Professional Documents
Culture Documents
OF
JACKSON MUNICIPAL AIRPORT AUTHORITY
BOARD OF COMMISSIONERS
October 27, 2015
I.
II.
INVOCATION
III.
B.
C.
Notice of the Rescheduling of the Regular Monthly Work Session of the Board of
Commissioners of the Jackson Municipal Airport Authority from Thursday,
October 22, 2015 at 8:30 a.m. to Monday, October 26, 2015 at 8:30 a.m.; Accept
Notice
D.
Notice of the Rescheduling of the Regular Monthly Board Meeting of the Board of
Commissioners of the Jackson Municipal Airport Authority from Monday, October
26, 2015 at 4:00 p.m. to Tuesday, October 27, 2015 at 4:00 p.m.; Accept Notice
IV.
PUBLIC COMMENTS
V.
REPORTS
A.
B.
C.
VI.
1.
2.
Attorney
1.
2.
ACTION ITEMS
A.
Financial Matters
1.
2.
B.
(b)
(c)
(d)
Service Agreements
1.
2.
3.
4.
5.
6.
C.
Construction Project
D.
Procurements
E.
Grants
F.
Other Matters
1.
2.
G.
VII.
New Business
ADJOURNMENT
Proj. #
FY
005
005
013
014
014
015
008
008
010
001
003
9
11
11
11
11A
11
12
12A
12
15
15
Pg. #
1
2
3
4
5
6
7
8
9
10
11
12
13
Total
$24,371,069
$2,418,724
$1,528,400
$35,953,323
$1,563,092
$65,834,608
% of Total
37.02%
3.67%
2.32%
54.61%
2.37%
100.00%
Payments to Date
$7,097,382
$332,808
$333,039
$6,263,343
$286,148
$14,312,720
Remaining Balance
$17,273,687
$2,085,916
$1,195,361
$29,689,980
$1,276,944
$51,521,888
Balance as % of Total
70.88%
86.24%
78.21%
82.58%
81.69%
Budget Allocations
Administrative
Advertising
Architectural
Construction
Consulting
Contingency
Reimbursable
Engineering Services
Legal
Salaries
Total
$2,000
$24,575
$2,224,082
$55,646,651
$2,359,406
$593,066
$3,575
$4,452,332
$184,398
$344,523
$65,834,608
% of Total
0.00%
0.04%
3.38%
84.52%
3.58%
0.90%
0.01%
6.76%
0.28%
0.52%
100.00%
Payments to Date
$0
$5,043
$1,027,237
$8,195,043
$2,244,324
$0
$0
$2,288,643
$164,948
$387,482
$14,312,720
Remaining Balance
$2,000
$19,532
$1,196,845
$47,451,608
$115,082
$593,066
$3,575
$2,163,689
$19,450
-$42,959
$51,521,888
Balance as % of Allocation
100.00%
79.48%
53.81%
85.27%
4.88%
100.00%
100.00%
48.60%
10.55%
-12.47%
Funding Sources
FAA
PFC
MDOT
JMAA
Budget Allocations
Administrative
Advertising
Architectural Services
Construction
Consulting
Contingency
Engineering Reimbursable
Engineering Services
Legal
Other
Equipment
Salaries
Services
Total Budget
$5,265,161
Current Payments
$3,374,108
Project Balance
$1,891,053
Percent Complete
64%
Amounts
$1,665,875
$3,000,000
$79,207
$520,079
$5,265,161
Percent
32%
57%
2%
10%
100%
Remaining Balance
(293,053)
$1,641,111
$22,916
$520,079
$1,891,053
% Balance by Source
-18%
55%
29%
100%
Original Budget
$0
$1,000
$0
$3,000,000
$0
$285,000
$0
$300,000
$5,000
$0
$0
$1,000
$0
$3,592,000
Current Budget
$0
$1,575
$0
$3,556,070
$0
$548,066
$0
$892,568
$90,648
$0
$0
$176,234
$0
$5,265,161
Payments to Date
$0
$1,557
$0
$2,371,529
$0
$0
$0
$784,596
$36,609
$0
$0
$179,817
$0
$3,374,108
Balance
$0
$18
$0
$1,184,541
$0
$548,066
$0
$107,972
$54,039
$0
$0
-$3,583
$0
$1,891,053
Budget Allocations
Administrative
Advertising
Architectural Services
Construction
Consulting
Contingency
Engineering Reimbursable
Engineering Services
Legal
Other
Equipment/Equipment Cost
Salaries
Services
Current Payments
$1,031,193
Project Balance
$11,651,535
Percent Complete
8%
Amounts
$11,991,786
$315,573
$40,578
$334,791
$12,682,728
Percent
95%
2%
0%
3%
100%
Remaining Balance
$11,141,298
$302,792
$15,078
$192,368
$11,651,536
% Balance by Source
93%
96%
37%
57%
Original Budget
$0
$3,000
$0
$11,000,000
$0
$0
$7,000
$1,105,000
$10,000
$0
$0
$35,000
$0
$12,160,000
Current Budget
$0
$500
$0
$11,000,000
$0
$0
$3,575
$1,628,114
$20,250
$0
$0
$30,289
$0
$12,682,728
Payments to Date
$0
$476
$0
$0
$0
$0
$0
$917,134
$16,550
$0
$0
$97,033
$0
$1,031,193
Balance
$0
$24
$0
$11,000,000
$0
$0
$3,575
$710,980
$3,700
$0
$0
-$66,744
$0
$11,651,535
Funding Sources
PFC
JMAA
Budget Allocations
Administrative
Advertising
Architectural Services
Construction
Consulting
Contingency
Engineering Reimbursable
Engineering Services
Legal
Other
Equipment/Equipment Cost
Salaries
Services
Total Budget
$21,255,583
Current Payments
$1,510,084
Project Balance
$19,745,499
Percent Complete
7%
Amounts
$21,255,583
$0
$21,255,583
Percent
100%
0%
100%
Remaining Balance
$19,745,499
$0
$19,745,499
% Balance by Source
93%
0%
Original Budget
$0
$1,000
$35,000
$300,000
$0
$0
$5,000
$0
$1,000
$0
$0
$2,000
$0
$344,000
Current Budget
$0
$1,000
$2,084,389
$19,103,794
$0
$0
$0
$51,400
$5,000
$0
$0
$10,000
$0
$21,255,583
Payments to Date
$0
$913
$974,812
$468,000
$0
$0
$0
$46,400
$14,835
$0
$0
$5,124
$0
$1,510,084
Balance
$0
$87
$1,109,577
$18,635,794
$0
$0
$0
$5,000
-$9,835
$0
$0
$4,876
$0
$19,745,499
Funding Sources
FAA
MDOT
PFC
Budget Allocations
Administrative
Advertising
Architectural Services
Construction
Consulting
Contingency
Engineering Reimbursable
Engineering Services
Legal
Other
Equipment/Equipment Cost
Salaries
Services
Total Budget
$19,070,255
Current Payments
$7,134,150
Project Balance
$11,936,105
Percent Complete
37%
Amounts
$7,690,463
$200,000
$11,179,792
$19,070,255
Percent
40%
1%
59%
100%
