: ORIGINAL ESTIM REV REVISED ACTUAL REMAINING PCT
777 AIRPORT FUND ESTIM REV ADJSTMTS EST REV REVENUE REVENUE COLL
55100 TELEPHONE 2,500 0 2,500 534.29 1,965.71 21.40
55210 UTILITIES 25,000 0 25,000 6, 991.91 18,008.09 28.Oo
56110 CITY GARAGE - PARTS 514 0 514 .00 514.00 .Oo
56111 CITY GARAGE - LABOR 13,723 0 13,723 .00 13,723.00 .0%
56120 EQUIPMENT MAINTENANCE & REPAIR 200 0 200 .00 200.00 .Oo
56130 EXTERNAL SERVICES 400 0 400 949.20 -549.20 237.30
56210 FUEL & FLUIDS 5,000 0 5,000 967.99 4,032.01 19.40
56300 BUILDING MAINT. & REPAIR 50,000 0 50,000 4,783.38 29,207.60 9.6%
57100 CONFERENCE & TRAINING 5,000 0 5,000 2,799.66 2,200.34 56.Oo
57300 MEMBERSHIPS & SUBSCRIPTIONS 800 0 800 .00 800.00 .Oo
58401 AVIATION FUEL 761,500 0 761,500 523,335.65 238,164.35 68.70
59100 PROPERTY TAXES PAID 1,072 0 1,072 .00 1,072.00 .0%
59101 FEES 1,244 0 1,244 .00 1,244.00 .Oo
61100 GENERAL GOVERNMENT ALLOCATION 0 0 0 .00 .00 .0%
61200 PURCHASING ALLOCATION 0 0 0 .00 .00 .Oo
61300 BILLING & COLLECTION ALLOCATIO 0 0 0 .00 .00 .0%
61500 INSURANCE ALLOCATION 0 0 0 .00 .00 .Oo
80100 MACHINERY & EQUIPMENT 200,000 0 200,000 .00 200,000.00 .Oo
TOTAL AIRPORT OPERATIONS 1,411,444 902 1,412,346 655,360.93 739,638.11 46.4%
TOTAL AIRPORT FUND 149,681 902 150,583 -14,217.78 147,220.43 -9.4%
TOTAL REVENUES -1,341,667 0 -1,341, 667 -681,982.59 -659,684.41
TOTAL EXPENSES 1,491,348 902 1,492,250 667,764.81 806,904.84
11/24/2014 City of Ukiah PAGE 7
15:26:39 FY 2014-2015 glflxrpt
FROM 2015 O1 TO 2015 04
ORIGINAL ESTIM REV REVISED ACTUAL REMAINING PCT
ESTIM REV ADJSTMTS EST REV REVENUE REVENUE COLL
GRAND TOTAL 149,681 902 150,583 -14,217.78 147,220.43 -9.40
11/24/2014 City of Ukiah PAGE 8
15:26:39 FY 2014-2015 glflxrpt
REPORT OPTIONS
Field # Total Page Break From Yr/Per: 2015/ 1
Sequence 1 1 Y Y To Yr/Per: 2015/ 4
Sequence 2 9 Y N Budget Year: 2015
Sequence 3 11 Y N Print totals only: Y
Sequence 4 0 N N Format type: 1
Double space: N
Report title: Suppress zero bal accts: Y
Amounts/totals exceed 999 million dollars: N
FY 2014-2015 Roll projects to object: N
Print journal detail: N
Includes accounts exceeding Oo of budget. From Yr/Per: 2014/ 1
Print Full or Short description: F To Yr/Per: 2014/ 2
Print full GL account: N Include budget entries: Y
Sort by full GL account: N Incl encumb/liq entries: Y
Print Revenues-Version headings: Y Sort by JE # or PO #: J
Print revenue as credit: Y Detail format option: 1
Print revenue budgets as zero: N Multiyear view: D
11/24/2014 15:21 �City of Ukiah �P 1
gowen �BALANCE SHEET FOR 2015 4 �glbalsht
FUND: 777 AIRPORT FUND /
NET CHANGE ACCOUNT
FUND: 777 AIRPORT FUND FOR PERIOD BALANCE
ASSETS
77700000 10101 POOLED CASH 401,881.41 138,388.68
77700000 10320 PRE-PAID DEPOSITS .00 800.00
77700000 10410 ACCOUNTS RECEIVABLE 250.00 5,579.76
77700000 10481 ACCRUED INTEREST .00 -308.51
77700000 10600 ALLOWANCE FOR BAD DEBT .00 -125.00
77700000 19010 LAND .00 271, 957.47
77700000 19015 INFRASTRUCTURE .00 1,055,147.91
77700000 19020 LAND IMPROVEMENTS .00 1,290, 900.17
77700000 19040 BUILDINGS .00 542, 676.71
77700000 19080 ROLLING EQUIPMENT .00 86,214.56
77700000 19090 MACHINERY .00 38,766.82
77700000 19515 INFRASTRUCTURE DEPRECIATION .00 -1,055,147.91
77700000 19520 DEPRECIATION-LAND IMPROVEMENTS .00 -653,306.98
77700000 19540 BUILDINGS DEPRECIATION .00 -392,141.62
77700000 19580 ROLLING EQUIPMENT DEPRECIATION .00 -75,535.96
77700000 19590 MACHINERY DEPRECIATION .00 -28, 669.42
TOTAL ASSETS ________402L131_41 _______1L225L196_68
------------------ -------------------
LIABILITIES
77700000 20560 ACCRUED VACATION .00 -15,128.55
77700000 21110 CUSTOMER DEPOSITS 100.00 -5,300.00
TOTAL LIABILITIES 100.00 -20,428.55
FUND BALANCE
77700000 30001 ENCUMBRANCE CONTROL 17, 613.13 17,580.51
77700000 30002 ENCUMBRANCES - BUDGET FB RESER -17, 613.13 -17,580.51
77700000 30004 APPROPRIATIONS .00 -1,509,859.16
77700000 30005 REVENUE CONTROL -561,194.10 -681, 982.59
77700000 30006 EXPENDITURE CONTROL 158, 962.69 667,764.81
77700000 30007 FUND BALANCE .00 -109, 688.60
77700000 30009 ESTIMATED REVENUE .00 1,341, 667.00
77700000 30010 BUDGETARY FUND BALANCE UNRESER .00 168,192.16
77700000 31009 INVESTMENT IN FIXED ASSETS .00 -1,080,861.75
TOTAL FUND BALANCE -402,231.41 -1,204,768.13
TOTAL LIABILITIES + FUND BALANCE -402,131.41 -1,225,196.68
** END OF REPORT - Generated by Greg Owen **