HomeMy Public PortalAboutPKT-CC-2011-06-28CITY OF MOAB
June 28, 2011
PRE -COUNCIL WORKSHOP
6:30 PM
REGULAR COUNCIL MEETING
7:00 PM
CITY COUNCIL CHAMBERS
(217 East Center Street)
Page 1 of 149
Page 2 of 149
Moab City
Community Meetings
June 2011
June1
S M T W T F
July2011
S S M T W T F S
12
19
26
1 2 3
5 6 7 8 9 10
13 14 15 16 17
20 21 22 23 24
27 28 29 30
4
11 3 4 5 6
18 10 11 12 13
25 17 18 19 20
24 25 26 27
31
1 2
7 8 9
14 15 16
21 22 23
28 29 30
v
�
S
o+
N
T
CO
E
in
c
3
co
N
c
S
Ln
T
C
N
N
C
J
Sunday
Monday
Tuesday
Wednesday
Thursday
Friday
Saturday
May 29
30
31
Jun 1
2
3
4
3:00pm
3:30pm
7:00pm
4:00pm GCSWSSD
4:00pm MARC
9:00pm GWSSA
5
6
7
8
9
10
11
4:00pm 6:00pm
6:00pm 7:00pm
GCWB
GCAB
3:00pm 4:00pm GC Counci
5:00pm 6:00pm KZMU Boa
7:00pm 9:00pm GC Counci
6:00pm
6:00pm
7:00pm
7:00pm GC PC
7:00pm TSSSFD
8:00pm TSSD
6:30pm
7:00pm
8:00pm Moab PC
8:00pm CVFP
12
13
14
15
16
17
18
12:30pm 2:00pm
GCCOA
12:00pm 2:00pm TRAIL
3:00pm 5:00pm SFSC
3:00pm 4:00pm GCSDBE V\
3:00pm 3:30pm MVFPD
6:30pm 9:00pm Moab CC
5:00pm
6:00pm
6:30pm
7:00pm
6:30pm GCLB
7:00pm GCSDBE
8:30pm CVTC
7:30pm GCRSSD
5:30pm
6:30pm MATCAB
19
20
21
22
23
24
25
3:00pm 4:00pm GC Counci
7:00pm 9:00pm GC Counci
6:00pm
7:00pm GC PC
6:30pm
8:00pm Moab PC
26
27
28
29
30
Jul
2
12:00pm 12:30pm MTPSC
6:30pm 9:00pm Moab CC
Moab City Recorder's Office
1
6/10/2011 2:43 PM
Page 3 of 149
Entry
Full Description
Meeting location
Dates
CHCSSD
Canyonlands Health Care Special Service District
Grand Center #4
Last Thursday
CVFP
Castle Valley Fire Protection
Community Center #2 Castle Valley Drive
2nd Thursday
CVPC
Castle Valley Planning Commission
Community Center #2 Castle Valley Drive
1st Wednesday
CVTC
Castle Valley Town Council
Community Center #2 Castle Valley Drive
3rd Wednesday
GCCMD
Grand County Cemetary Maintenance District
Sunset Memorial Cemetary
2nd Tuesday
GC Council Meeting
Grand County Council Meeting
125 East Center Street
1st & 3rd Tuesday
GCAB
Grand County Airport Board
125 East Center Street
2nd Tuesday
GCCOA
Grand County Council on Aging
Grand Center
2nd Monday
GCHEC
Grand County Higher Education Committee
USU Extension Office
4th Thursday
GCHPC
Grand County Historic Preservation Committee
Grand Center
4th Wednesday
GCLB
Grand County Library Board
257 East Center Street
2nd Wednesday
GCPC
Grand County Planning Commission
125 East Center Street
2nd & 4th Wednesday
GCRSSD
Grand County Recreation Special Service District
217 East Center Street
2nd Wednesday
GCSDBE
Grand County School District Board of Education
264 South 400 East
3rd Wednesday
GCSWSSD
Grand County Solid Waste Special Service District
100 Sand Flats Road
1st Thursday
GCWB
Grand County Weed Board
Grand Center
1st Monday
GWSSA
Grand Water & Sewer Service Agency
3025 East Spanish Trail Road
1st & 3rd Thursday
LPC
Legislative Policy Committee
Utah Local Governments Trust No. SLC
3rd Monday
MARC
Moab Arts and Recreation Center Advisory Board
111 E. 100 North
1st Thursday
MATCAB
Moab Area Travel Council Advisory Board
125 East Center Street
4th Thursday
MC Council Meeting
Moab City Council Meeting
217 East Center Street
2nd & 4th Tuesday
MCPC
Moab City Planning Commission
217 East Center Street
2nd & 4th Thursday
MMAD
Moab Mosquito Abatement Distrcit
1000 East Sand Flats Road
1st or 2nd Thursday
SEUALG
South Eastern Utah Association of Local Government
Price
2nd Thursday
SEUDHD
South Eastern Utah District Health Department
Green River City Offices
TRAIL MIX
Trail Mix
Grand Center
2nd Tuesday noon
TSSD
Thompson Special Service District
Thompson Springs Fire Station
2nd Tuesday
TSSFD
Thompson Special Service Fire District
Thompson Springs Fire Station
2nd Thursday
Page 4 of 149
Moab City
Community Meetings
July
o
July 2011
S M T W T F
August 2011
S S M T W T F S
10
17
24
31
1
3 4 5 6 7 8
11 12 13 14 15
18 19 20 21 22
25 26 27 28 29
2 1 2 3
9 7 8 9 10
16 14 15 16 17
23 21 22 23 24
30 28 29 30 31
4 5 6
11 12 13
18 19 20
25 26 27
N
b
N
C
7
rn
3
M
N
N
0
r,
v
N
J
Sunday
Monday
Tuesday
Wednesday
Thursday
Friday
Saturday
Jun 26
27
28
29
30
Jul 1
2
3
4
5
6
7
8
9
6:00pm 7:00pm
GCAB
3:00pm 4:00pm GC Counci
5:00pm 6:00pm KZMU Boa
7:00pm 9:00pm GC Counci
3:00pm
3:30pm
7:00pm
4:00pm GCSWSSD
4:00pm MARC
9:00pm GWSSA
30
11
12
13
14
15
16
12:30pm 2:00pm
4:00pm 6:00pm
GCCOA
GCWB
12:00pm 2:00pm TRAIL
3:00pm 4:00pm GCSDBE N
3:00pm 3:30pm MVFPD
6:00pm
6:00pm
7:00pm
7:00pm GC PC
7:00pm TSSSFD
8:00pm TSSD
6:30pm
7:00pm
8:00pm Moab PC
8:00pm CVFP
6:30pm 9:00pm Moab CC '
17
18
19
20
21
22
23
3:00pm 4:00pm GC Counci
7:00pm 9:00pm GC Counci
4:30pm
5:00pm
6:00pm
6:30pm
7:00pm
5:30pm GCHPC
6:30pm GCLB
7:00pm GCSDBE
8:30pm CVTC
7:30pm GCRSSD
5:30pm
6:30pm MATCAB
24
25
26
27
28
29
30
12:00pm 12:30pm MTPSC
5:00pm 6:00pm SEUDHD
6:00pm
7:00pm GC PC
6:30pm
8:00pm Moab PC
6:30pm 9:00pm Moab CC
Moab City Recorder's Office
2
6/10/2011 2:43 PM
Page 5 of 149
Entry
Full Description
Meeting location
Dates
CHCSSD
Canyonlands Health Care Special Service District
Grand Center #4
Last Thursday
CVFP
Castle Valley Fire Protection
Community Center #2 Castle Valley Drive
2nd Thursday
CVPC
Castle Valley Planning Commission
Community Center #2 Castle Valley Drive
1st Wednesday
CVTC
Castle Valley Town Council
Community Center #2 Castle Valley Drive
3rd Wednesday
GCCMD
Grand County Cemetary Maintenance District
Sunset Memorial Cemetary
2nd Tuesday
GC Council Meeting
Grand County Council Meeting
125 East Center Street
1st & 3rd Tuesday
GCAB
Grand County Airport Board
125 East Center Street
2nd Tuesday
GCCOA
Grand County Council on Aging
Grand Center
2nd Monday
GCHEC
Grand County Higher Education Committee
USU Extension Office
4th Thursday
GCHPC
Grand County Historic Preservation Committee
Grand Center
4th Wednesday
GCLB
Grand County Library Board
257 East Center Street
2nd Wednesday
GCPC
Grand County Planning Commission
125 East Center Street
2nd & 4th Wednesday
GCRSSD
Grand County Recreation Special Service District
217 East Center Street
2nd Wednesday
GCSDBE
Grand County School District Board of Education
264 South 400 East
3rd Wednesday
GCSWSSD
Grand County Solid Waste Special Service District
100 Sand Flats Road
1st Thursday
GCWB
Grand County Weed Board
Grand Center
1st Monday
GWSSA
Grand Water & Sewer Service Agency
3025 East Spanish Trail Road
1st & 3rd Thursday
LPC
Legislative Policy Committee
Utah Local Governments Trust No. SLC
3rd Monday
MARC
Moab Arts and Recreation Center Advisory Board
111 E. 100 North
1st Thursday
MATCAB
Moab Area Travel Council Advisory Board
125 East Center Street
4th Thursday
MC Council Meeting
Moab City Council Meeting
217 East Center Street
2nd & 4th Tuesday
MCPC
Moab City Planning Commission
217 East Center Street
2nd & 4th Thursday
MMAD
Moab Mosquito Abatement Distrcit
1000 East Sand Flats Road
1st or 2nd Thursday
SEUALG
South Eastern Utah Association of Local Government
Price
2nd Thursday
SEUDHD
South Eastern Utah District Health Department
Green River City Offices
TRAIL MIX
Trail Mix
Grand Center
2nd Tuesday noon
TSSD
Thompson Special Service District
Thompson Springs Fire Station
2nd Tuesday
TSSFD
Thompson Special Service Fire District
Thompson Springs Fire Station
2nd Thursday
Page 6 of 149
City of Moab
217 East Center Street
Moab, Utah 84532
Main Number (435) 259-5121
Fax Number (435) 259-4135
www.moabcity.org
City of Moab - Regular Council Meeting
City Council Chambers: 217 East Center Street
Tuesday, June 28, 2011 at 7:00 p.m.