Remaining Balance
$3,692,087
$0
$8,244,018
$11,936,105
% Balance by Source
48%
0%
74%
Original Budget
$0
$0
$0
$0
$1,209,384
$0
$120,000
$0
$2,000
$0
$0
$20,000
$0
$1,351,384
Current Budget
$0
$10,000
$0
$16,911,211
$2,098,444
$0
$0
$10,600
$10,000
$0
$0
$30,000
$0
$19,070,255
Payments to Date
$0
$611
$0
$4,962,934
$2,108,056
$0
$0
$0
$54,206
$0
$0
$8,343
$0
$7,134,150
Balance
$0
$9,389
$0
$11,948,277
-$9,612
$0
$0
$10,600
-$44,206
$0
$0
$21,657
$0
$11,936,105
Funding Sources
PFC
Budget Allocations
Administrative
Advertising
Architectural Services
Construction
Consulting
Contingency
Engineering Reimbursable
Engineering Services
Legal
Other
Equipment/Equipment Cost
Salaries
Services
Total Budget
$477,370
Current Payments
$433,096
Project Balance
$44,274
Percent Complete
91%
Amounts
$477,370
$477,370
Percent
100%
100%
Remaining Balance
$44,274
$44,274
% Balance by Source
9%
Original Budget
$0
$2,500
$0
$400,000
$41,870
$0
$0
$18,000
$5,000
$0
$0
$10,000
$0
$477,370
Current Budget
$0
$2,500
$0
$400,000
$41,870
$0
$0
$18,000
$5,000
$0
$0
$10,000
$0
$477,370
Payments to Date
$0
$581
$0
$392,580
$21,412
$0
$0
$16,524
$1,920
$0
$0
$79
$0
$433,096
Balance
$0
$1,919
$0
$7,420
$20,458
$0
$0
$1,476
$3,080
$0
$0
$9,921
$0
$44,274
Funding Sources
CFC
Budget Allocations
Administrative
Advertising
Architectural Services
Construction
Consulting
Contingency
Engineering Reimbursable
Engineering Services
Legal
Other
Equipment/Equipment Cost
Salaries
Services
Total Budget
$1,332,092
Current Payments
$286,148
Project Balance
$1,045,944
Percent Complete
21%
Amounts
$1,332,092
$1,332,092
Percent
100%
100%
Remaining Balance
$1,045,944
$1,045,944
% Balance by Source
79%
Original Budget
$0
$0
$0
$0
$75,810
$0
$12,900
$0
$1,000
$0
$0
$1,200
$0
$90,910
Current Budget
$0
$1,000
$0
$0
$219,092
$0
$0
$1,084,000
$14,000
$0
$0
$14,000
$0
$1,332,092
Payments to Date
$0
$264
$0
$0
$114,856
$0
$0
$135,250
$17,328
$0
$0
$18,450
$0
$286,148
Balance
$0
$736
$0
$0
$104,236
$0
$0
$948,750
-$3,328
$0
$0
-$4,450
$0
$1,045,944
Funding Sources
FAA
MDOT
JMAA
Budget Allocations
Administrative
Advertising
Architectural Services
Construction
Consulting
Contingency
Engineering Reimbursable
Engineering Services
Legal
Other
Equipment/Equipment Cost
Salaries
Services
Total Budget
$4,128,920
Current Payments
$379,663
Project Balance
$3,749,257
Percent Complete
9%
Amounts
$3,022,945
$326,431
$779,544
$4,128,920
Percent
73%
8%
19%
100%
Remaining Balance
$2,733,355
$310,343
$705,559
$3,749,257
% Balance by Source
90%
95%
91%
Original Budget
$0
$500
$0
$0
$3,000
$0
$21,000
$279,000
$5,000
$0
$0
$24,500
$0
$333,000
Current Budget
$0
$3,000
$0
$3,430,000
$0
$0
$0
$635,920
$25,000
$0
$0
$35,000
$0
$4,128,920
Payments to Date
$0
$207
$0
$0
$0
$0
$0
$308,669
$13,712
$0
$0
$57,075
$0
$379,663
Balance
$0
$2,793
$0
$3,430,000
$0
$0
$0
$327,251
$11,288
$0
$0
-$22,075
$0
$3,749,257
Funding Sources
JMAA
MDOT
Budget Allocations
Administrative
Advertising
Architectural Services
Construction
Consulting
Contingency
Engineering Reimbursable
Engineering Services
Legal
Other
Equipment/Equipment Cost
Salaries
Services
Total Budget
$489,017
Current Payments
$48,362
Project Balance
$440,655
Percent Complete
10%
Amounts
$4,887
$484,130
$489,017
Percent
1%
99%
100%
Remaining Balance
$4,403
$436,251
$440,655
% Balance by Source
90%
90%
Original Budget
$0
$2,000
$0
$400,017
$0
$0
$0
$72,000
$5,000
$0
$0
$10,000
$0
$489,017
Current Budget
$0
$2,000
$0
$400,017
$0
$0
$0
$72,000
$5,000
$0
$0
$10,000
$0
$489,017
Payments to Date
$0
$0
$0
$0
$0
$0
$0
$36,890
$2,898
$0
$0
$8,574
$0
$48,362
Balance
$0
$2,000
$0
$400,017
$0
$0
$0
$35,110
$2,102
$0
$0
$1,426
$0
$440,655
Funding Sources
CFC
MDOT
JMAA
Budget Allocations
Administrative
Advertising
Architectural Services
Construction
Consulting
Contingency
Engineering Reimbursable
Engineering Services
Legal
Other
Equipment/Equipment Cost
Salaries
Services
Total Budget
$533,289
Current Payments
$56,480
Project Balance
$476,809
Percent Complete
11%
Amounts
$231,000
$123,059
$179,230
$533,289
Percent
43%
23%
34%
100%
Remaining Balance
$231,000
$123,059
$122,750
$476,809
% Balance by Source
100%
100%
68%
Original Budget
$0
$0
$0
$0
$0
$0
$0
$27,600
$1,000
$0
$0
$1,000
$0
$29,600
Current Budget
$0
$0
$0
$470,559
$0
$0
$0
$59,730
$2,000
$0
$0
$1,000
$0
$533,289
Payments to Date
$0
$0
$0
$0
$0
$0
$0
$43,180
$4,063
$0
$0
$9,237
$0
$56,480
Balance
$0
$0
$0
$470,559
$0
$0
$0
$16,550
-$2,063
$0
$0
-$8,237
$0
$476,809
Funding Sources
JMAA
Budget Allocations
Administrative
Advertising
Architectural Services
Construction
Consulting
Contingency
Engineering Reimbursable
Engineering Services
Legal
Equipment/Equipment Cost
Salaries
Services
Total Budget
$495,193
Current Payments
$55,425
Project Balance
$439,768
Percent Complete
11%
Amounts
$495,193
$495,193
Percent
100%
100%
Remaining Balance
$439,768
$439,768
% Balance by Source
89%
Original Budget
$2,000
$0
$67,693
$375,000
$0
$45,000
$0
$0
$2,500
$0
$3,000
$0
$495,193
Current Budget
$2,000
$0
$67,693
$375,000
$0
$45,000
$0
$0
$2,500
$0
$3,000
$0
$495,193
