FY 23 Budget Staffing Levels
Close
Vote ECP Best Resort Airport
ECP is once again in the running for the USA Today 10BEST Readers' Choice Awards as Best Resort Airport. Help us achieve this prestigious recognition by voting daily until October 5th.
Thank you!
VOTENorthwest Florida Beaches International Airport
Annual Budget
Fiscal Year Ending September 30, 2022
| Description | FY 2021 Approved Budget | FY 2022 Approved Budget | FY 2023 Approved Budget |
|---|---|---|---|
| Executive Director | 1 | 1 | 1 |
| Deputy Executive Director | 1 | 1 | 1 |
| Director of Finance & Administration | 1 | 1 | 1 |
| Manager of Finance & Administration | 1 | 1 | 1 |
| Airport Planner/Special Projects | 1 | 1 | 1 |
| Accountant I | 1 | 1 | 1 |
| Accounting Administrator | 0 | 1 | 1 |
| Executive Assistant | 1 | 1 | 1 |
| Systems Administrator - IT | 1 | 1 | 1 |
| Systems Technician - IT | 1 | 1 | 1 |
| Operations Coordinator | 1 | 1 | 1 |
| Operations Agent | 2 | 3 | 3 |
| Passenger Information Specialist | 0 | 0 | 2 |
| Chief of Police | 1 | 1 | 1 |
| Deputy Chief of Police | 1 | 1 | 1 |
| Police Lieutenant | 1 | 1 | 1 |
| Police Sergeant | 2 | 2 | 2 |
| Police Officer | 10 | 12 | 12 |
| Police Administrative Clerk | 1 | 1 | 1 |
| Airport Operations Center Supervisor | 1 | 1 | 1 |
| Airport Operations Center Specialist | 4 | 4 | 5 |
| Airport Operations Center Technician | 1 | 1 | 1 |
| Fire Chief | 1 | 1 | 1 |
| Deputy Fire Chief | 1 | 1 | 1 |
| Fire Captain - Training | 0 | 1 | 1 |
| ARFF Lieutenant | 3 | 3 | 3 |
| ARFF Firefighter | 9 | 9 | 9 |
| Maintenance Manager | 1 | 1 | 1 |
| Assistant Maintenance Manager | 1 | 1 | 1 |
| Maintenance Administrative Clerk | 1 | 1 | 1 |
| Maintenance Worker I | 7 | 7 | 6 |
| Maintenance Worker II | 4 | 4 | 4 |
| Maintenance III | 1 | 2 | 2 |
| Airport Electrician | 0 | 0 | 1 |
| Seasonal Maintenance Workers (FTE) | 1 | 1 | 1 |
| Totals | 64 | 70 | 73 |
Northwest Florida Beaches International Airport
Pay Range Effective 10/01/2020
| Position Title | Grade | Minimum | Midpoint | Maximum |
|---|---|---|---|---|
| Seasonal Worker | N/A | $11.07/hr | ||
| Maintenance Worker 1 | 100 | $26,156.00 | $33,348.90 | $40,541.80 |
| Administrative Clerk | 120 | $30,508.36 | $38,898.16 | $47,287.96 |
| Airport Operations Center Specialist | 120 | $30,508.36 | $38,898.16 | $47,287.96 |
| Accountant | 130 | $32,949.03 | $42,010.01 | $51,070.99 |
| Maintenance Worker 2 | 130 | $32,949.03 | $42,010.01 | $51,070.99 |
| Firefighter | 140 | $35,584.95 | $45,370.81 | $55,156.68 |
| AOC Technician | 140 | $35,584.95 | $45,370.81 | $55,156.68 |
| Operations Agent | 140 | $35,584.95 | $45,370.81 | $55,156.68 |
| Administrative Coordinator | 150 | $38,431.75 | $49,000.48 | $59,569.20 |
| Executive Assistant | 150 | $38,431.75 | $49,000.48 | $59,569.20 |
| Police Officer | 150 | $38,431.75 | $49,000.48 | $59,569.20 |
| Airport Operations Center Supervisor | 160 | $41,506.28 | $52,920.51 | $64,334.75 |
| Maintenance Supervisor | 160 | $41,506.28 | $52,920.51 | $64,334.75 |
| Systems Technician | 160 | $41,506.28 | $52,920.51 | $64,334.75 |
| Operations Coordinator | 170 | $44,826.79 | $52,124.15 | $69,481.52 |
| Police Sergeant | 170 | $44,826.79 | $52,124.15 | $69,481.52 |
| Fire Lieutenant | 180 | $48,412.94 | $61,726.49 | $75,040.04 |
| Systems Administrator | 180 | $48,412.94 | $61,726.49 | $75,040.04 |
| Assistant Maintenance Manager | 180 | $48,412.94 | $61,726.49 | $75,040.04 |
| Police Lieutenant | 190 | $52,285.96 | $66,664.60 | $81,043.25 |
| Manager of Contracts & Administration | 210 | $60,986.35 | $77,757.59 | $94,528.84 |