4111111111111111111111111111111111111111111111111111111111111111111
6:30 p.m. PRE -COUNCIL WORKSHOP
7:00 p.m. CALL TO ORDER AND PLEDGE OF ALLEGIANCE
SECTION 1: APPROVAL OF MINUTES
SECTION 2: CITIZENS TO BE HEARD
SECTION 3: DEPARTMENTAL UPDATES
3-1 Community Development Department
3-2 Engineering Department
3-3 Planning Department
3-4 Police Department
3-5 Public Works Department
SECTION 4: PRESENTATIONS
4-1 Presentation by Rocky Mountain Power
SECTION 5: PUBLIC HEARING (Approximately 7:15 PM)
5-1 Proposed Resolution #11-2011— A Resolution Amending the Fiscal Year
2010-2011 Budget
5-2 Conditional Use Permit for a Proposed Wireless Telecommunications Facility
Located at 767 Kane Creek Boulevard in the I-1 Industrial Zone
SECTION 6: CONSENT AGENDA
6-1 Request for Use of Swanny City Park by the Moab Area Chamber of
Commerce on July 4, 2011 to Conduct 4t" of July Festivities
6-2 Request for a Special Event License Fee Waiver and Waiver of the Park
Damage Deposit Fee by the Moab Area Chamber of Commerce
6-3 Approval of a Special Event License for the Moab Area Chamber of
Commerce to Conduct 4t" of July Festivities at Swanny City Park
Page 7 of 149
SECTION 7: NEW BUSINESS
7-1 Approval of Proposed Ordinance #2011-13 — An Ordinance Amending the
City of Moab Classified Hourly Pay Rate Schedule and Exempt and Elected
Officials Salary
7-2 Approval of Proposed Resolution #11-2011— A Resolution Amending the
Fiscal Year 2010-2011 Budget
7-3 Approval a Peddler/Solicitor License for Rachel Nelson, d.b.a. Ice Cream
Peddler to Conduct a Bicycle Powered Ice Cream Vending Business
7-4 Approval of a Refund of Fees for the Canyonlands PRCA Rodeo in an Amount
Not to Exceed $145
7-5 Approval of Proposed Resolution #12-2011— A Resolution Adopting a
Prioritized List of Regulatory Barriers to Affordable Housing Identified in the
Moab Municipal Code and Referred to Council by the Planning and Zoning
Commission
7-6 Approval of a Quit Claim Deed from Moab City (Grantor) to Mary Colleen
Holyoak Taylor (Grantee) for Property Located at Approximately West Center
Street
7-7 Approval of a Local Agency Cooperative Agreement by and between the City
of Moab and the Utah Department of Transportation (UDOT) Regarding the
US Highway 191 Drainage Feasibility Study
7-8 Approval of an Engineering Services Agreement with Horrocks Engineering
for a Preliminary Feasibility Study for Stewart Canyon/US-191 Storm
Drainage System
7-9 Approval of a One Year Extension to the Audit Services Contract
SECTION 8: READING OF CORRESPONDENCE
SECTION 9: ADMINISTRATIVE REPORTS
SECTION 10: REPORT ON CITY/COUNTY COOPERATION
SECTION 11: MAYOR AND COUNCIL REPORTS
SECTION 12: APPROVAL OF BILLS AGAINST THE CITY OF MOAB
SECTION 13: ADJOURNMENT
In compliance with the Americans with Disabilities Act, individuals needing special accommodations during this meeting
should notify the Recorder's Office at 217 East Center Street, Moab, Utah 84532; or phone (435) 259-5121 at least three
(3) working days prior to the meeting. Check our website for updates at: www.moabcity.org
Page 8 of 149
RESOLUTION # 11-2011
A RESOLUTION AMENDING THE FISCAL YEAR 2010/2011 BUDGET
WHEREAS, the City of Moab has proposed to amend the 2010/2011 fiscal year budget for the
various funds;
NOW, THEREFORE BE IT RESOLVED THAT THE 2010/2011 FISCAL YEAR BUDGET
SHALL BE AMENDED AS FOLLOWS:
Amended Fiscal Year 2010/2011 Budget
Revenue
1. General Fund
2. Community Development Fund
3. Millcreek Project Fund
4. Capital Projects Fund
FUNDS
Amended
$ 7,832,850
$ 1,396,177
$ 263,900
$ 7,561,864
2010/2011 Fiscal Year Budget Amendments
Amended
Expenditures
$ 7,832,850
$ 1,396,177
$ 263,900
$ 7,561,864
REVENUES EXPENDITURES
GENERAL FUND
EXPENSES
Administrative — Grant Expenses 10-414-75
Sanitation — Prof & Technical
Trans. To Capital Projects Fund
Contr. To Comm Dev Fund
REVENUES
Misc. State Grants
Refuse Collection Charges
General Fund Beg F. Balance
INTERDEPARTMENTAL TRANSFERS
Administrative Department
General Government Department
Planning Department
Engineering Department
Police Department
Narcotics Task Force Department
Building Inspections
Animal Control Department
Highways Department
Parks Department
10-442-31
10-480-61
10-480-98
10-36-973
10-34-430
10-39-940
($943,800)
($1, 800)
($17, 000)
($925, 000)
$943,800
$1, 800
$17, 000
$552,450
$372, 550
$7,900
$24, 200
($32, 050)
$5, 600
($15,950)
$7, 900
$4, 500
$5, 400
($14, 300)
$6, 800
Resolution #11-2011 Page 1 of 3
Page 9 of 149
5-1
Recorder Department ($500)
Debt Service Department $500
Total Interdepartmental Transfers $0
RECREATION FUND ($438,050) $438,050
INTERDEPARTMENTAL TRANSFERS
Recreation $2, 000
Soccer ($2, 200)
Basketball $100
Youth Football $600
Teen Center $2,100
Special Project ($2, 600)
Total Interdepartmental Transfers $0
COMMUNITY DEVELOPMENT FUND ($372,550) $372,550
EXPENSES
Increase in Fund Balance $372,550
REVENUES
Contribution from General Fund 24-39-210 ($372,550)
MILLCREEK PROJECT FUND ($29,500) $29,500
EXPENSES
Utah Trails/MillcreekDr Path 28-400-86 $29,500
REVENUES
Utah Trails/Millcreek Dr Path 28-33-582 ($29,500)
CAPITAL PROJECTS FUND ($1,023,737) $1,023,737
EXPENSES
Perf Guarantee Default Improve 41-790-44 $135, 389
Contribution to USU Setaside $75, 000
Increase in Fund Balance 41-400-90 $427, 450
Public Bldg Bond Reserve 41-770-42 $521,287
REVENUES
Mortgage Principal Old City Hall 41-36-225 ($471,287)
Transfer from General Fund 41-39-222 ($552, 450)
INTERDEPARTMENTAL TRANSFERS
Special Projects $17, 611
Municipal Building ($17, 611)
Total Interdepartmental Transfers $0
Resolution #11-2011 Page 2 of 3
Page 10 of 149
5-1
CITY OF MOAB
217 EAST CENTER STREET
MOAB, UTAH 84532-2534
MAIN NUMBER (435) 259-51 21
FAx NUMBER (435) 259-4135
MAYOR: DAVID L. SAKRISON
COUNCIL: KYLE BAILEY
JEFFREY A. DAVIS
SARAH BAUMAN
KIRSTIN PETERSON
GREGG W. STUCKI
To: Honorable Mayor and City Council
From: Donna Metzler, City Manager
Date: June 24, 2011
Subject: Recommended Changes to the Tentative and Current Year Budgets
Recommended Changes to the Tentative Budget
The attached summary outlines all of the recommended changes to the Tentative
Budget. One major issue that should be noted is that it was discovered that there were
errors in the Tentative Budget Spreadsheet, such that some expenditures were counted
twice, and some were not counted at all. The bottom line of these errors is that there
was a net revenue over expenditure of $200,995. This means that there is an extra
$200,995 in the budget. Staff apologizes for this error. Ultimately , this error means that
the City is in a better position financially than we thought.
Because the City Council has already prioritized expenditures, I do not recommend a
full-scale review of the budget to "buy back" the cuts that were made to the budget.
Rather, as the summary shows, I recommend that the City Council address this issue in
the following way:
1. Eliminate all use of fund balance in the Tentative Budget. This means a
reduction of $145,978 in the use of fund balance. You may recall that there
were some equipment, software and carryover expenses that were going to
be covered by using fund balance. This is no longer necessary. This means
that funds will be freed up in the current year budget to set aside for the
Municipal Building bond payment and for the USU Regional Campus set -
aside.
2. Reduce the Local Option Sales Tax revenue by $25,017. The state
allocation of sales tax revenue has been somewhat sluggish since the original
projections were made, warranting a reduction in this revenue estimate.
3. Add $15,000 to the Police Department overtime budget. The recent
addition of several special events creates an expectation that overtime
ADM-MEM-11-06-002
Page 11 of 149
5-1
requirements will continue to be high, higher than the level contemplated in
the Tentative Budget.
4. Add $5,000 to the Safety Special Departmental Supplies Budget. When
this item was reduced in the tentative budget, it was done so with hesitancy.
It is warranted to augment this account for needed safety equipment.
5. Add $10,000 to the Utilities Budget for the Recreation and Aquatic
Center. As previously mentioned, the original estimates for utility expenses
were based on staff's best guess. This estimate has proven to be very close.
Our original estimate for utilities was $8,400 per month. Our usage over the
last couple of months indicates that our monthly costs will be closer to $8,700
per month. In order to fully cover this expense, I recommend that this line
item be increased by $10,000, to $110,000. We can hope that the solar
panels will help keep actual expenditures will under this amount.
The Budget Resolution up for approval by the City Council reflects the above changes,
along with the carryovers described in the summary.
Recommended Changes to the Current Year Budget
Most changes needed to the Current Year Budget were accomplished through
interdepartmental transfers, which are shown in the budget document.
General Fund
1. Revenues and expenditures should be added in the amount of $17,000 for
Refuse Collection Charges (revenue) and Sanitation Professional and
Technical, increasing the totals for these items to $810,000.
2. Revenues and expenditures should be added in the amount of $1800 for the
Business Expansion and Retention program. Grant revenues will pay for the
cost of performing surveys of local businesses.
3. The General Fund beginning fund balance should be increased by $925,000.
$552,450 should be allocated to the Capital Projects Budget. $75,000 would
be allocated to the USU set -aside, while an additional $50,000 should be
added to the Public Building bond reserve, which is the savings account the
City will use to pay off the remainder of the CIB loan for the City Center
building. $$372,550 should be allocated to the Community Development
Fund to cover project expenses in next year's budget.
Community Development Fund
1. The above described transfer to this fund should be reflected in both
revenues and expenditures. The expenditure item is simply an increase in the
fund balance. These funds will be used for Rotary Park and Lions Park
improvements in next year's budget.
ADM-MEM-11-06-002
Page 12 of 149
5-1
Mil!creek Project Fund
This fund should reflect receiving and spending Utah Trails Funds in the
current year rather than last year, in the amount of $29,500.
Capital Projects Fund
1. Revenues and expenditures should be adjusted to reflect use of the
Haciendas Subdivision Performance Bond funds to pay for the
improvements that were performed for the project due to the project's
default. The amount of the adjustment should be $135,389.
2. As discussed above, the transfer from the General Fund to the Capital
Projects Fund we allow the City to allocate $75,000 to the USU Regional
Campus Set -aside. The City Council will consider a resolution establishing
the parameters of this set -aside fund at the City Council meeting on the
June 28.
3. As we have also discussed, the City has brought in $471,287 from the sale of
Old City Hall. All of this money, plus an additional $50,000 is shown as an
expenditure into a reserve fund established for the purpose of putting money
aside to pay of the debt service for City Center. This will get us 10 years'
worth of payments, with eight more payments to cover. Given the investment
scenarios we are looking at, the interest income over eighteen years should
cover at least two payments, if not more. So this means that over the next
eighteen years we will need to come up with an additional $265,000 (again
assuming that we will continue to use City Hall lease revenue). If we allocate
at least $15,000 per year to the set -aside account over the next 18 years, the
cost should be completely covered. If we allocate more, we can pay the debt
off early.
4. The transfer from the General Fund to pay for next year's projects should be
allocated as an increase in fund balance, in the amount of $521,287.
Changes to the current year budget are up for approval at the meeting on June 28.
Thank you for your consideration.
ADM-MEM-11-06-002
Page 13 of 149
5-1
CITY OF MOAB
PUBLIC HEARING
PROPOSED RESOLUTION #11-2011 — A RESOLUTION
AMENDING THE FISCAL YEAR 2010/2011
The City of Moab will hold a Public Hearing on Tuesday, June 28, 2011 at
approximately 7:15 p.m. in the Council Chambers of the Moab City Offices at 217
East Center Street, Moab, Utah.
The purpose of this hearing is to solicit public input on Proposed Resolution #11-
2011 — A Resolution Amending the Fiscal Year 2010/2011 Budget.
In compliance with the Americans with Disabilities Act, individuals needing
special accommodations during this meeting should notify the Recorder's Office
at 217 East Center Street, Moab, Utah 84532; or phone (435) 259-5121 at least
three (3) working days prior to the meeting.
/s/ Rachel Ellison
City Recorder/Assistant City Manager
Published in the Times Independent, June 16 and 23, 2011.