Payments to Date
$0
$0
$52,125
$0
$0
$0
$0
$0
$2,720
$0
$580
$0
$55,425
Balance
$2,000
$0
$15,568
$375,000
$0
$45,000
$0
$0
-$220
$0
$2,420
$0
$439,768
Funding Sources
JMAA
Budget Allocations
Administrative
Advertising
Architectural Services
Construction
Consulting
Contingency
Engineering Reimbursable
Engineering Services
Legal
Other
Equipment/Equipment Cost
Salaries
Services
Total Budget
$105,000
Current Payments
$4,011
Project Balance
$100,989
Percent Complete
4%
Amounts
$105,000
$105,000
Percent
100%
100%
Remaining Balance
$100,989
$100,989
% Balance by Source
96%
Original Budget
$0
$3,000
$100,000
$0
$0
$0
$0
$0
$5,000
$0
$0
$25,000
$0
$133,000
Current Budget
$0
$3,000
$72,000
$0
$0
$0
$0
$0
$5,000
$0
$0
$25,000
$0
$105,000
Payments to Date
$0
$434
$300
$0
$0
$0
$0
$0
$107
$0
$0
$3,170
$0
$4,011
Balance
$0
$2,566
$71,700
$0
$0
$0
$0
$0
$4,893
$0
$0
$21,830
$0
$100,989
CHAPTER:
EXECUTIVE
POLICY TITLE:
POLICY NUMBER:
1-100
ADOPTED:
TBD
REPLACES/REVISES
1-100
DATED: 12/20/2005
REFERENCES:
PURPOSE:
POLICY:
It is the policy of the Jackson Municipal Airport Authority (the "Authority") that all actions of the
Authority be free from improper or inappropriate influence.
APPLICATION:
The Board of Commissioners of the Authority, as well as all employees of the Authority, shall
abide by the state ethics statutes, as set out in Miss. Code Ann., Sec. 25-4-101, et seq. (1972), as
amended.
No member of the Board of Commissioners of the Authority, and no member of the staff of the
Authority, shall have any interest, direct or indirect, in any person or entity doing and/or seeking
to do business with the Authority that is prohibited by applicable law.
No person or entity doing business with the Authority, or seeking to do business with the Authority,
may offer or agree to offer, under any circumstances, any gift, gratuity or favor (including travel),
regardless of value or form, to any Commissioner, employee or representative of the Authority,
except as permitted herein.
Notwithstanding the foregoing, nothing in this Policy is intended to prohibit the receipt by any
member of the staff of the Authority of an occasional, nominal business courtesy, such as a meal
or promotional item provided by any person doing business or seeking to do business with the
Authority. However, gifts, gratuities and favors valued in excess of $25.00 (including meals) are
not acceptable; nor is a cash distribution of any amount. If the value of a gift is undetermined, it
should be considered unacceptable.
Jackson Municipal Airport Authority
Policies and Procedures
Executive
Page 1 of 2
CERTIFICATIONS:
Each employee of the Authority shall be required to sign and submit the certification attached to
this Policy as Exhibit A entitled Certification Regarding Gratuities: Airport Authority
Employees. Certification shall be submitted by a member of the staff of the Authority, promptly
upon employment. Subsequent certifications shall be signed and submitted no later than October
1 of each subsequent year.
Each Person or entity doing business with the Airport Authority, or seeking to do business with
the Authority will be provided a copy of this Policy and shall be required to sign and submit the
certification attached to this Policy as Exhibit B, Certification Regarding Gratuities: Persons or
Entities Conducting or Seeking to Conduct Business with the Authority. Violation of this Policy
will be cause for disqualification of such person or entity from any selection process, ongoing and
future, regarding the Authority involving the person or entity, and termination of any agreement
already executed with the Authority by the person or entity.
EXHIBIT A
day of __________
Signature
Printed Name
EXHIBIT B
________________________________________________
Printed Name + Title
2015
2014
$16,237,299.86
30,856,764.27
47,094,064.13
$12,627,365.41
31,837,291.49
44,464,656.90
922,136.57
4,008.42
130,191.68
130,955.97
86,827.04
48,368,183.81
710,876.30
3,975.35
992,942.44
173,569.45
129,638.77
46,475,659.21
275,630.00
275,630.00
95,026,578.30
102,746,887.02
34,145,217.50
18,661,928.47
(151,978,120.56)
98,602,490.73
93,340,220.03
101,596,785.20
28,212,468.28
18,606,813.92
(142,856,015.75)
98,900,271.68
6,012,117.43
2,274,170.65
1,236,810.62
8,947,932.18
18,471,030.88
2,291,822.84
2,781,732.35
149,497.18
13,892,291.10
19,115,343.47
190,900.00
190,900.00
190,900.00
190,900.00
165,908,235.42
164,957,804.36
1,450,590.96
35,242.09
123,667.97
1,780.89
739,310.35
1,545,000.00
858,909.41
69,841.24
4,824,342.91
1,173,716.10
35,370.72
151,280.57
1,780.89
771,848.46
1,370,000.00
889,247.86
50,019.56
4,443,264.16
36,409,347.48
(60,171.00)
480,645.43
36,829,821.91
37,965,000.00
(60,171.00)
41,654,164.82
42,348,093.16
Fund Equity
Contributed Equity - City of Jackson
Contributed Equity - State of Mississippi
Contributed Equity - Federal Government
Contributed Equity - Hawkins Field Industrial Park
Retained Earnings
Total Fund Equity
7,350,000.00
428,191.27
42,119,230.20
1,753,513.90
72,603,135.23
124,254,070.60