| Deputy Fire Chief | 210 | $60,986.35 | $77,757.59 | $94,528.84 |
| Deputy Police Chief | 210 | $60,986.35 | $77,757.59 | $94,528.84 |
| Maintenance Manager | 210 | $60,986.35 | $77,757.59 | $94,528.84 |
| Manager of Finance & Administration | 220 | $65,865.25 | $83,978.20 | $102,091.15 |
| Fire Chief | 230 | $71,134.48 | $90,696.46 | $110,258.45 |
| Police Chief | 230 | $71,134.48 | $90,696.46 | $110,258.45 |
| Director of Finance & Administration | 250 | $82,971.26 | $105,788.35 | $128,605.45 |
| Deputy Executive Director | 260 | $89,608.96 | $114,251.42 | $138,893.88 |
| Executive Director | 270 | $132,737.32 | $175,969.92 | $219,202.52 |
Northwest Florida Beaches International Airport
Capital Development Program FY 2021
| Capital Projects - Project Title | FAA Funds | FDOT Funds | FEMA Funds | SERT Funds | CARES Act | Triumph Funds | Authority Funds | Total Cost |
|---|---|---|---|---|---|---|---|---|
| Environmental Mitigation | $143,675 | $280,892 | $424,567 | |||||
| Hurricane Mitigation | $1,427,661 | $1,427,661 | ||||||
| Terminal Entrance Door Replacement | $137,000 | $37,000 | $100,000 | $274,000 | ||||
| Parking Revenue Control System | $336,000 | $336,000 | ||||||
| Environmental Assessment | $450,000 | $50,000 | $500,000 | |||||
| North Concourse Expansion ‐ Design | $735,000 | $735,000 | $1,470,000 | |||||
| North Concourse Expansion ‐ Construction | $620,042 | $ 620,042 | $1,240,084 | |||||
| Outbound Baggage System ‐ Design | $270,000 | $510,000 | $780,000 | |||||
| Transient Apron Expansion | $800,000 | $800,000 | $1,600,000 | |||||
| Economic Development Project ‐ Goodwrench | $200,000 | $3,400,000 | $200,000 | $3,800,000 | ||||
| Economic Development Project ‐ Venus | $2,000,000 | $5,000,000 | $2,000,000 | $9,000,000 | ||||
| Economic Development Project ‐ Gator | $2,600,000 | $2,600,000 | $5,200,000 | |||||
| Total | $593,675 | $7,362,042 | $37,000 | $8,400,000 | $9,659,595 | $26,052,312 | ||
| Projects Postponed Pending Funding: | ||||||||
| Crosswind Runway | $14,000,000 | $10,000,000 | $15,600,000 | $1,400,000 | $41,000,000 | |||
| Storm Damage Repairs - FEMA | $3,993,750 | $665,625 | $665,625 | $665,625 | $5,990,625 | |||
| 14,000,000 | $10,000,000 | $3,993,750 | $665,625 | $665,625 | $15,600,000 | $2,065,625 | $46,990,625 |
| Capital Equipment | Department | New/Replace | Quantity | Price Each | Total Cost | FAA Grant | CARES Act | Authority Funds |
|---|---|---|---|---|---|---|---|---|
| Firefighter Personal Protective Equipment (ongoing replacement program) | ARFF | Replacement | 2 | $1,760 | $3,520 | $3,520 | ||
| SCBA Units (ongoing replacement program) | ARFF | Replacement | 2 | $8,226 | $16,452 | $16,452 | ||
| ARFF Truck with Equipment | ARFF | New | 1 | $721,650 | $721,650 | $716,400 | $5,250 | |
| Mower | Maintenance | Replacement | 1 | $16,000 | $16,000 | $16,000 | ||
| ACTC Radio System | Operations | Replacement | 1 | $70,000 | $70,000 | $70,000 | ||
| Crash Bar for Security Door | Operations | Replacement | 3 | $2,000 | $6,000 | $6,000 | ||
| Magnetic Security Lock | Operations | Replacement | 2 | $1,000 | $2,000 | $2,000 | ||
| LED Exterior Wall Fixtures | Operations | New | 1 | $24,000 | $24,000 | $24,000 | ||
| Polycomm for Boardroom | Operations | Replacement | 1 | $2,500 | $2,500 | $2,500 | ||
| 800 MHZ Communication System Upgrade (BayCounty) Year 1 of 7 | Operations | Replacement | 1 | $68,154 | $68,154 | $68,154 | ||
| Camera Replacement Program | Operations | Replacement | 6 | $2,500 | $15,000 | $15,000 | ||
| Total | $945,276 | $716,400 | $160,722 | $68,154 |