R:\Notices\2011\BUDGET FY 2010-2011year endopening.docx
Page 14 of 149
5-1
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
10 -10 General Fund year to date
Change In Net Position
Revenue:
Taxes
31300 SALES & USE TAXES
991,741.02
1,031,642.56
1,240,000.00
83.20%�
31400 FRANCHISE TAXES
191,477.07
153,276.90
220,000.00
69.67%
31500 HIGHWAY TAXES
358,190.89
381,771.77
417,000.00
91.55%
31600 TRANSIENT ROOM TAXES
495,011.94
485,634.92
535,000.00
90.77%
31700 RESORT COMMUNITY TAXES
1,824,608.18
1,924,607.05
2,157,000.00
89.23%
31800 ENERGY TAXES
102,886.15
120,503.09
72,000.00
167.37%
38722 ANIMAL SHELTER SALES TAX
85.99
0
0
0.00%
Total Taxes
3,964,001.24
4,097,436.29
4,641,000.00
88.29%
-
Licenses and permits
32110 BEER LICENSES
8,410.00
7,660.00
7,500.00
102.13%
32160 FLAT BUSINESS LICENSES
6,290.00
6,540.50
54,000.00
12.11%
32209 SIGN PERMITS
0
311.5
0
0.00%
32210 BUILDING PERMITS - CITY
47,582.20
31,559.66
35,000.00
90.17%
32211 BUILDING PERMITS - COMMERCIAL
4,365.49
13,642.09
7,000.00
194.89%
32212 1% BLDG PERMIT CHARGE
72.89
259.45
0
0.00%
32213 PLAN CHECK FEES
2,397.00
2,729.29
2,600.00
104.97%
32290 OTHER LICENSES & PERMITS
803
228
1,000.00
22.80%
Total Licenses and permits
69,920.58
62,930.49
107,100.00
58.76%
-
Intergovernmental revenue
33580 STATE LIQUOR FUND ALLOTMENT
16,309.01
15,357.70
16,000.00
95.99%
36972 HOMELAND SECURITY GRANT
0
0
0
0.00%
36973 MISC STATE GRANTS
0
150
22,500.00
0.67%
1 "
36974 SAN JUAN CO. CONTRIBUTION
0
0
5,000.00
0.00%
37100 GRAND COUNTY CONTRIBUTION
15,000.00
30,000.00
15,000.00
200.00%
37110 GCRSSD RECREATION CTR CONTRIBUTION
0
25,000.00
25,000.00
100.00%
Total Intergovernmental revenue
31,309.01
70,507.70
83,500.00
84.44%
-
1,800.00
Charges for services
34001 SPECIAL SERVICES BY CITY DEPTS
67,869.76
60,549.50
67,000.00
90.37%
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMai- Fd\LU11year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
34020 RESTITUTION PAID
969.02
1,536.27
0
0.00%
34200 GARBAGE BILLING / COLLECTION
36,425.92
33,387.42
39,650.00
84.21%
34430 REFUSE COLLECTION CHARGES
728,691.65
668,153.31
793,000.00
84.26%
17,000.00
34510 FILM COMM - SPECIAL EVENT FEES
0
10
500
2.00%
34717 MRAC - MISC
0
0
0
0.00%
34718 MRAC - CASH OVER/SHORT
0
33.35
0
0.00%
34719 MRAC - EMPLOYEE WELLNESS DISCOUNT
0
0
0
0.00%
34720 MRAC - ADMISSIONS/AQUATIC
14,970.21
11,340.71
82,000.00
13.83%
34721 MRAC -ADMISSIONS/AQUAT & FITNESS
0
784.02
0
0.00%
34722 MRAC - RETAIL
813
1,640.87
0
0.00%
34723 MRAC - PROGRAM FEES/ AQUATIC
40
2,100.00
0
0.00%
34724 MRAC - PROGRAM FEES/FITNESS
0
0
0
0.00%
34725 MRAC - CHILD CARE FEES
-100
1.25
0
0.00%
34726 MRAC - MEMBERSHIPS/AQUATIC
0
25,682.50
0
0.00%
34727 MRAC - MEMBERSHIPS/AQUAT & FITNESS
0
56,749.94
0
0.00%
34728 MRAC - RENTAL FEES
0
565
0
0.00%
34729 MRAC - SPECIAL EVENT FEES
0
0
0
0.00%
34730 ANIMAL SHELTER FEES
6,754.00
8,480.00
9,500.00
89.26%
34740 ANIMAL SHELTER INTERLOCAL
2,430.00
7,492.22
3,000.00
249.74% ja
Total Charges for services
858,863.56
878,506.36
994,650.00
88.32%
-
17,000.00
Fines and forfeitures
35010 FINES, FORFEITURES & PENALTIES
37,554.10
31,813.36
45,000.00
70.70%
35050 A/R 30-DAY PENALTIES
0
0
3,400.00
0.00%
37200 FORFEITURES
8,090.00
0
3,000.00
0.00%
Total Fines and forfeitures
45,644.10
31,813.36
51,400.00
61.89%
-
-
Interest
36110 INTEREST INCOME
11,108.34
37,711.33
33,000.00
114.28%
Total Interest
11,108.34
37,711.33
33,000.00
114.28%
-
-
Miscellaneous revenue
36160 PROCEEDS FROM LT DEBT
0
-27,709.34
0
0.00%
Mil
36200 RENTS & CONCESSIONS
7,010.00
4,255.00
5,500.00
77.36%
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMartFCli911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
36220 FILM COMM - SPONSOR/DONATION
1,200.00
0
0
0.00%
36226 FILM COM. - EQUIP RENTAL FEES
543
443
400
110.75%
36400 SALE OF REAL/PERS. PROPERTY
1,550.00
0
15,000.00
0.00%
36401 INSURANCE REBATE
0
11,485.53
13,000.00
88.35%
36420 EMPLOYEE MEDICAL CAFE RESIDUAL
63,752.51
45,225.25
18,000.00
251.25%
36450 SIDEWALK PERMITS
0
0
0
0.00%
36500 SALE OF MATERIALS & SUPPLIES
0
0
0
0.00%
36900 OTHER
1,677.50
48.73
2,000.00
2.44%
36901 DONATIONS
1,000.00
0
1,000.00
0.00%
36940 REAL ESTATE TRANSFER ASSESSMNT
0
1,287.50
0
0.00%
36970INSURANCE INCOME
0
0
0
0.00%
38260 ANIMAL DEPOSITS NON -OPERATING
1,475.00
1,995.00
0
0.00%
38721 ANIMAL SHELTER - SUNDRY RESALE
25.9
0
0
0.00%
Total Miscellaneous revenue
78,233.91
37,030.67
54,900.00
67.45%
-
Contributions and transfers
39920 OVERHEAD PAID FROM SWD ENT FND
0
0
25,000.00
0.00%
1
1
39930 OVERHEAD PAID FROM ENT. FUND
0
0
365,000.00
0.00%
39940 GENERAL FUND BEG. BALANCE
0
0
533,500.00
0.00%
925,000.00
39950TRANSFER FROM OTHER FUNDS
0
0
0
0.00%
Total Contributions and transfers
0
0
923,500.00
0.00%
925,000.00
Total Revenue:
5,059,080.74
5,215,936.20
6,889,050.00
75.71%
943,800.00
Expenditures:
General government
Executive and Central Staff
41310 Exec SALARIES & WAGES
-39,005.57
-39,058.69
-42,000.00
93.00%
41313 Exec EMPLOYEE BENEFITS
-82,576.29
-69,862.16
-97,250.00
71.84%
41321 Exec SUBSCRIPTIONS & MEMBERSHIPS
-3,654.06
40.5
-3,300.00
-1.23%
41323 Exec TRAVEL
-2,512.97
-2,732.38
-3,900.00
70.06%
41324 Exec OFFICE EXPENSE & SUPPLIES
-3,009.63
-1,812.48
-3,800.00
47.70%
41325 Exec EQUIP/SUPPLIES & MAINTENANCE
0
0
-100
0.00%
41328 Exec TELEPHONE
-3,451.66
-2,342.62
-3,600.00
65.07%
41331 Exec PROFESSIONAL/TECHNICAL SERVICE
0
0
0
0.00%
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMai-7EFd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
41333 Exec EDUCATION
-90
-150
-1,000.00
15.00%
41335 Exec OTHER
-314.74
-276.71
-300
92.24%
41346 Exec SPECIAL DEPARTMENTAL SUPPLIES
-68.27
-151.68
-200
75.84%
Total Executive and Central Staff
-134,683.19
-116,346.22
-155,450.00
74.84%
-
Recorder
41510 Recorder SALARIES & WAGES
-128,871.60
-131,341.81
-151,250.00
86.84%
41513 Recorder EMPLOYEE BENEFITS
-71,939.87
-79,484.12
-90,545.00
87.78%
(1,000.00)
41515 Recorder OVERTIME
-831.48
-1,384.92
-1,500.00
92.33%
41521 Recorder SUBSCRIPTIONS/MEMBERSHIPS
-3,092.35
-1,971.65
-4,560.00
43.24%
41522 Recorder PUBLIC NOTICES
-2,556.05
-4,133.30
-5,000.00
82.67%
41523 Recorder TRAVEL
-2,093.02
-1,526.41
-4,000.00
38.16%
(2,000.00)
41524 Recorder OFFICE EXPENSE & SUPPLIES
-4,777.47
-5,736.37
-6,500.00
88.25%
41525 Recorder EQUIP./SUPPLIES & MAINTENANCE
0
-1,413.95
0
0.00%
1,500.00
41528 Recorder TELEPHONE
-6,532.19
-6,108.76
-7,200.00
84.84%
41531 Recorder PROFESSIONAL & TECH. SERVICES
-11,043.65
-25,757.10
-24,600.00
104.70%
2,500.00
41533 Recorder EDUCATION
-2,426.22
-976.7
-4,500.00
21.70%
(500.00)
41535 Recorder OTHER
-1,032.97
-545.4
-1,100.00
49.58%
41546 Recorder SPECIAL DEPARTMENTAL SUPPLIES
-1,408.03
-1,926.61
-3,000.00
64.22%
(500.00)
41550 Recorder COPIER SUPPLIES
1,096.31
-3,013.39
-4,350.00
69.27%
(500.00)
41574 Recorder MACHINERY & EQUIPMENT
0
0
0
0.00%
415810 LEASE PRINCIPAL
0
0
0
0.00%
415820 LEASE INTEREST
0
0
0
0.00%
Total Recorder
-235,508.59
-265,320.49
-308,105.00
86.11%
(500.00)
-
Administrative
41410 Admin SALARIES & WAGES
-144,219.16
-149,383.57
-160,000.00
93.36%
7,400.00
41413 Admin EMPLOYEE BENEFITS
-74,978.11
-85,145.70
-87,000.00
97.87%
1,000.00
41415 Admin OVERTIME
0
0
-100
0.00%
41421 Admin SUBSCRIPTIONS & MEMBERSHIPS
-715.19
-725.6
-900
80.62%
41422 Admin PUBLIC NOTICES
0
0
0
0.00%
41423 Admin TRAVEL
894.32
-190.66
-900
21.18%
(500.00)
41424 Admin OFFICE EXPENSE & SUPPLIES
-3,466.66
-2,808.24
-1,800.00
156.01%
700.00
41425 Admin EQUIP/SUPPLIES & MAINTENANCE
0
-80.04
-50
160.08%
100.00
41428 Admin TELEPHONE
-4,400.15
-3,359.84
-3,800.00
88.42%
Last Update:
01 6/24/2011 / 4:28 PM
J:\2010\2010-2011 Budle)MaAfClLU11year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
41430 Admin MONTHLY FUEL- GASCARD
0
0
0
0.00%
41431 Admin PROFESSIONAL/TECH. SERVICE
-12,050.00
-12,050.00
-12,900.00
93.41%
(800.00)
41433 Admin EDUCATION
-60
0
-600
0.00%
41435 Admin OTHER
-168.57
-90
-150
60.00%
41446 Admin SPECIAL DEPARTMENTAL SUPPLIES
-20.94
-2.39
-50
4.78%
41474 Admin MACHINERY & EQUIPMENT
0
0
0
0.00%
41475 Admin GRANT EXPENSES
0
-80
0
0.00%
1,800.00
Total Administrative
-239,184.46
-253,916.04
-268,250.00
94.66%
7,900.00
1,800.00
General
41610 General SALARIES & WAGES
0
0
0
0.00%
41613 General EMPLOYEE BENEFITS
0
0
0
0.00%
41621 General SUBSCRIPTIONS & MEMBERSHIPS
-919.18
-955.89
-1,200.00
79.66%
41622 General PUBLIC NOTICES
0
0
0
0.00%
41623 General TRAVEL
-250.49
0
0
0.00%
41624 General OFFICE EXPENSE & SUPPLIES
0
-111.53
-200
55.77%
41625 General EQUIP./SUPPLIES & MAINTENANCE
-491.27
-508.8
-700
72.69%
41626 General BLDG/GRDS- SUPPL & MAINTENANCE
0
0
0
0.00%
41627 General UTILITIES
-33,413.91
-31,106.35
-36,700.00
84.76%
1,000.00
41629 General RENT OF PROPERTY OR EQUIPMENT
322.72
-706.92
-1,700.00
41.58%
(900.00)
41630 General MONTHLY FUEL- GASCARD
-934.89
-1,125.89
-300
375.30%
1,100.00
41635 General OTHER
-3,340.03
-3,896.43
-4,200.00
92.77%
41646 General SPECIAL DEPARTMENTAL SUPPLIES
-22.26
0
-250
0.00%
41651 General INSURANCE
-145,406.27
-97,045.73
-141,000.00
68.83%
23,000.00
41674 General MACHINERY & EQUIPMENT
0
0
0
0.00%
Total General
-184,455.58
-135,457.54
-186,250.00
72.73%
24,200.00
-
Elections
41722 Election PUBLIC NOTICES
-1,109.35
-92.3
0
0.00%
41723 Election TRAVEL
0
0
0
0.00%
41729 Election RENTAL - VOTING POLLS/PAGER
-150
0
0
0.00%
41731 Election PROFESSIONAL/TECH - PRIMARY
0
0
0
0.00%
41732 Election PROFESSIONAL/TECH - GENERAL
-3,421.00