7,350,000.00
428,191.27
42,119,230.20
1,753,513.90
70,958,775.83
122,609,711.20
165,908,235.42
164,957,804.36
Accounts Receivable
Other Receivables
Federal/State/Local Grants Receivable
Inventories
Prepaid Expenses
Total Current Assets
Investment in Debt Securities
Capitalized bond issue cost
37,904,829.00
INCOME
Actual
MONTH
Budget
Variance
Actual
YTD
Budget
Variance
AVIATION INCOME
Security Surcharge
Aviation-Baggage Rentals
Cargo Landing Fees
Hangar Rentals
Commercial Landings
Fuel Flowage Fees
Ground Handling
Jet Bridge Rentals
Bldg Rentals-Non Terminal
Parking & Tie Downs
Offices/Space Rentals-Terminal
Ground Leases
Discounts: Ground Leases
Total Aviation Income
$30,280.62
74,217.29
17,389.84
6,442.34
153,810.19
8,607.18
3,003.21
6,734.46
9,310.05
51.00
191,322.99
24,795.26
(583.33)
525,381.10
$28,463.00
74,327.75
13,704.13
5,301.12
142,214.00
10,224.95
2,517.38
5,613.00
9,311.00
48.75
178,881.00
24,727.00
(583.37)
494,749.71
$1,817.62
(110.46)
3,685.71
1,141.22
11,596.19
(1,617.77)
485.83
1,121.46
(0.95)
2.25
12,441.99
68.26
0.04
30,631.39
$438,712.06
913,852.22
219,084.27
88,127.02
1,780,956.28
110,297.64
39,257.43
80,813.52
111,720.60
2,338.00
2,274,890.92
301,303.53
(6,999.96)
6,354,353.53
$370,042.00
891,933.00
164,450.00
74,432.00
1,810,585.00
122,706.00
30,209.00
68,467.00
111,721.00
585.00
2,159,115.00
298,316.00
(7,000.00)
6,095,561.00
$68,670.06
21,919.22
54,634.27
13,695.02
(29,628.72)
(12,408.36)
9,048.43
12,346.52
(0.40)
1,753.00
115,775.92
2,987.53
0.04
258,792.53
503,508.41
53,626.21
81,260.84
36,079.65
674,475.11
438,580.00
53,626.25
88,707.87
35,982.12
616,896.24
64,928.41
(0.04)
(7,447.03)
97.53
57,578.87
5,885,318.89
643,515.52
1,028,307.40
460,172.12
8,017,313.93
5,460,638.00
643,516.00
1,059,620.00
459,882.00
7,623,656.00
424,680.89
(0.48)
(31,312.60)
290.12
393,657.93
CONCESSION INCOME
Concessions-Food & Beverage
Concessions-Gift & News
Concessions-Rent-A-Car's
Concessions-Other
Total Concessions
6,587.01
18,097.17
107,304.58
3,390.86
135,379.62
9,879.00
18,097.13
169,724.38
2,855.00
200,555.51
(3,291.99)
0.04
(62,419.80)
535.86
(65,175.89)
79,062.77
217,889.64
2,137,325.84
35,894.75
2,470,173.00
118,493.00
217,166.00
2,036,693.00
34,230.00
2,406,582.00
(39,430.23)
723.64
100,632.84
1,664.75
63,591.00
1,625.00
390.00
0.00
1,340.00
3,355.00
1,315.00
249.00
246.00
2,228.00
4,038.00
310.00
141.00
(246.00)
(888.00)
(683.00)
24,701.00
5,085.00
25,334.00
31,590.00
86,710.00
16,864.00
2,988.00
33,501.00
37,310.00
90,663.00
7,837.00
2,097.00
(8,167.00)
(5,720.00)
(3,953.00)
1,338,590.83
1,316,239.46
22,351.37
16,928,550.46
16,216,462.00
712,088.46
1,140.23
2,380.00
0.00
5,354.87
8,875.10
373.38
1,399.25
125.00
9,346.12
11,243.75
766.85
980.75
(125.00)
(3,991.25)
(2,368.65)
10,212.16
23,905.00
81.92
77,186.89
111,385.97
4,481.00
16,791.00
1,500.00
112,153.00
134,925.00
5,731.16
7,114.00
(1,418.08)
(34,966.11)
(23,539.03)
8,924.50
7,192.04
3.99
0.00
64,926.60
5,015.75
0.00
2,011.62
100.05
2,372.20
7,916.66
9,648.74
995.39
4,711.88
7,859.99
76.49
121,755.90
4,970.14
5,427.25
101.13
997.37
82,295.31
6,075.88
318.50
1,996.01
1,083.50
3,167.12
7,102.12
6,288.12
819.01
6,128.87
10,137.99
34.13
136,942.45
3,954.36
1,764.79
(97.14)
(997.37)
(17,368.71)
(1,060.13)
(318.50)
15.61
(983.45)
(794.92)
814.54
3,360.62
176.38
(1,416.99)
(2,278.00)
42.36
(15,186.55)
67,480.67
108,752.57
1,276.78
2,042.11
743,764.89
69,761.15
2,676.95
21,457.28
15,475.50
30,404.43
63,068.67
48,576.97
62,888.47
52,238.29
84,368.30
448.84
1,374,681.87
59,643.00
65,127.00
1,214.00
11,968.00
867,627.00
72,911.00
3,822.00
23,942.00
13,002.00
38,005.00
85,225.00
75,457.00
72,132.00
73,546.00
121,655.00
410.00
1,585,686.00
7,837.67
43,625.57
62.78
(9,925.89)
(123,862.11)
(3,149.85)
(1,145.05)
(2,484.72)
2,473.50
(7,600.57)
(22,156.33)
(26,880.03)
(9,243.53)
(21,307.71)
(37,286.70)
38.84
(211,004.13)
CONCESSIONS - OTHER
JMAA ID Badges
Fingerprinting
Employee Parking Fees
Ground Transportation
Total Concessions - Other
TOTAL INCOME
EXPENSES
BOARD EXPENSES
Board Business Meals
Board Registration
Board Insurance
Board Travel
Total Board Expenses
BUILDING EXPENSES
Access Control
Building Repairs & Maintenance
Cable
Electrical Maintenance
Electricity
Elevator/Escalator Maintenance
Emergency Operations
Garbage
HVAC Maintenance
Jetbridge Maintenance
Landscaping
Lighting Maintenance
Gas Utiltity
Sewer
Telephone Utility
Water Utility
Total Building Expenses
EMPLOYEE EXPENSES
Salaries
Taxable Income-Relocation Expenses
Scheduled Overtime
Overtime
Contra Account- Salaries
Medicare
Social Security
Unemployment Benefits
Other Employee Insurances
Employee Medical Benefits
Dependent Medical Benefits
Employee Dental Benefits
Dependent Dental Benefits
Pension Expense
Deferred Compensation
Cafeteria Plan Flexible Spending
Other Working Fringe Benefit
Business Meals
Dues & Registration Fees
Other Employee Costs
Training
Medical Screening
Travel Expense
Uniforms
Total Employee Expenses
Actual
MONTH
Budget
Variance
Actual
YTD
Budget
Variance
357,490.51
0.00
6,846.16
7,206.96
(32,554.76)
5,229.52
20,553.64
0.00
5,049.37
48,178.99
12,103.92
2,799.02
1,313.72
58,476.60
9,260.48
337.50
876.23
238.45
9,912.76
1,065.58
1,027.00
995.00
2,807.87
7,050.57
526,265.09
417,998.00
0.00
8,494.00
14,315.75
(28,168.25)
6,439.00
24,783.00
598.49
10,566.50
55,462.00
13,722.52
2,853.00
1,616.00
69,522.00
11,741.00
347.75
0.00
1,483.13
11,611.51
3,068.75
3,972.50
812.12
9,024.59
5,120.36
645,383.72
(60,507.49)
0.00
(1,647.84)
(7,108.79)
(4,386.51)
(1,209.48)
(4,229.36)
(598.49)
(5,517.13)
(7,283.01)
(1,618.60)
(53.98)
(302.28)
(11,045.40)
(2,480.52)
(10.25)
876.23
(1,244.68)
(1,698.75)
(2,003.17)
(2,945.50)
182.88
(6,216.72)
1,930.21
(119,118.63)
4,674,557.07
30,361.38
57,819.15
264,452.35
(179,793.57)
71,090.76
290,806.18
(434.81)
75,441.69
535,222.90
132,511.05
32,437.38
12,052.30
785,469.70
123,638.56
3,739.50
4,768.51
12,961.00
149,323.20
34,583.04
22,071.48
9,367.82
41,094.52
46,160.27
7,229,701.43
4,999,796.00
0.00
65,917.00
180,060.00
(112,676.00)
76,064.00
316,322.00
7,181.00
105,567.00
630,378.00
156,142.00
32,470.00
18,406.00
821,484.00
139,587.00
4,173.00
0.00
17,809.00
139,339.00
36,825.00
47,670.00
9,745.00
108,292.00
61,443.00
7,861,994.00
(325,238.93)
30,361.38
(8,097.85)
84,392.35
(67,117.57)
(4,973.24)
(25,515.82)
(7,615.81)
(30,125.31)
(95,155.10)
(23,630.95)
(32.62)
(6,353.70)
(36,014.30)
(15,948.44)
(433.50)
4,768.51
(4,848.00)
9,984.20
(2,241.96)
(25,598.52)
(377.18)
(67,197.48)
(15,282.73)
(632,292.57)
856.89
7,536.20
0.00
0.00
4,141.64
656.57
794.12
3,640.62
2,125.58
4,176.06
23,927.68
781.75
8,555.00
453.87
6,699.62
3,040.01
2,652.60
637.50
3,688.38
1,654.00
2,788.01
30,950.74
75.14
(1,018.80)
(453.87)
(6,699.62)
1,101.63
(1,996.03)
156.62
(47.76)
471.58
1,388.05
(7,023.06)
6,530.17
89,755.10
7,582.26
54,878.24
42,337.44
24,554.70
8,674.06
45,590.48
46,701.22
54,597.23
381,200.90
9,381.00
102,660.00
5,446.00
80,395.00
36,481.00
31,829.00
7,650.00
44,261.00
19,848.00
33,457.00
371,408.00
(2,850.83)
(12,904.90)
2,136.26
(25,516.76)
5,856.44
(7,274.30)
1,024.06
1,329.48
26,853.22
21,140.23
9,792.90
1,764.37
1,764.37
2,550.00
2,550.00
(785.63)
(785.63)
26,367.37
26,367.37
30,600.00
30,600.00
(4,232.63)
(4,232.63)
701.46
0.00
11,887.29
227.63
56,929.00
0.00
0.00
0.00
39,765.23
55,159.08
4,314.05
41,896.21
0.00
16,960.40
361.25
83.00
224.00
(85.00)
228,423.60
2,097.62
1,387.87
11,076.84
9,247.25
14,010.87
1,960.87
8,392.24
4.88
40,959.68
43,332.47
4,220.12
48,016.62
113.75
22,079.62
791.63
599.38
400.52
0.00
208,692.23
(1,396.16)
(1,387.87)
810.45
(9,019.62)
42,918.13
(1,960.87)
(8,392.24)
(4.88)
(1,194.45)
11,826.61
93.93
(6,120.41)
(113.75)
(5,119.22)
(430.38)
(516.38)
(176.52)
(85.00)
19,731.37
22,637.18
44,671.00
145,520.51
86,906.93
298,600.62
0.00
1,067.50
8.96
486,401.55
773,169.78
54,343.73
532,323.78
1,767.50
215,504.69
6,252.79
3,973.63
45,434.99
520.00
2,719,105.14
25,171.00
41,471.00
132,919.00
110,967.00
168,130.00
23,530.00
100,706.00
59.00
491,500.65
519,985.35
50,641.00
576,202.00
1,365.00
264,944.00
9,500.00
7,182.00
4,669.00
0.00
2,528,942.00
(2,533.82)
3,200.00
12,601.51
(24,060.07)
130,470.62
(23,530.00)
(99,638.50)
(50.04)
(5,099.10)
253,184.43
3,702.73
(43,878.22)
402.50
(49,439.31)
(3,247.21)
(3,208.37)
40,765.99
520.00
190,163.14
12,138.45
2,967.79
9,375.60
1,802.13
2,935.38
7,020.89
789.53
2,856.82
39,886.59
1,631.13
1,532.25
15,113.75
3,623.50
11,941.59
7,806.63
1,554.25
9,372.33
52,575.43
10,507.32
1,435.54
(5,738.15)
(1,821.37)
(9,006.21)
(785.74)
(764.72)
(6,515.51)
(12,688.84)
19,678.17
19,706.28
169,812.89
37,319.31
78,271.38
82,958.46
20,169.39
42,823.66
470,739.54
19,574.00
18,387.00
181,376.00
43,460.00
143,285.00
93,680.00
18,651.00
112,464.00
630,877.00
104.17
1,319.28
(11,563.11)
(6,140.69)
(65,013.62)
(10,721.54)
1,518.39
(69,640.34)
(160,137.46)
950,898.33
1,088,338.32
(137,439.99)
12,313,182.22
13,144,432.00
(831,249.78)
387,692.50
227,901.14
159,791.36
4,615,368.24
3,072,030.00
1,543,338.24
EQUIPMENT
Communications Equipment
Communications Eq. Maintenance
Computer Maintenance
Computer Equipment
Other Equipment Maintenance
Minor Equipment & Appliance Purchase
Office Equipment Maintenance
Rentals
Tractor Maintenance
Vehicle Maintenance
Total Equipment
MISCELLANEOUS EXPENSES
JMAA Sponorships
Total Miscellaneous Expense
SERVICES
Advertising
Auditing Fees
Bank Service Fees
Business Promotion
Consulting Fees
DBE Expenses
Engineering
Engineering Reimbursables
Insurance
Legal Fees
GAT Security Screening
Parking Lot Fee
Licenses & Permits
Other Services
Postage
Publications & Subscriptions
Temporary Employment Services
Towing Service
Total Services
SUPPLIES
Chemicals
Computer Supplies
Software
Diesel
Gasoline
Janitorial Supplies
Office Supplies
Other Supplies
Total Supplies
Actual
MONTH
Budget
Variance
Actual
YTD
Budget
Variance
3,420.58
11,174.08
18,000.00
29,975.00
(0.14)
99,095.59
195,966.23
0.00
357,631.34
3,000.00
0.00
18,000.00
540,322.00
55,417.00
163,875.00
124,993.00
0.00
905,607.00
420.58
11,174.08
0.00
(510,347.00)
(55,417.14)
(64,779.41)
70,973.23
0.00
(547,975.66)