0
0
0.00%
41733 Election EDUCATION - INITIATIVE
0
0
0
0.00%
41734 Election EDUCATION - PRIMARY/GENERAL
-417.85
0
0
0.00%
• Last Update:
- 6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMai4Fd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
41735 Election CARR PRINTING EXPENSES
-1,953.54
0
0
0.00%
41736 Election ELECTION DINNERS - PRIMARY
0
0
0
0.00%
41737 Election ELECTION DINNERS - GENERAL
-1,220.29
0
0
0.00%
41746 Election SPECIAL DEPT'L- PRIMARY
0
0
0
0.00%
41747 Election SPECIAL DEPT'L- GENERAL
-565.57
0
0
0.00%
41774 Election MACHINERY & EQUIPMENT
0
0
0
0.00%
Total Elections
-8,837.60
-92.3
0
0.00%
-
Planning
41810 Planning SALARIES & WAGES
-169,185.10
-177,130.81
-185,000.00
95.75%
17,000.00
41813 Planning EMPLOYEE BENEFITS
-81,193.82
-91,225.46
-93,500.00
97.57%
2,500.00
41815 Planning OVERTIME
-2,236.89
-5,037.10
-5,600.00
89.95%
100.00
41821 Planning SUBSCRIPTIONS & MEMBERSHIPS
-1,660.60
-2,148.97
-1,800.00
119.39%
500.00
41822 Planning PUBLIC NOTICES
-1,013.55
-799.6
-900
88.84%
350.00
41823 Planning TRAVEL
-566.13
-1,732.97
-1,500.00
115.53%
500.00
41824 Planning OFFICE EXPENSE & SUPPLIES
-4,986.08
-3,697.95
-3,800.00
97.31%
41825 Planning EQUIPMENT-SUPPL. & MAINTENANCE
-16.97
0
0
0.00%
41828 Planning TELEPHONE
-4,693.69
-4,030.31
-5,100.00
79.03%
41830 Planning MONTHLY FUEL- GASCARD
-413.3
-358.67
-600
59.78%
41831 Planning PROFESSIONAL & TECH. SERVICES
-6,000.00
-345.38
-57,600.00
0.60%
(54,000.00)
41833 Planning EDUCATION
-2,197.79
-3,033.13
-2,600.00
116.66%
1,000.00
41835 Planning OTHER
-376.48
-223.64
-300
74.55%
41846 Planning SPECIAL DEPARTMENTAL SUPPLIES
-145.79
-673.46
-700
96.21%
41874 Planning MACHINERY & EQUIPMENT
0
0
0
0.00%
Total Planning
-274,686.19
-290,437.45
-359,000.00
80.90%
(32,050.00)
-
Engineering
41910 Engineer SALARIES & WAGES
-93,455.62
-99,869.48
-107,000.00
93.34%
6,400.00
41913 Engineer BENEFITS
-38,698.38
-52,608.33
-55,800.00
94.28%
2,700.00
41915 Engineer OVERTIME
0
0
-400
0.00%
41921 Engineer SUBSCRIPTIONS & MEMBERSHIPS
-6,351.73
-5,815.15
-5,000.00
116.30%
1,000.00
41922 Engineer PUBLIC NOTICES
0
0
0
0.00%
41923 Engineer TRAVEL
-617.57
-355.78
-600
59.30%
41924 Engineer OFFICE EXPENSE & SUPPLIES
-1,678.43
-291.32
-1,800.00
16.18%
(1,300.00)
41925 Engineer EQUIP/SUPPLIES & MAINTENANCE
-12.15
-500
-200
250.00%
600.00
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMPIFClLU11year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD ,Eurrent
YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
41928 Engineer TELEPHONE
-2,698.10
-2,840.07
-3,950.00
71.90%
41930 Engineer MONTHLY FUEL- GASCARD
0
0
0
0.00%
41931 Engineer PROFESSIONAL & TECH. SERVICES
-4,272.50
-745
-3,000.00
24.83%
(2,000.00)
41933 Engineer EDUCATION
-1,446.50
-249
-1,500.00
16.60%
(1,000.00)
41935 Engineer OTHER
-104.95
-185.98
-200
92.99%
41946 Engineer
-6,030.52
-31.56
-1,000.00
3.16%
(800.00)
41974 Engineer MACHINERY & EQUIPMENT
0
0
0
0.00%
Total Engineering
-155,366.45
-163,491.67
-180,450.00
90.60%
5,600.00
-
Treasurer
42010 Treasurer SALARIES & WAGES
-71,089.22
-70,709.54
-80,400.00
87.95%
4,000.00
42013 Treasurer EMPLOYEE BENEFITS
-35,770.89
-42,223.99
-44,075.00
95.80%
2,100.00
42015 Treasurer OVERTIME
-236.18
0
-250
0.00%
42021 Treasurer SUBSCRIPTIONS & MEMBERSHIPS
-195
-88
-415
21.20%
(300.00)
42023 Treasurer TRAVEL
-105.91
0
-1,000.00
0.00%
(800.00)
42024 Treasurer OFFICE EXPENSE & SUPPLIES
-9,569.18
-8,450.25
-10,925.00
77.35%
(500.00)
42025 Treasurer EQUIPMENT SUPPL. & MAINTENANCE
0
0
-300
0.00%
42028 Treasurer TELEPHONE
-3,298.87
-2,587.04
-3,400.00
76.09%
500.00
42031 Treasurer PROFESSIONAL & TECH. SERVICES
-5,230.00
-100
-5,600.00
1.79%
42033 Treasurer EDUCATION
-150
0
-690
0.00%
42035 Treasurer OTHER
-106
-60
-100
60.00%
42036 Treasurer BANK HANDLING CHARGES
-18,963.30
-12,358.03
-20,000.00
61.79%
(5,000.00)
42046 Treasurer SPECIAL DEPARTMENTAL SUPPLIES
4,650.00
-1,834.00
-2,300.00
79.74%
42051 Treasurer INSURANCE
-1,638.00
-1,713.00
-1,725.00
99.30%
42063 Treasurer CASH OVER & SHORT
0
0
0
0.00%
42074 Treasurer MACHINERY & EQUIPMENT
0
0
0
0.00%
Total Treasurer
-141,702.55
-140,123.85
-171,180.00
81.86%
-
Total General government
-1,374,424.61
-1,365,185.56
-1,628,685.00
83.82%
Public safety
Police
42110 Police SALARIES & WAGES
-657,429.90
-619,267.80
-725,970.00
85.30%
(21,950.00)
42113 Police EMPLOYEE BENEFITS
-381,162.63
-398,590.96
-505,085.00
78.92%
(20,000.00)
42114 Police OTHER BENEFITS- U/ALLOWANCES
-2,719.90
-10,190.24
-12,860.00
79.24%
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudAWAFd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
42115 Police OVERTIME
-18,014.12
-34,488.69
-35,000.00
98.54%
9,000.00
42121 Police SUBSCRIPTIONS & MEMBERSHIPS
-2,143.20
-477.35
-2,100.00
22.73%
42123 Police TRAVEL
-11,941.52
-8,404.23
-9,000.00
93.38%
1,000.00
42124 Police OFFICE EXPENSE & SUPPLIES
-5,108.04
-4,988.89
-5,400.00
92.39%
42125 Police EQUIPMENT-SUPPL. & MAINTENANCE
-18,739.19
-17,731.87
-23,000.00
77.10%
42126 Police
-149
0
0
0.00%
42128 Police TELEPHONE
-19,907.99
-15,103.50
-21,000.00
71.92%
42129 Police RENT OF PROPERTY OR EQUIPMENT
-2,758.00
-2,908.00
-3,200.00
90.88%
42130 Police MONTHLY FUEL - GASCARD
-24,788.08
-27,328.97
-26,000.00
105.11%
8,000.00
42131 Police PROFESSIONAL & TECH. SERVICES
-4,626.97
-4,027.45
-4,000.00
100.69%
1,000.00
42133 Police EDUCATION
-2,548.35
-1,110.00
-3,500.00
31.71%
42135 Police OTHER
-38,094.98
-64,192.64
-102,000.00
62.93%
42146 Police SPECIAL DEPARTMENTAL SUPPLIES
-13,301.38
-80,863.77
-85,500.00
94.58%
42169 Police Lease payments
-150
0
0
0.00%
42172 Police SPECIAL EVENTS
0
0
0
0.00%
42173 Police D.A.R.E. - EQUIP. & SUPPLIES
-1,222.01
-760.65
-1,500.00
50.71%
42174 Police MACHINERY & EQUIPMENT
-48,582.82
-15,218.40
-10,000.00
152.18%
7,000.00
421810 LEASE PRINCIPAL
0
0
0
0.00%
421820 LEASE INTEREST
0
0
0
0.00%
Total Police
-1,253,388.08
-1,305,653.41
-1,575,115.00
82.89%
(15,950.00)
-
Attorney
42231 Attorney PROFESSIONAL & TECH. SERVICES
-78,023.37
-47,060.96
-80,000.00
58.83%■
Total Attorney
-78,023.37
-47,060.96
-80,000.00
58.83%
-
Narcotics Task Force
42310 Narcotics SALARIES & WAGES
-49,258.45
-54,517.25
-54,238.00
100.51%
7,000.00
42313 Narcotics EMPLOYEE BENEFITS
-28,969.12
-35,154.56
-37,330.00
94.17%
1,000.00
42314 Narcotics OTHER BENEFITS- U/ALLOWANCES
0
0
-960
0.00%
42315 Narcotics OVERTIME
-3,054.23
-7,560.00
-6,500.00
116.31%
2,000.00
42323 Narcotics TRAVEL
-694.44
-736.37
-1,500.00
49.09%
42324 Narcotics OFFICE SUPPLIES
-20.26
-82.75
-200
41.38%
42325 Narcotics EQUIP/SUPPLIES & MAINTENANCE
-2,611.98
-2,173.53
-1,800.00
120.75%
600.00
42328 Narcotics TELEPHONE
-1,191.46
-725.36
-1,300.00
55.80%
(300.00)
42330 Narcotics MONTHLY FUEL - GASCARD
-2,650.36
-2,552.23
-2,800.00
91.15%
100.00
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 Budle)M2r2EF lii911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
42331 Narcotics PROFESSIONAL/TECHNICAL SERVICE
0
0
-600
0.00%
(500.00)
42333 Narcotics EDUCATION
-347.93
-275
-600
45.83%
42335 Narcotics OTHER
-1,836.00
-978
-3,500.00
27.94%
(2,000.00)
42346 Narcotics SPECIAL DEPARTMENTAL SUPPLIES
-223.91
-2,136.71
-1,000.00
213.67%
2,000.00
42369 Narcotics Lease payment
0
0
0
0.00%
42370 Narcotics FORFEITURES
-9,103.00
0
-3,000.00
0.00%
(2,000.00)
42374 Narcotics MACHINERY & EQUIPMENT
0
0
-1,500.00
0.00%
Total Narcotics Task Force
-99,961.14
-106,891.76
-116,828.00
91.49%
7,900.00
-
Inspections
42431 Inspection PROFESSIONAL & TECH. SERVICES
-77,655.26
-85,368.05
-81,000.00
105.39%
4,500.00
42475 Inspection SPECIAL PROJECTS
0
0
0
0.00%
Total Inspections
-77,655.26
-85,368.05
-81,000.00
105.39%
4,500.00
-
Animal control
42610 Animal Ctl SALARIES & WAGES
-66,963.65
-68,323.79
-80,782.00
84.58%
42613 Animal Ctl EMPLOYEE BENEFITS
-30,003.55
-33,906.00
-35,605.00
95.23%
2,300.00
42614 Animal Ctl OTHER BENEFIT - U/ALLOWANCES
-1,280.00
-720
-1,920.00
37.50%
42615 Animal Ctl OVERTIME
-5,152.03
-5,609.53
-4,500.00
124.66%
3,000.00
42623 Animal Ctl TRAVEL
-468.22
-1,152.68
-900
128.08%
400.00
42624 Animal Ctl OFFICE EXPENSE & SUPPLIES
-32.47
-121.81
-100
121.81%
100.00
42625 Animal Ctl EQUIPMENT-SUPPL. & MAINTENANCE
-2,099.70
-3,226.07
-3,200.00
100.81%
200.00
42628 Animal Ctl TELEPHONE
-849.97
-656.83
-1,100.00
59.71%
(200.00)
42630 Animal Ctl MONTHLY FUEL- GASCARD
-4,181.98
-4,878.71
-5,900.00
82.69%
42631 Animal Ctl PROFESSIONAL & TECH. SERVICES
-420
-550
-1,000.00
55.00%
(400.00)
42633 Animal Ctl EDUCATION
-395
-360
-600
60.00%
42646 Animal Ctl SPECIAL DEPARTMENTAL SUPPLIES
-301.07
-261.52
-300
87.17%
42669 Animal Ctl Lease payments
0
0
0
0.00%
42674 Animal Ctl MACHINERY & EQUIPMENT
0
0
0
0.00%
Total Animal control
-112,147.64
-119,766.94
-135,907.00
88.12%
5,400.00
-
Animal Shelter
42710 Animal Shltr SALARIES & WAGES
-30,038.82
-29,507.60
-33,300.00
88.61%
42713 Animal Shltr EMPLOYEE BENEFITS
-11,801.76
-13,257.18
-14,100.00
94.02%
42714 Animal Shltr OTHER BENEFITS- U/ALLOWANCES
-880
-800
-960
83.33%
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 Budle)M r Clii 11year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
42715 Animal Shltr OVERTIME
-22.59
-475.6
-550
86.47%
42722 Animal Shltr PUBLIC NOTICES
-270
-1,067.86
-1,000.00
106.79%
200.00
42724 Animal Shltr OFFICE EXPENSE & SUPPLIES
-103.98
-74.48
-200
37.24%
42725 Animal Shltr EQUIP/SUPPLIES & MAINTENANCE
-1,042.06
-380.61
-1,200.00
31.72%
(200.00)