37,973.10
26,939.00
219,000.00
3,116,014.00
131,347.62
2,134,045.20
2,206,072.89
12,656.43
7,884,048.24
36,000.00
0.00
219,000.00
6,817,012.00
788,002.00
2,040,345.00
1,564,987.00
0.00
11,465,346.00
1,973.10
26,939.00
0.00
(3,700,998.00)
(656,654.38)
93,700.20
641,085.89
12,656.43
(3,581,297.76)
OTHER EXPENSES
Depreciation Expense
Interest Expense
Total Other Expenses
812,339.59
143,001.67
955,341.26
741,201.00
143,001.63
884,202.63
71,138.59
0.04
71,138.63
9,139,057.41
1,715,999.67
10,855,057.08
9,052,999.00
1,716,020.00
10,769,019.00
86,058.41
(20.33)
86,038.08
(210,017.42)
249,305.51
(459,322.93)
1,644,359.40
3,768,357.00
(2,123,997.60)
Claimant
Amount Operating
Amount Projects
Early Issues
90978
049367
225.00
90979
049368
750.00
90980
049369
225.00
1,200.00
90981
049370
710.00
90982
049371
90983
049372
937.50
90984
049373
922.00
90985
049374
90986
049375
90987
049376
90988
049377
90989
049378
12,500.00
90990
049379
1,000.00
90991
049380
19.39
90992
049381
70.56
90993
049382
90994
049383
90995
049384
90996
049385
90997
049386
90998
049387
525.00
90999
049388
510.00
91000
049389
0.00
3.00
4,314.05
111.10
3,679.31
0.00
1,000.00
93.00
389.99
2,288.18
3,990.00
3827
Claimant
Amount Operating
91001
049390
91002
049391
91003
049392
91004
049393
91005
049394
91006
049395
91007
049396
0.00
91008
049397
0.00
91009
049398
91010
049399
91011
049400
293.93
91012
049401
318.00
91013
049402
91014
049403
171.68
91015
049404
710.08
91016
049405
DIRECT DirecTV
91017
049406
91018
049407
91019
049408
91020
049409
830.00
91021
049410
180.62
91022
049411
114.32
91023
049412
18.99
91024
049413
1,594.06
91025
049414
17.61
Amount Projects
57.00
848.05
21.99
104.55
4,608.70
206.72
659.49
76.49
0.00
2,588.72
3.99
857.15
4,080.00
25.33
3828
Claimant
Amount Operating
91026
049415
91027
049416
91028
049417
91029
049418
91030
049419
91031
049420
91032
049421
91033
049422
1,260.00
91034
049423
1,753.49
91035
049424
91036
049425
91037
049426
91038
049427
3,958.33
91039
049428
130.52
91040
049429
91041
049430
91042
049431
91043
049432
628.51
91044
049433
224.00
91045
049434
2,362.05
91046
049435
6,800.00
91047
049436
112.00
91048
049437
191.46
91049
049438
91050
049439
Amount Projects
514.90
0.00
42,997.68
824.40
61.56
902.25
1,295.00
600.00
379.00
3,923.44
880.18
0.00
1,049,085.40
207.00
83.00
1,095.93
542.68
3829
Claimant
Amount Operating
91051
049440
91052
049441
261.00
91053
049442
334.79
91054
049443
91055
049444
91056
049445
91057
049446
244.48
91058
049447
995.00
91059
049448
91060
049449
761.00
91061
049450
749.56
91062
049451
136.50
91063
049452
200.00
91064
049453
91065
049454
455.00
91066
049455
688.94
91067
049456
800.92
91068
049457
390.00
91069
049458
462.00
91070
049459
0.00
91071
049460
0.00
91072
049461
91073
049462
91074
049463
91075
049464
Amount Projects
33.30
79,138.30
779.00
6,100.00
457.50
2,550.69
11,132.00
519,350.75
610.75
3830
35,000.00
56.90
Claimant
Amount Operating
10,000.00
91076
049465
91077
049466
40.00
91078
049467
49.95
91079
049468
91080
049469
91081
049470
91082
049471
540.34
91083
049472
41,893.21
91084
049473
91085
049474
1,994.74
91086
049475
2,500.00
91087
049476
91088
049477
1,380.43
91089
049478
4,725.00
91090
049479
2,193.92
91091
049480
3,598.47
91092
049481
866.25
91093
049482
920.00
91094
049483
4,150.00
91095
049484
518.92
91096
049485
91097
049486
5,478.32
91098
049487
12,626.24
91099
049488
91100
049489
Amount Projects
0.00
145.24
10,929.00
337.50
296.00
0.00
8,663.90
442.62
3831
Claimant
Amount Operating
91101
049490
91102
049491
91103
049492
91104
049493
91105
049494
200.00
91106
049495
393.00
91107
049496
Amount Projects
27,975.72
520.54
40,526.48
61.00
0.00
33,305.42
0.00
Subtotals
922,728.20
Grand Total
330.00
1,128,825.72
2,052,753.92
3832
SALIENT STATISTICS
FOURTH QUARTER/YEAR TO DATE FY2015 VS. FY2014
(UNAUDITED)
ENPLANEMENTS
AIRLINE REVENUE
FOURTH QTR
FY 2015
FOURTH QTR
FY 2014
129,710
131,750
$1,448,601
$2.99
$76.13
$1,358,155
$2.71 *
$77.89
$4,278,613
$4,280,763
34%
32%
YTD
FY2015
497,587
$5,478,685
$2.99
$76.13
$16,928,550
32%
YTD
FY2014
555,223
$5,874,667
$2.71 *
$77.89
$17,755,028
33%
$2,932,233
$3,390,633
$12,313,182
$14,113,162
$11.17
$10.31
$11.01
$10.58
$32.99
$32.49
$34.02
$31.98
$22.61
$25.74
$24.75
$25.42
AIRLINES
CARGO
2,442
82
2,341
122
9,253
373
9,833
405
AIRLINES
CARGO
162,249,204.00
16,706,800.00
153,769,237
20,378,870
594,585,592
73,126,320
670,959,033
75,771,310
AIRLINE
CARGO
66,441
203,741
65,685
167,040
256,759
785,510
68,235
187,090
NUMBER OF LANDINGS
$16,237,300
132%
$12,627,365
89%
$124,254,071 $122,609,711
2.34
2.67
DEBT/EQUITY RATIO
0.34
0.34
SALIANTSTATISTICSBD12MO2015UNAUD
Board of Commissioners
Dr. Rosie L. T. Pridgen, Chairman
Pastor James L. Henley, Jr., Vice Chair
LaWanda D. Harris, Commissioner
Vernon W. Hartley, Sr., Commissioner
Evelyn O. Reed, Commissioner
FROM:
DATE:
SUBJECT:
Early Issue
Staff is requesting authority to issue payment to Dexter Allen in the amount of $2,000.00 for
musical entertainment services provided at the JMAA Tenant Appreciation held on October 23,
2015.
Board of Commissioners
Dr. Rosie L. T. Pridgen, Chairman
Pastor James L. Henley, Jr., Vice Chair
LaWanda D. Harris, Commissioner
Vernon W. Hartley, Sr., Commissioner
Evelyn O. Reed, Commissioner
FROM:
DATE:
October 8, 2015
PROJECT TITLE:
CONTRACT NO.:
TBD
ACTION REQUESTED
Staff is requesting authority to execute a professional services agreement with Breazeale, Saunders
& ONeil, LTD (Breazeale) of Jackson, Mississippi, to: (1) to conduct annual audits of the
financial statements of the Jackson Municipal Airport Authority (JMAA) for Fiscal Year 2015,
Fiscal Year 2016, and Fiscal Year 2017 and (2) provide ad hoc financial consulting to JMAA on
an as needed basis.
Fees for the annual auditing services, including expenses, shall not exceed $43,000.00 per audit.
Fees for the ad hoc consulting services will be in accordance with established hourly rates. The
established hourly rates are included in the chart below. The gross fees for all services provided
shall not exceed the authorized total amount of $55,000 per fiscal year. The term of the agreement
will be for a period of thirty-six (36) calendar months, commencing November 1, 2015 and ending
October 31, 2018.
Williams CPA Firm, PLLC (Williams) of Ridgeland, Mississippi, a Certified Disadvantaged
Business Enterprise (DBE), will support the services provided as a sub-consultant.
1.1.2.
OMB Circular No. A-133, "Audits of States, Local Governments and Non-Profit
Organizations, (Type A Programs).
1.2. Provide an opinion of JMAAs overall financial statements indicating whether: (a) the
financial statements are fairly stated in accordance with accounting and auditing standards
issued by the Comptroller General of the United States; (b) the statements contain any
material errors or other misstatements; and (c) appropriate actions are needed by JMAA
to meet auditing standards and/or address any material errors or misstatements.
2.1.2.
2.1.3.
2.1.4.
General auditing; IRS regulations and taxation; and other related financial
management topics.
SOURCE OF FUNDS
JMAA Operating & Maintenance Funds
Budget for Services:
Fees
Annual Audit(s)
$235.00/per hour
$185.00/per hour
$155.00/per hour
Staff
$140.00/per hour
Project Element
Audit
Ad Hoc Consulting
Goal
Percentage
15%
40%
Board of Commissioners
Dr. Rosie L. T. Pridgen, Chairman
Pastor James L. Henley, Jr., Vice Chair
LaWanda D. Harris, Commissioner
Vernon W. Hartley, Sr., Commissioner
Evelyn O. Reed, Commissioner
FROM:
DATE:
October 3, 2015
PROJECT TITLE:
CONTRACT NUMBER:
003-14-372-26
ACTION REQUESTED
Staff is requesting approval to amend the current professional services contract with Waggoner
Engineering, Inc. (WEI), a Mississippi Corporation, to (i) extend the period of performance
through January 31, 2016 and (ii) increase funding by $8,000.00, from $52,500.00 to a new not
to exceed total of $60,500.00.
SYNOPSIS
Initial funding was $52,500.00 and of that $38,899.79 has been spent leaving a $13,600.21
balance. The $8,000.00 increase in funding combined with the $13,600.21 balance will make
$21,600.21 available.
Extension of the period of performance and increasing the professional service fees will enable
WEI to provide engineering assessment and design services necessary to complete and submit an
application to Entergy Mississippis Qualified Site Program to qualify Sites 2 through 6, an
estimated 605 acres of land located along the East Metro Corridor (EMC) on Jackson-Medgar
Wiley Evers International Airport (JAN) property, with this very marketable designation.
BACKGROUND
Entergy Qualified Sites are development ready industrial sites that have undergone a rigorous
evaluation process, including, but not limited to, zoning review, infrastructure analysis,
ownership determination, environmental assessment, along with utility and transportation
evaluations and planning. Entergy Qualified Sites are marketed on Entergys
MississippiSiteSelection.com website, which is a statewide database and Geographic
PROJECT SCHEDULE
October 2015
January 2016
Board of Commissioners
Dr. Rosie L. T. Pridgen, Chairman
Pastor James L. Henley, Jr., Vice Chair
LaWanda D. Harris, Commissioner
Vernon W. Hartley, Sr., Commissioner
Evelyn O. Reed, Commissioner
FROM:
DATE:
October 3, 2015
PROJECT TITLE:
CONTRACT NUMBER:
TBD
ACTION REQUESTED
Staff is requesting authority to enter into a professional services agreement with Aviation
Management Consulting Group, Inc. (AMCG) of Centennial, Colorado, a Colorado
Corporation, to perform general aviation market rent studies (hereinafter referred to as
Services) at the Jackson-Medgar Wiley Ever International Airport (JAN) for an amount not
to exceed $9,500.
SYNOPSIS
Staff solicited written proposals for the Services from seven firms. Three of the firms solicited
were local Disadvantaged Business Enterprises (DBEs), Small Businesses, and Minority
Owned Businesses recommend by JMAAs DBE Program Office.
Staff is recommending entering into an agreement with AMCG based on their fee proposal (the
lowest offered), and their professional experience in the general aviation industry. AMCG
specializes exclusively in the general aviation segment of our industry. They maintain a
proprietary rent and fee database with information on approximately five hundred (500) airports
in the United States. They have performed previous market rent studies for both the JAN and
Hawkins Field airports, consistently producing quality work products.
BACKGROUND
The proposed Services will assess the value of the Atlantic Aviation Fixed Base Operator
(FBO) Facility and a hangar facility held under ground lease by Jackson Air Charter (JAC).
DISADVANTAGED
BUSINESS
ENTERPRISE/SMALL
OWNED BUSINESS OPPORTUNITIES
BUSINESS/MINORITY
Staff solicited quotes from seven firms, including three DBE/SB/MOBs. Three firms provided
quotes as follows:
Firm
Cornerstone Appraisal and Real Estate (DBE)
Airport Business Solutions
Aviation Management Consulting Group
Quotes
$19,000
11,500
9,500
Two local DBE/SB/MOBs chose not to provide a quote and one submitted the highest quote.
Staff is recommending entering into an agreement with AMCG based on the lowest and best
quote.
November 2015
December 2015
January 2016
February 2016
Begin negotiations of a new lease with JAC and/or pursue other interested
parties.
March 2016
Board of Commissioners
Dr. Rosie L. T. Pridgen, Chairman
Pastor James L. Henley, Jr., Vice Chair
LaWanda D. Harris, Commissioner
Vernon W. Hartley, Sr., Commissioner
Evelyn O. Reed, Commissioner
FROM:
DATE:
October 6, 2015
TBD
ACTION REQUESTED
Staff is requesting authority: (1) to enter into a service agreement with Cintas Corporation No. 2
(Cintas), a Nevada Corporation with its principal place of business in Cincinnati, Ohio and
with a local office in Jackson, Mississippi; and (2) to provide rental uniforms and cleaning
services for the employees of the Maintenance and Housekeeping departments for an average
cost of $4.25 per employee per week. The proposed term of the agreement will be for one (1)
calendar year with an option to renew for one additional year with no increase in price for
services that additional year.