42726 Animal Shltr BLDG/GRDS-SUPPLIES & MAINT.
-3,444.36
-1,102.78
-2,750.00
40.10%
(200.00)
42727 Animal Shltr UTILITIES
-9,393.01
-9,073.18
-10,000.00
90.73%
1,000.00
42728 Animal Shltr TELEPHONE
-687.67
-660.88
-800
82.61%
42730 Animal Shltr MONTHLY FUEL - GASCARD
0
0
-300
0.00%
42731 Animal Shltr PROFESSIONAL/TECHNICAL SERVICE
0
-180
-700
25.71%
(400.00)
42733 Animal Shltr EDUCATION
-190
-90
-400
22.50%
(200.00)
42735 Animal Shltr OTHER
-93.79
-76
-100
76.00%
42746 Animal Shltr SPECIAL DEPARTMENTAL SUPPLIES
-2,754.88
-2,051.09
-2,800.00
73.25%
(200.00)
42769 Animal Shltr Lease payments
0
0
0
0.00%
42774 Animal Shltr MACHINERY & EQUIPMENT
0
0
0
0.00%
Total Animal Shelter
-60,722.92
-58,797.26
-69,160.00
85.02%
-
Total Public safety
-1,681,898.41
-1,723,538.38
-2,058,010.00
83.75%
Highways and public improvements
Highways
44010 Highways SALARIES & WAGES
-402,435.77
-383,254.96
-488,600.00
78.44%
(10,800.00)
44013 Highways EMPLOYEE BENEFITS
-220,879.99
-233,707.53
-289,600.00
80.70%
(15,000.00)
44015 Highways OVERTIME
-3,268.16
-2,463.99
-3,500.00
70.40%
1,000.00
44021 Highways SUBSCRIPTIONS & MEMBERSHIPS
-650.85
-677.6
-1,400.00
48.40%
44023 Highways TRAVEL
-498.08
-733.75
-1,500.00
48.92%
44024 Highways OFFICE EXPENSE & SUPPLIES
-3,160.84
-2,309.86
-3,500.00
66.00%
44025 Highways EQUIPMENT-SUPPL. & MAINTENANCE
-27,344.56
-13,788.13
-22,721.00
60.68%
44026 Highways BLDG/GRDS-SUPPL. & MAINTENANCE
-36,988.34
-16,827.41
-31,000.00
54.28%
44027 Highways UTILITIES
-10,366.23
-12,276.33
-14,500.00
84.66%
44028 Highways TELEPHONE
-2,418.22
-2,682.68
-3,100.00
86.54%
44029 Highways RENT OF PROPERTY OR EQUIPMENT
-2,200.23
-2,495.00
-3,400.00
73.38%
44030 Highways MONTHLY FUEL - GASCARD
-22,458.35
-22,484.00
-28,000.00
80.30%
44031 Highways PROFESSIONAL & TECH. SERVICES
-26,473.86
-29,929.49
-34,000.00
88.03%
44033 Highways EDUCATION
-57
0
-600
0.00%
44035 Highways OTHER
-5,999.08
-8,722.88
-6,000.00
145.38%
3,000.00
C31 Last Update:
i
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudAWAF01 11year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
44042 Highways STREET LIGHTS
-86,895.47
-75,841.95
-91,000.00
83.34%
44046 Highways SPECIAL DEPARTMENTAL SUPPLIES
-12,156.09
-17,340.08
-21,000.00
82.57%
44069 Highways Lease payments
0
0
0
0.00%
44074 Highways MACHINERY & EQUIPMENT
0
0
0
0.00%
44077 SPECIAL PROJECTS
0
-6,597.36
0
0.00%
7,500.00
440810 LEASE PRINCIPAL
0
0
0
0.00%
440820 LEASE INTEREST
0
0
0
0.00%
Total Highways
-864,251.12
-832,133.00
-1,043,421.00
79.75%
(14,300.00)
-
Storm Drainage
42531 PROFESSIONAL & TECH. SERVICES
0
0
0
0.00%
42546 SPECIAL DEPARTMENTAL SUPPLIES
0
0
0
0.00%
Total Storm Drainage
0
0
0
0.00%
Sanitation
44231 Sanitation PROFESSIONAL & TECH. SERVICES
-728,521.34
-667,751.01
-793,000.00
84.21%
17,000.00
Total Sanitation
-728,521.34
-667,751.01
-793,000.00
84.21%
17,000.00
Safety
44121 Safety SUBSCRIPTIONS & MEMBERSHIPS
-989.3
-860
-1,460.00
58.90%
44123 Safety TRAVEL
0
0
0
0.00%
44125 Safety EQUIP/SUPPLIES & MAINTENANCE
-238.08
-1,751.30
-2,800.00
62.55%
44128 Safety TELEPHONE
-361.53
-291.2
-400
72.80%
44131 Safety PROFESSIONAL & TECH. SERVICES
0
0
-500
0.00%
44133 Safety EDUCATION
0
-405
-800
50.63%
44135 Safety OTHER
-308.71
-225.78
-300
75.26%
44146 Safety SPECIAL DEPARTMENTAL SUPPLIES
-9,989.99
-8,389.36
-9,700.00
86.49%
44174 Safety MACHINERY & EQUIPMENT
0
0
0
0.00%
44175 Safety SAFETY EQUIPMENT
0
0
0
0.00%
Total Safety
-11,887.61
-11,922.64
-15,960.00
74.70%
-
Total Highways and public improvements
-1,604,660.07
-1,511,806.65
-1,852,381.00
81.61%
Parks, recreation, and public property
Parks
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 Budie)M r Fd\LU11year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
45110 Parks SALARIES & WAGES
-134,702.82
-147,240.93
-168,400.00
87.44%
45113 Parks EMPLOYEE BENEFITS
-130,468.37
-132,023.83
-138,700.00
95.19%
9,300.00
45115 Parks OVERTIME
0
-55.81
-250
22.32%
45121 Parks SUBSCRIPTIONS & MEMBERSHIPS
-169.2
-319.15
-450
70.92%
45123 Parks TRAVEL
0
0
-900
0.00%
(500.00)
45124 Parks OFFICE EXPENSE & SUPPLIES
-162.85
0
0
0.00%
45125 Parks EQUIPMENT-SUPPL. & MAINTENANCE
-8,269.93
-8,119.74
-9,500.00
85.47%
45126 Parks BLDG/GRDS-SUPPL. & MAINTENANCE
-15,575.56
-5,915.45
-12,200.00
48.49%
(2,000.00)
45127 Parks UTILITIES
-31,628.90
-37,368.89
-41,000.00
91.14%
4,000.00
45128 Parks TELEPHONE
-431.8
-367.81
-500
73.56%
45129 Parks RENTALS
-433.13
85
-1,000.00
-8.50%
(500.00)
45130 Parks MONTHLY FUEL- GASCARD
-9,960.53
-11,076.63
-12,500.00
88.61%
45131 Parks PROFESSIONAL & TECH. SERVICES
-1,945.38
-1,158.00
-3,000.00
38.60%
(1,000.00)
45133 Parks EDUCATION
0
-150
-1,000.00
15.00%
(500.00)
45135 Parks OTHER
-582.65
-293.85
-700
41.98%
45146 Parks SPECIAL DEPARTMENTAL SUPPLIES
-7,637.62
-5,975.95
-12,000.00
49.80%
(2,000.00)
45169 Parks Lease payments
0
0
0
0.00%
45173 Parks PARK IMPROVEMENTS
-4,636.00
0
0
0.00%
45174 Parks MACHINERY & EQUIPMENT
0
0
0
0.00%
Total Parks
-346,604.74
-349,981.04
-402,100.00
87.04%
6,800.00
Swimming Pool
45210 MRAC SALARIES & WAGES
-26,931.16
-46,127.14
-95,000.00
48.55%
(1,600.00)
45213 MRAC EMPLOYEE BENEFITS
-2,825.45
-20,317.52
-25,300.00
80.31%
45215 MRAC OVERTIME
-258.33
0
-500
0.00%
45221 MRAC SUBSCRIPTIONS & MEMBERSHIPS
0
0
-200
0.00%
45222 MRAC LEGAL NOTICES/ADVERTISING
-14.4
-2,712.40
-3,500.00
77.50%
45223 MRAC TRAVEL
0
0
-250
0.00%
45224 MRAC OFFICE EXPENSE & SUPPLIES
-0.01
-1,791.13
-2,500.00
71.65%
45225 MRAC EQUIPMENT-SUPPL. & MAINTENANCE
0
-299
-3,800.00
7.87%
45226 MRAC BLDG/GRDS-SUPPL. & MAINTENANCE
-249.35
-1,502.09
-5,000.00
30.04%
45227 MRAC UTILITIES
-2,057.47
-8,185.55
-37,000.00
22.12%
45228 MRAC TELEPHONE
-693.65
-1,855.20
-800
231.90%
1,600.00
45229 MRAC RENT OF PROPERTY OR EQUIPMENT
-4.9
0
-200
0.00%
45231 MRAC PROFESSIONAL & TECH. SERVICES
-180
-623.95
-2,500.00
24.96%
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudAWAFd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