SYNOPSIS
Under the rental agreement, Cintas will provide sets of standardized uniforms, embossed with
employee names, uniform cleaning services, pick-up and delivery services, and replacement of
any damaged uniforms. Uniforms which do not fit are returned to Cintas and replaced with
alternative sizes as required. When employees leave the Jackson Municipal Airport Authority
(JMAA), uniforms are returned to Cintas. New uniforms are provided for new employees at no
additional cost.
BACKGROUND
JMAA Staff sent solicitation letters to three local service providers to provide uniforms and
shop towels for JMAAs Maintenance and Housekeeping Departments and received three
quotes in response. Cintas provided an average cost per employee of $4.25 per week; Unifirst
Corporation quoted an average cost per employee of $4.83 per week; G&K Services quoted an
average cost per employee of $5.13 per week.
PROJECT DESCRIPTION AND SCOPE OF WORK
Cintas will provide eleven (11) sets of uniforms per employee in the Maintenance Department
and eleven (11) sets of uniforms including (seasonal outerwear) per employee in the
Housekeeping Department. Shop rags for the Maintenance Department are provided at $0.052
per rag per week, and are cleaned or replaced as required at no additional cost.
Clean uniforms will be delivered, and soiled uniforms will be collected for cleaning from a
designated location at the Jackson-Medgar Wiley Evers International Airport (JAN) once per
week. Cintas will repair or replace any uniform damaged, destroyed, frayed or visibly worn
through cleaning and use.
SOURCE OF FUNDS
Budget Summary
$10,000
PROJECT SCHEDULE
November 2015
Board of Commissioners
Dr. Rosie L. T. Pridgen, Chairman
Pastor James L. Henley, Jr., Vice Chair
LaWanda D. Harris, Commissioner
Vernon W. Hartley, Sr., Commissioner
Evelyn O. Reed, Commissioner
FROM:
DATE:
October 5, 2015
PROJECT TITLE:
CONTRACT NO.:
TBD
ACTION REQUESTED
Staff is requesting authority to: (i) execute a service agreement with Professional Staffing Group, LLC,
(PSG) a certified Disadvantaged Business Enterprise (DBE) of Jackson, Mississippi, to provide
temporary clerical services (Services 1); and (ii) execute a service agreement with Staffers, Inc.,
(Staffers) a Woman Owned Business, of Jackson, Mississippi, to provide temporary
housekeeping/janitorial services (Services 2).
The fees for Services 1 will be provided in accordance with hourly rates submitted by PSG as to
temporary clerical services. The fees for Services 2 will be provided in accordance with hourly rates
submitted by Staffers as to temporary housekeeping/janitorial services. The hourly rates are included
in the chart below.
The terms of the proposed agreements will commence on the date each agreement is executed and end
October 31, 2016.
SYNOPSIS
Temporary employees have generally been utilized to address clerical staff and janitorial staff
absences and position vacancies. JMAAs Staff has reviewed the pattern of use and believes that the
reliance on temporary employees for these purposes can be reduced with the support of incumbent
administrative staff and the filling of vacancies in the Housekeeping Division with full time
employees.
The Fiscal Year 2016 Operations and Maintenance Budget allocation for Temporary Employee
services is $5,000.00, and these authorized funds will be utilized to pay invoices from PSG and Staffers
on an as needed basis.
Hourly
Rate
Clerical
Innovative Staffing Services
Professional Staffing Group
Staffers, Inc.
Housekeeping/Janitorial
Innovative Staffing Services
Professional Staffing Group
Staffers, Inc.
Overtime
Rate
Holiday
Rate
$14.00
$12.36
$12.59
$21.00
$18.69
$18.88
$21.00
$12.36
$18.88
$13.50
$12.73
$11.32
$20.25
$19.10
$16.98
$20.25
$12.73
$16.98
Staff is recommending entering into agreements with PSG for Services 1 and Staffers for Services 2
as these entities provided the lowest hourly rates for performing those services.
SOURCE OF FUNDS
Budget Item
Temporary Employment Services
Authorize agreement.
Execute agreement.
Board of Commissioners
Dr. Rosie L. T. Pridgen, Chairman
Pastor James L. Henley, Jr., Vice Chair
LaWanda D. Harris, Commissioner
Vernon W. Hartley, Sr., Commissioner
Evelyn O. Reed, Commissioner
FROM:
DATE:
October 5, 2015
PROJECT TITLE:
CONTRACT NO.:
TBD
ACTION REQUESTED
Staff is requesting authority to execute a service agreement with First Intermed Corporation, a
Delaware Corporation, d/b/a MEA Cares (MEA), with a principal place of business in Ridgeland,
Mississippi, to provide a comprehensive Employee Assistance Program (EAP) for Jackson Municipal
Airport Authority employees (Services).
The fees for Services will be $225.00 per month. The term of the proposed agreement is for a period
of one (1) calendar year commencing November 1, 2015 and ending October 31, 2016, with JMAA
having the option to renew for two (2) additional years at the same rates.
SYNOPSIS
Staff solicited quotes from three (3) businesses and each responded and provided quotes for their
services. The details of the quotes received are as follows:
Respondent
First Intermed dba MEA Cares
Medical Care Alliance, LLC
North American Community Health Foundation
Monthly Fee
$225.00
$750.00
$4,242.17
Annual Fee
$2,700.00
$9,000.00
$50,690.00
Staff is recommending entering into an agreement for Services with MEA as their quoted price is the
lowest. Further, MEA provided high quality service for JMAA under previous agreements.
Authorized Staff to execute Agreement with First Intermed dba MEA Cares.
TO:
FROM:
DATE:
October 3, 2015
PROJECT TITLE:
CONTRACT NUMBER:
TBD
ACTION REQUESTED
Staff requests authority to amend the existing wireless communications antenna license and
ground lease agreement with New Cingular Wireless PCS, LLC (New Cingular Wireless), a
Delaware limited liability company registered with the Mississippi Secretary of State and
qualified and authorized to do business in Mississippi.
SYNOPSIS
New Cingular Wireless wishes to amend the existing licensure and ground lease agreement in
support of six (6) antennas (and ancillary equipment) currently installed on the water tower at the
Jackson-Medgar Wiley Evers International Airport. The current agreement expires August 31,
2016. New Cingular Wireless is requesting an extension of the term for an additional five (5)
years commencing September 1, 2016 and ending August 31, 2021. The proposed new terms of
the lease include an increase in the annual license fee from $2,750.00 per antenna to $2,925.00
per antenna for year one, with an annual increase of 2% at the beginning of each of the
remaining four (4) years of the agreement. The lease rate of $.25 per square foot per year will
remain the same through the term extension for the 477 square foot ground lease.
Total annual revenue to JMAA under this proposed agreement is as follows:
Year One (1)
Year Two (2)
Year Three (3)
Year Four (4)
Year Five (5)
Total
$17,669.25
$18,017.25
$18,377.25
$18,743.25
$19,115.25
$91,922.25
JMAA Board Meeting
October 27, 2015
Page 64 of 65