45233 MRAC EDUCATION
0
122
-500
-24.40%
45234 MRAC INSTRUCTIONAL MATERIALS/SUPP.
0
-199.9
-900
22.21%
45235 MRAC OTHER
-1,187.14
-184.56
-1,200.00
15.38%
45246 MRAC SPECIAL DEPARTMENTAL SUPPLIES
-5,276.06
-1,488.54
-16,000.00
9.30%
45261 MRAC SUNDRY EXPENSES-MISCELLANEOUS
-168.95
0
-1,500.00
0.00%
45273 MRAC SWIM PROGRAMS
-100
0
-500
0.00%
Total Swimming Pool
-39,946.87
-85,164.98
-197,150.00
43.20%
-
Total Parks, recreation, and public property
-386,551.61
-435,146.02
-599,250.00
72.62%
Community and economic development
Film Commission
42810 Film Comm SALARIES & WAGES
-36,771.58
-35,977.02
-42,600.00
84.45%
(1,000.00)
42813 Film Comm EMPLOYEE BENEFITS
-13,173.41
-22,233.01
-22,100.00
100.60%
4,100.00
42815 Film Comm OVERTIME
-88.62
0
-200
0.00%
(100.00)
42821 Film Comm SUBSCRIPTIONS & MEMBERSHIPS
-1,367.46
-883.8
-1,000.00
88.38%
42822 Film Comm PUBLIC NOTICES
-610.5
-356.05
-1,600.00
22.25%
(800.00)
42823 Film Comm TRAVEL
-4,200.38
-6,424.60
-7,600.00
84.53%
42824 Film Comm OFFICE EXPENSE & SUPPLIES
-2,608.43
-756.96
-1,800.00
42.05%
(300.00)
42825 Film Comm EQUIP./SUPPLIES & MAINTENANCE
-11.32
-28.72
-500
5.74%
(200.00)
42828 Film Comm TELEPHONE
-1,091.66
-997.06
-1,300.00
76.70%
(300.00)
42830 Film Comm MONTHLY FUEL- GASCARD
-588.04
-105.6
-400
26.40%
42831 Film Comm PROFESSIONAL & TECH. SERVICES
-2,331.71
-70
-500
14.00%
(100.00)
42833 Film Comm EDUCATION
-1,174.00
-700
-1,275.00
54.90%
42835 Film Comm OTHER
-134.13
-76.7
-200
38.35%
42846 Film Comm SPECIAL DEPARTMENTAL SUPPLIES
-106.47
0
-200
0.00%
(100.00)
42874 Film Comm MACHINERY & EQUIPMENT
0
0
0
0.00%
42875 Film Comm SPECIAL PROJECTS
-2,706.84
-2,152.89
-4,550.00
47.32%
(1,200.00)
42876 Film Comm GRANT EXPENSES
-4,275.96
-1,065.01
-13,243.00
8.04%
Total Film Commission
-71,240.51
-71,827.42
-99,068.00
72.50%
Community Development
46024 Econ Dev RECYCLING SERVICES
0
0
0
0.00%
46026 Econ Dev ARTS PROMOTION
0
-7,000.00
-7,000.00
100.00%
46075 Econ Dev SHELTER SERVICES
-5,000.00
-5,000.00
-5,000.00
100.00%
Last Update:
in 6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeM37EFd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
46076 MOAB INFORMATION CENTER
0
0
0
0.00%
46082 Econ Dev SOUTHEASTERN ASSO. OF GOV.
-2,500.00
-2,500.00
-2,500.00
100.00%
46084 Econ Dev GRAND COUNTY/4TH JULY FIREWORK
0
0
-5,000.00
0.00%
Total Community Development
-7,500.00
-14,500.00
-19,500.00
74.36%
-
Total Community and economic development
-78,740.51
-86,327.42
-118,568.00
72.81%
Debt service
47111 Capital lease - principal
-404,736.43
-51,804.69
-105,922.00
48.91%
500
47112 Capital lease - interest
-24,467.38
-9,384.31
-21,262.00
44.14%
47121 Capital lease offset - charges to departments
0
0
0
0.00%
Total Debt service
-429,203.81
-61,189.00
-127,184.00
48.11%
500.00
Transfers and contributions out
48061 TRANS. TO CAPITAL PROJ. FUND
0
0
-200,000.00
0.00%
552,450.00
48071 TRANSFER TO MILLCREEK FUND
0
0
0
0.00%
48086 CONTRIBUTION - RECREATION FUND
0
0
-134,972.00
0.00%
48090 TRANSFER TO STORM WATER UTIL
0
0
0
0.00%
48097 TRANSFER TO CAPITAL PROJECTS
0
0
0
0.00%
48098 CONTRIBUTION TO COMM DEV FUND
0
0
-170,000.00
0.00%
372,550.00
Total Transfers and contributions out
0
0
-504,972.00
0.00%
925,000.00
Total Expenditures:
-5,555,479.02
-5,183,193.03
-6,889,050.00
75.24%
943,800.00
Total Change In Net Position
-496,398.28
32,743.17
0
0.00%
2121 Class C Road Fund - 07/01/2010 to 05/13/2011
Change In Net Position
Revenue:
Intergovernmental revenue
Last Update:
01 6/24/2011 / 4:28 PM
J:\2010\2010-2011 Budie)M r Fd\LU11year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
33560 Class C CLASS C ROAD FUND
177,624.46
151,291.99
180,000.00
84.05%
Total Intergovernmental revenue
177,624.46
151,291.99
180,000.00
84.05%
-
Interest
36100 Class C INTEREST INCOME
2,105.77
0
3,000.00
0.00%
36160 PROCEEDS FROM LT DEBT
0
0
0
0.00%
Total Interest
2,105.77
0
3,000.00
0.00%
-
Contributions and transfers
3650 Proceeds on sale or trade of fixed assets
0
0
0
0.00%
39561 Class C TRANS. FROM EQUITY-B.O.Y. RESV
0
0
150,000.00
0.00%
Total Contributions and transfers
0
0
150,000.00
0.00%
-
Total Revenue:
179,730.23
151,291.99
333,000.00
45.43%
-
Expenditures:
Highways and public improvements
Highways
40041 Class C SPECIAL DEPARTMENTAL SUPPLIES
-22,786.49
-15,774.37
-18,000.00
87.64%
40058 Class C ROADBASE - PATCHING
-1,324.28
-9,158.06
-12,000.00
76.32%
40070 Class C COLD MIX
-9,945.80
-1,292.60
-16,000.00
8.08%
40071 Class C CHIP SEAL
0
0
-157,000.00
0.00%
40072 Class C CRACK SEALING
-32,688.00
-28,900.00
-40,000.00
72.25%
40073 Class C SPECIAL PROJECTS
-1,050.00
-74,905.94
-90,000.00
83.23%
40074 Class C MACHINERY & EQUIPMENT
0
0
0
0.00%
400810 LEASE PRINCIPAL
0
0
0
0.00%
400820 LEASE INTEREST
0
0
0
0.00%
40169.1 Class C Equipment capital lease
0
0
0
0.00%
40169.2 Class C Capital lease interest
0
0
0
0.00%
Total Highways
-67,794.57
-130,030.97
-333,000.00
39.05%
-
Total Highways and public improvements
-67,794.57
-130,030.97
-333,000.00
39.05%
Total Expenditures:
-67,794.57
-130,030.97
-333,000.00
39.05%
-
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudAWAFd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening* e
Total Change In Net Position
111,935.66
21,261.02
0
0.00%
23 23 Recreation Fund - 07/01/2010 to 05/13/2011
33561 GRAND COUNTY - RSSD
65,410.00
58,273.00
58,273.00
100.00%
33563 SCHOOL DISTRICT
0
0
0
0.00%
■
Total Intergovernmental revenue
65,410.00
58,273.00
58,273.00
100.00%
-
Charges for services
34537 TOURNAMENT SOFTBALL - MEN'S
750
750
5,250.00
14.29%
34538 TOURNAMENT SOFTBALL - YOUTH
0
0
0
0.00%
34539 ADULT SOCCER
4,212.00
2,355.00
2,300.00
102.39%
34540 VOLLEYBALL - ADULT COED
460
160
600
26.67%
34545 VOLLEYBALL - WOMEN'S
1,190.00
1,050.00
1,080.00
97.22%
34546 VOLLEYBALL - YOUTH SPRING
2,983.00
0
2,590.00
0.00%
34563 ADULT COED SOFTBALL
175
210
1,650.00
12.73%
34564 MENS SOFTBALL
0
0
300
0.00%
34566 YOUTH/BASEBALL/SOFTBALL
18,684.68
15,010.51
14,650.00
102.46%
34567 SKI PROGRAM
0
0
0
0.00%
34568 YOUTH FOOTBALL
4,093.00
4,022.60
4,370.00
92.05%
34569 SPRING YOUTH SOCCER
11,070.00
10,453.00
11,700.00
89.34%
34570 FALL YOUTH SOCCER
2,005.00
2,693.00
2,025.00
132.99%
34571 SOCCER CAMPS
0
0
0
0.00%
34572 TURKEY TROT
1,756.00
2,083.65
1,780.00
117.06%
34573 SMART START
135
0
0
0.00%
34574 INDOOR SOCCER - YOUTH
1,245.00
1,049.00
1,380.00
76.01%
34576 JR JAZZ BASKETBALL
3,715.50
3,775.00
3,565.00
105.89%
34577 FLAG FOOTBALL
1,025.00
1,185.00
1,010.00
117.33%
34578 MIDDLE SCHOOL FOOTBALL
1,185.00
1,245.00
1,150.00
108.26%
34579 FLAG FOOTBALL - ADULT
585
445
480
92.71%
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMa`1%Rd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
34580 YOUTH VOLLEYBALL
1,905.00
1,618.00
1,930.00
83.83%
34581 MIDDLE SCHOOL VOLLEYBALL
1,065.00
715
1,125.00
63.56%
34583 YOUTH SPONSOR/BASEBALL
9,100.00
8,050.00
8,800.00
91.48%
34599 MIDDLE SCHOOL TRVL BASEBALL
0
0
0
0.00%
34600 ULTIMATE FRISBEE
50
0
0
0.00%
Total Charges for services
67,389.18
56,869.76
67,735.00
83.96%
-
Moab arts & recreation
66150 MEMBERSHIP FEES
175
225
1,000.00
22.50%
66160 PROGRAM FEES
2,880.22
3,599.10
6,400.00
56.24%
66180 MATERIALS - TAXABLE
139.15
80.72
0
0.00%
66210 GRANTS AND DONATIONS
12,043.35
24,173.00
18,000.00
134.29%
66250 WORKSHOP FEES
0
0
0
0.00%
66271 RENTAL FEES
17,064.00
26,631.25
21,000.00
126.82%
66372 SPECIAL EVENTS FEES
33,295.25
26,671.69
34,950.00
76.31%
Total Moab arts & recreation
65,596.97
81,380.76
81,350.00
100.04%
-
Interest
36100 INTEREST INCOME
67.1
0
500
0.00%
Total Interest
67.1
0
500
0.00%
-
Miscellaneous revenue
36210 TEEN CENTER DONATIONS/GRANTS
20,543.86
17,034.75
15,870.00
107.34%
36220 TEEN CENTER PROGRAM FEES
0
0
0
0.00%
36230 TEEN CENTER WORKSHOP FEES
0
30
1,000.00
3.00%
36560 OTHER INCOME
1,342.50
990
1,350.00
73.33%
36570 GRANTS AND DONATIONS
2,662.48
2,257.50
1,000.00
225.75%
36571 CTC GRANT
0
3,494.15
9,000.00
38.82%
36757 SAFE PASSAGE GRANT
12,915.68
40,334.75
33,000.00
122.23%
Total Miscellaneous revenue
37,464.52
64,141.15
61,220.00
104.77%
-
Contributions and transfers
33562 CITY OF MOAB
0
0
136,972.00
0.00%
39535 RECREATION FUND BEG. BALANCE
0
0
32,000.00
0.00%
39537 LOAN FROM GENERAL FUND
0
0
0
0.00%
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMaTiFd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
39540 TRANSFER FROM AFTER SCHOOL
0
0
0
0.00%
Total Contributions and transfers
0
0
168,972.00
0.00%
-
Total Revenue:
235,927.77
260,664.67
438,050.00
59.51%
Expenditures:
Parks, recreation, and public property
Recreation
64010 Recreation SALARIES - DIRECTOR/ASST.
-59,674.04
-65,537.06
-74,000.00
88.56%
64013 Recreation EMPLOYEE BENEFITS
-44,143.75
-49,957.67
-53,400.00
93.55%
1,400.00
64015 Recreation OVERTIME
-248.72
0
-200
0.00%
64021 Recreation SUBSCRIPTIONS & MEMBERSHIPS
-569.15
-321.61
-355
90.59%
64022 Recreation ADVERTISING
-2,936.25
-3,242.30
-3,900.00
83.14%
64024 Recreation OFFICE EXPENSE & SUPPLIES
-2,238.87
-2,088.69
-1,840.00
113.52%
400.00
64025 Recreation - EQUIP SUPPLIES & MAINT
0
-563.4
0
0.00%
64028 Recreation TELEPHONE
-3,089.00
-2,982.32
-3,200.00
93.20%
200.00
64030 Recreation MONTHLY FUEL - GASCARD
0
0
-100
0.00%
64031 Recreation PROFESSIONAL & TECHNICAL
-685
-1,050.00
-500
210.00%
600.00
64033 Recreation EDUCATION
-171.32
0
-600
0.00%
(500.00)
64035 Recreation OTHER
-371.38
-624
-595
104.87%
100.00
64036 Recreation DIRECTOR - TRAVEL
-413.8
-144.43
-400
36.11%
(200.00)
64037 Recreation DIRECTOR/EDUCATION
-357
0
-450
0.00%
64046 Recreation SPECIAL DEPARTMENTAL SUPPLIES
-207.05
0
-450
0.00%
64065 Recreation FINGER -PRINTING
-98
-543
-420
129.29%
300.00
64092 Recreation TURKEY TROT/EASTER EGG HUNT
-1,678.26
-1,311.70
-1,650.00
79.50%
(300.00)
Total Recreation
-116,881.59
-128,366.18
-142,060.00
90.36%
2,000.00
-
Ski Program
64102 SMART START
-38.86
0
-50
0.00%
Total Ski Program
-38.86
0
-50
0.00%
-
Soccer
64201 Soccer YOUTH SOCCER
-6,214.41
-5,114.60
-6,565.00
77.91%
(1,200.00)
64202 Soccer FALL SOCCER
-1,314.45
-1,001.36
-1,185.00
84.50%
64205 Soccer ADULT
-1,048.44
0
-700
0.00%
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMaRFd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
64209Soccer INDOOR -YOUTH
-392.25
-696.72
-620
112.37%
64210 Soccer WAGES
-982.33
-2,019.99
-3,250.00
62.15%
(1,000.00)
64213 Soccer SOCCER REFEREE - WAGES
-82.49
0
0
0.00%
64215 Soccer INDOOR - YOUTH DIRECTOR
0
0
0
0.00%
dim=
•
Total Soccer
-10,034.37
-8,832.67
-12,320.00
71.69%
(2,200.00)
-
Adult Softball
64427 COED SOFTBALL
-136.45
-111
-830
13.37%
Alt
64435 MEN'S SOFTBALL
0
0
-120
0.00%
64436 MEN'S SOFTBALLTOURN/DIRECTOR
0
0
-200
0.00%
64437 MEN'S SOFTBALL TOURNAMENT
-259.4
-227.5
-1,530.00
14.87%
64438 MEN'S SOFTBALL TOURN.-UMPIRES
2,520.10
0
-2,800.00
0.00%
Total Adult Softball
2,124.25
-338.5
-5,480.00
6.18%
-
Adult Volleyball
64601 CO-ED VOLLEYBALL
0
0
0
0.00%
64602 VOLLEYBALL
-206.94
-632.55
-635
99.61%
64613 CO-ED VOLLEYBALL - DIRECTOR
-269.12
0
-250
0.00%
64614 WOMEN'S VOLLEYBALL - DIRECTOR
-275.3
0
-275
0.00%
Total Adult Volleyball
-751.36
-632.55
-1,160.00
54.53%
-
Basketball
64804 JR JAZZ BASKETBALL
-2,196.81
-5,009.48
-5,500.00
91.08%
(400.00)
64805 JR. JAZZ REFEREE SERVICES
-1,507.19
-2,157.49
-1,730.00
124.71%
400.00
64807 MS BASKETBALL REFEREES
0
0
0
0.00%
64813 Basketball EMPLOYEE BENEFITS
-152.84
-218.29
-135
161.70%
100.00
Total Basketball
-3,856.84
-7,385.26
-7,365.00
100.28%
100.00
-
Youth Volleyball
64901 YOUTH VOLLEYBALL
-1,396.47
-1,121.24
-1,270.00
88.29%
64902 MIDDLE SCHOOL VOLLEYBALL
-768.05
-1,678.60
-1,680.00
99.92%
64903 MIDDLE SCHOOL VOLLEYBALL
0
0
0
0.00%
64904 YOUTH SPRING VOLLEYBALL - WAGES
-2,025.24
0
-1,129.00
0.00%
64905 YOUTH SPRING VOLLEYBALL
0
-400.53
-401
99.88%
Total Youth Volleyball
-4,189.76
-3,200.37
-4,480.00
71.44%
-
Last Update:
6/24/2011 / 4:28 PM J:\2010\2010-2011 BudgeMaRfClLU11year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
Youth Baseball/Softball
65111 Youth BB/SB WAGES- MAINTENANCE WORKERS
-830.86
-513.75
-3,900.00
13.17%
65112 Youth BB/SB WAGES- UMPIRES & SCOREKEEPERS
-3,738.52
-1,716.92
-6,400.00
26.83%
65113 Youth BB/SB EMPLOYEE BENEFITS
-397.03
-225.81
-800
28.23%
65123 Youth BB/SB BASEBALL STATE TOURN. EXPENSES
-223.14
-2,498.51
-2,500.00
99.94%
65125 Youth BB/SB EQUIPMENT -SUPPLIES & MAINT.
-173.38
0
-150
0.00%
65126 Youth BB/SB BASEBALL FIELD MAINTENANCE
-111.44
-50
-300
16.67%
65158 MIDDLE SCHOOL TRVL BASEBALL
0
0
0
0.00%
65173 FIELD MAINTENANCE EQUIPMENT
0
0
0
0.00%
65174 YOUTH BASEBALL/SOFTBALL
-13,838.15
-4,507.35
-14,000.00
32.20%
65177 UTAH GIRLS SOFTBALL ASSOC
0
0
-540
0.00%
65178 UTAH BOYS BASEBALL ASSOCIATION
-920
0
-600
0.00%
Total Youth Baseball/Softball
-20,232.52
-9,512.34
-29,190.00
32.59%
-
Youth Football
65213 Youth Football BENEFITS
-356.85
-72.67
-350
20.76%
65275 YOUTH FOOTBALL
-2,224.08
-8,399.86
-7,852.00
106.98%
600.00
65280 FLAG FOOTBALL
-631.97
-967.25
-968
99.92%
65281 FLAG FOOTBALL - ADULT
0
0
-75
0.00%
65285 MIDDLE SCHOOL FOOTBALL
-805.65
-1,688.85
-1,760.00
95.96%
65286 YOUTH FOOTBALL REFEREES
-624.8
-772.29
-775
99.65%
65295 MS FOOTBALL REFEREES
-581.3
-177.8
-250
71.12%
Total Youth Football
-5,224.65
-12,078.72
-12,030.00
100.40%
600.00
-
BMX
65410 BMX WAGES
0
0
-150
0.00%
65424 BMX MATERIALS & SUPPLIES
0
0
-75
0.00%
Total BMX
0
0
-225
0.00%
-
Special Projects
66046 SPECIAL PROJECTS
-74.04
-24,881.80
-33,400.00
74.50%
(2,600.00)
Total Special Projects
-74.04
-24,881.80
-33,400.00
74.50%
(2,600.00)
-
Teen Center
91
6/24/2011 / 4:28 PM
Last Update:
J:\2010\2010-2011 BudgeMa-liFd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
70010 Teen Center SALARIES & WAGES
-29,049.66
-30,113.90
-32,660.00
92.20%
500.00
70013 Teen Center EMPLOYEE BENEFITS
-2,977.04
-3,618.93
-3,030.00
119.44%
1,100.00
70021 Teen Center SUBSCRIPTIONS & MEMBERSHIPS
0
-12.35
0
0.00%
50.00
70022 Teen Center PUBLIC NOTICES
0
0
0
0.00%
70023 Teen Center TRAVEL
-1,502.20
-5,028.06
-1,450.00
346.76%
1,100.00
70025 Teen Center EQUIP/SUPPLIES & MAINTENANCE
0
0
-500
0.00%
(400.00)
70028 Teen Center TELEPHONE
-2,357.21
-2,172.79
-2,600.00
83.57%
70031 Teen Center PROFESSIONAL/TECHNICAL SERVICE
-8,400.00
-9,200.00
-8,500.00
108.24%
800.00
70033 Teen Center EDUCATION
-810
-850
-700
121.43%
150.00
70035 Teen Center OTHER
-45.55
-541.68
-200
270.84%
70046 Teen Center SPECIAL DEPARTMENTAL SUPPLIES
-6,645.13
-2,329.18
-3,900.00
59.72%
(1,200.00)
70078 Teen Center SPECIAL PROJECTS
-1,050.00
0
0
0.00%
70079 Teen Center PROGRAMS
0
0
0
0.00%
111
Total Teen Center
-52,836.79
-53,866.89
-53,540.00
100.61%
2,100.00
-
Moab Arts & Recreation Center
80010 MARC SALARIES & WAGES
-47,881.70
-35,915.39
-46,150.00
77.82%
(2,100.00)
80013 MARC EMPLOYEE BENEFITS
-32,343.66
-18,218.83
-20,200.00
90.19%
80014 MARC SALARIES & WAGES - INSTRUCTORS
-1,929.91
-1,545.46
-4,900.00
31.54%
80015 MARC SALARIES & WAGES OT
-1,163.97
0
0
0.00%
80021 MARC SUBSCRIPTIONS & MEMBERSHIPS
0
-200
-500
40.00%
80022 MARC PUBLIC NOTICES
-4,521.66
-649.15
-2,900.00
22.38%
(1,000.00)
80023 MARC TRAVEL
10
-260.42
0
0.00%
80024 MARC OFFICE EXPENSE & SUPPLIES
-1,262.26
-1,591.91
-3,000.00
53.06%
(1,000.00)
80025 MARC EQUIP/SUPPLIES & MAINTENANCE
-3,705.21
-3,643.83
-3,900.00
93.43%
80027 MARC UTILITIES
-7,033.51
-5,168.54
-6,300.00
82.04%
80028 MARC TELEPHONE
-2,828.81
-2,417.61
-2,600.00
92.99%
80031 MARC PROFESSIONAL/TECHNICAL SERVICE
-226.43
-2,459.85
-1,500.00
163.99%
80033 MARC EDUCATION
-50
0
0
0.00%
80035 MARC OTHER
-224.27
-260.62
0
0.00%
300.00
80046 MARC SPECIAL DEPARTMENTAL SUPPLIES
-1,092.49
-1,242.03
-2,000.00
62.10%
80077 MARC SPECIAL EVENTS
-44,211.14
-37,502.42
-33,800.00
110.95%
3,800.00
80078 MARC SPECIAL PROJECTS
0
0
0
0.00%
Total Moab Arts & Recreation Center
-148,465.02
-111,076.06
-127,750.00
86.95%
-
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 Budle)MAFd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
Communities That Care (CTC)
75010 SALARIES & WAGES
0
-738.72
-3,400.00
21.73%
75013 EMPLOYEE BENEFITS
0
-72.2
-250
28.88%
75023 TRAVEL
0
-142.11
-300
47.37%
2,800.00
75025 EQUIP/SUPPLIES & MAINTENANCE
0
0
-100
0.00%
75031 PROFESSIONAL & TECHNICAL SERVICES
0
0
-500
0.00%
(500.00)
75033 EDUCATION
0
0
-350
0.00%
950.00
75035 OTHER
0
0
-350
0.00%
(300.00)
75046 SPECIAL DEPARTMENTAL SUPPLIES
0
0
-750
0.00%
(700.00)
75078 SPECIAL PROJECTS
0
0
-3,000.00
0.00%
(2,250.00)
.1
Total Communities That Care (CTC)
0
-953.03
-9,000.00
10.59%
Total Parks, recreation, and public property
-360,461.55
-361,124.37
-438,050.00
82.44%
-
Total Expenditures:
-360,461.55
-361,124.37
-438,050.00
82.44%
Total Change In Net Position
-124,533.78
-100,459.70
0
0.00%
24 24 Community Development - 07/01/2010 to 05/13/2011
Change In Net Position
Revenue:
Contributions and transfers
39209 COMMUNITY DEV. FUND/BEG. BAL.
0
0
20,000.00
0.00%
M
39210 CONTRIBUTION FROM GENERAL FUND
0
0
170,000.00
0.00%
372,550.00
39224 CDGB'05 MOONSTONE GALLERY
0
0
0
0.00%
39226 UTAH POWER GRANT
0
0
0
0.00%
39352 CDBG 05-06 BALLPARK FENCE
0
0
0
0.00%
39353 CDBG 06-07 BALLPARK LIGHTS
0
0
0
0.00%
39354 CDBG 07 BALLPARK BLEACHERS
0
0
0
0.00%
39355 CDBG 08 WATER LINE
47,037.00
0
0
0.00%
39356 CDBG 09 VIRGINIAN APARTMENTS
0
0
233,627.00
0.00%
Last Update:
in 6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMa4e 0d\LU11year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
39357 LIONS PARK TE GRANT
0
0
500,000.00
0.00%
39358 NORTH CORRIDOR PATH TE GRANT
0
0
0
0.00%
39359 NPS RTCA GRANT LIONS PARK
0
54,150.00
100,000.00
54.15%
Total Contributions and transfers
47,037.00
54,150.00
1,023,627.00
5.29%
372,550.00
Total Revenue:
47,037.00
54,150.00
1,023,627.00
5.29%
Expenditures:
Community Development
Community development
40002 TEA-21 UDOT N. CORRIDOR PATHS
0
0
0
0.00%
40003 CDBG 09 VIRGINIAN APARTMENTS
0
0
-233,627.00
0.00%
40004 ROTARY PARK
0
-3,557.75
-25,000.00
14.23%
40005 LIONS PARK TE 2011
0
0
-620,000.00
0.00%
40006 NORTH CORRIDOR PATH
0
0
0
0.00%
40007 LIONS PARK DESIGN
-3,636.00
-52,560.00
-100,000.00
52.56%
40020 CDBG 07 BALLPARK BLEACHERS
0
0
0
0.00%
40021 CDBG 08 WATER LINE
0
0
0
0.00%
40022 PUBLIC ART
0
0
-5,000.00
0.00%
40023 SIGNAGE
0
-4,000.00
-10,000.00
40.00%
40049 CORNER PARK 300 S 400 E
0
0
0
0.00%
40076 PAYMENT-IN-LIEU/100 W.-P. LOT
0
0
0
0.00%
40078 SKATE PARK
0
0
0
0.00%
40084 CDBG '05 MOONSTONE GALLERY
0
0
0
0.00%
40086 CDBG 02 SUN COURT BBALL
0
0
0
0.00%
40089 E. CENTER MEDIAN & PARKING
0
0
0
0.00%
40095 Recreation Center/Playground Equipment
0
-17,550.00
-20,000.00
87.75%
40096 CDBG 05-06 BALLPARK FENCE
0
0
0
0.00%
40097 CDBG 06-07 BALLPARK LIGHTS
0
0
-10,000.00
0.00%
40098 BALLPARK LIGHTING & IMPRVMNTS
-11,616.55
0
0
0.00%
40099 200 EAST STREET IMPROVEMENT
0
0
0
0.00%
Total Community development
-15,252.55
-77,667.75
-1,023,627.00
7.59%
-
Total Community Development
-15,252.55
-77,667.75
-1,023,627.00
7.59%
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMaRFd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening* e
Total Expenditures:
-15,252.55
-77,667.75
-1,023,627.00
7.59%
Total Change In Net Position
31,784.45
-23,517.75
0
0.00%
****ADD an INCREASE IN FUND BALANCE LINE ITEM for $372,550
28 28 Millcreek Project Fund - 07/01/2010 to 05/13/2011
Change In Net Position
Revenue:
Intergovernmental revenue
33579 FUTURE GRANTS
6,473.94
31,772.30
33,000.00
96.28%
33581 UTAH TRAILS/MILCREEK DR PATH - STATE FUNDS
0
-131,835.00
0
0.00%
33582 UTAH TRAILS/MILLCREEK DR PATH - LOCAL FUNDS
50,000.00
196,835.00
0
0.00%
29,500.00
33583 UTAH TRAILS 500 W. UNDERPASS
0
50,423.65
50,400.00
100.05%
33584 UTAH TRAILS PIPE DREAM TRAIL
0
26,500.00
26,500.00
100.00%
Total Intergovernmental revenue
56,473.94
173,695.95
109,900.00
158.05%
29,500.00
Contributions and transfers
33210 CONTRIBUTION FROM GENERAL FUND
0
0
0
0.00%
39210 MILLCREEK PROD. FUND/BEG. BAL.
0
0
124,500.00
0.00%
Total Contributions and transfers
0
0
124,500.00
0.00%
-
Total Revenue:
56,473.94
173,695.95
234,400.00
74.10%
29,500.00
Expenditures:
Transfers and contributions out
40090 INCREASE IN FUND BALANCE
0
0
0
0.00%
Total Transfers and contributions out
0
0
0
0.00%
-
Millcreek Projects
Millcreek
40002 FIRE/FUEL/REDUCTION/REVEG
-5,000.00
0
-5,000.00
0.00%
(}1 Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudAWARRL911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
40003 MILLCREEK/MAIN STREET - WEIR
-16,623.00
0
0
0.00%
40004 UTAH TRAILS 500 W. UNDERPASS
0
-70,826.56
-64,000.00
110.67%
25,000.00
40005 UTAH TRAILS PIPE DREAM
-2,812.50
0
-6,500.00
0.00%
40010 SALARIES
-3,827.76
-34,266.19
-37,000.00
92.61%
40013 BENEFITS
-387.38
-3,467.76
-3,000.00
115.59%
40031 PROFESSIONAL/TECHNICAL
0
-5,556.41
-900
617.38%
40035 OTHER
0
-100
0
0.00%
40041 ACQUISITIONS
0
0
-25,000.00
0.00%
(25,000.00)
40048 BMX TRACK
0
0
0
0.00%
40050 BROWNING ROTARY MUSICAL PLAYGROUND GRANT
0
-6,402.00
-10,000.00
64.02%
40051 BROWNING TRAILS GRANT
0
0
-20,000.00
0.00%
40074 SPECIAL PROJ.-FENCING & IMPROV
-7,956.26
-46,591.62
-57,000.00
81.74%
40076 TREE EDUCATION/ADVERTISING
0
-1,000.00
-1,000.00
100.00%
40086 TREES/IRRIGATION
-618.5
0
-5,000.00
0.00%
29,500.00
40088 UTAH TRAILS MILLCREEK DR PATH
-14,759.21
-29,500.00
0
0.00%
29,500.00
Total Millcreek
-51,984.61
-197,710.54
-234,400.00
84.35%
Total Millcreek Projects
-51,984.61
-197,710.54
-234,400.00
84.35%
Total Expenditures:
-51,984.61
-197,710.54
-234,400.00
84.35%
29,500.00
Total Change In Net Position
4,489.33
-24,014.59
0
0.00%
4141 Capital Projects Fund - 07/01/2010 to 05/13/2011
Change In Net Position
Revenue:
Intergovernmental revenue
36124 GRANTS AND DONATIONS
0
0
0
0.00%
36125 DOG PARK DONATIONS
0
0
25,000.00
0.00%
■
Total Intergovernmental revenue
0
0
25,000.00
0.00%
-
Last Update:
91 6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMaAFd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
Interest
36100 INTEREST INCOME
33,200.92
13,058.18
13,000.00
100.45%
Total Interest
33,200.92
13,058.18
13,000.00
100.45%
-
Miscellaneous revenue
36160 CIB LOAN
0
0
0
0.00%
36165 PROCEEDS FROM LONG TERM DEBT
0
61,126.99
62,127.00
98.39%
36200 ANIMAL SHELTER DONATIONS
1,656.00
80
0
0.00%
36201 TRANS ENHANCE GRANT
0
0
0
0.00%
36210 CIB GRANT
0
0
0
0.00%
36220 LEASE REVENUE CITY CENTER
40,666.75
42,714.58
42,300.00
100.98%
36225 MORTGAGE PRNCPAL OLD CITY HALL
14,712.50
14,368.00
17,360.00
82.76%
471,287.00
36226 MORTGAGE INTEREST OLD CITY HL
34,247.40
30,141.00
36,056.00
83.59%
36227 UTAH STATE ENERGY PROGRAM GRANT
0
0
225,000.00
0.00%
36228 UTAH POWER GRANT
0
0
0
0.00%
36229 Federal Highway gramt
0
0
0
0.00%
36230 LIBRARY CITY CENTER CONTR
0
0
0
0.00%
36235 CIB LOAN AQUATIC CENTER
4,764,000.00
0
0
0.00%
36236 CONTRIBUTION FROM REC DISTRICT
1,615,000.00
190,000.00
191,000.00
99.48%
36237 DEVELOPER FEES
0
0
0
0.00%
Total Miscellaneous revenue
6,470,282.65
338,430.57
573,843.00
58.98%
471,287.00
Contributions and transfers
39222 TRANSFER FROM GENERAL FUND
0
0
200,000.00
0.00%
552,450.00
39561 CAPITAL PROJECTS FUND BEG. BAL
0
0
5,726,284.00
0.00%
Total Contributions and transfers
0
0
5,926,284.00
0.00%
552,450.00
Total Revenue:
6,503,483.57
351,488.75
6,538,127.00
5.38%
1,023,737.00
Expenditures:
Public safety
Animal Shelter
79140 ANIMAL SHELTER PROJECT
0
0
0
0.00%
79141 ANIMAL SHELTER EQUIPMENT
0
0
0
0.00%
79142 ANIMAL SHELTER FF&E
0
0
0
0.00%
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMatIF0911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
Total Animal Shelter
0
0
0
0.00%
-
Total Public safety
0
0
0
0.00%
Highways and public improvements
Highways
42577 STRMWTR DETENTION BASIN PROJ
0
0
0
0.00%
44072 STREETS/SPECIAL PROD./CONCRETE
-19,273.00
0
0
0.00%
44076 MAIN STREET IMPROVEMENTS
0
0
0
0.00%
44077 500 WEST/KANE CREEK IMPROVE
-476,080.95
-11,275.20
-15,000.00
75.17%
45,000.00
44078 TFER TO ROAD IMPROVE SETASIDE
0
0
0
0.00%
44079100 NORTH STREET IMPROVEMENTS
0
0
0
0.00%
44080 TRANSPORTATION MASTER PLAN
0
0
-45,000.00
0.00%
(45,000.00)
Total Highways
-495,353.95
-11,275.20
-60,000.00
18.79%
-
Total Highways and public improvements
-495,353.95
-11,275.20
-60,000.00
18.79%
Parks, recreation, and public property
Parks
44082 WILLIAMS WAY ROAD RECONSTRUCTION
0
-285,000.00
-285,000.00
100.00%
78043 SWANNY PARK RESTROOMS
0
0
0
0.00%
78045 PLAYGROUND EQUIPMENT/IMPROVEMENTS
0
0
-55,000.00
0.00%
Total Parks
0
-285,000.00
-340,000.00
83.82%
-
Recreation
45070 ADA IMPROVEMENTS
0
0
0
0.00%
Total Recreation
0
0
0
0.00%
-
Swimming Pool
47070 AQUATIC CENTER PROJECT
-2,459,072.53
-4,466,836.92
-5,560,127.00
80.34%
47071 AQUATIC CENTER SET ASIDE
0
0
-191,000.00
0.00%
47098 CONTRIBUTION TO CIB ESCROW
0
0
0
0.00%
Total Swimming Pool
-2,459,072.53
-4,466,836.92
-5,751,127.00
77.67%
-
Special Projects
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMaViF0911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year
End
Line Item Tfer
Budget
Opening*
79044 PERFORMANCE GURANTEE DEFAULT IMPROVEMENTS
0
-148,346.48
0
0.00%
17,611.00
135,389.00
Total Special Projects
0
-148,346.48
0
0.00%
17,611.00 135,389.00
Moab Arts & Recreation Center
46070 ROOF PROJECT
0
0
0
0.00%
46071 SOLAR PROJECT
0
0
0
0.00%
46072 MARC BUILDING IMPROVEMENTS
0
0
0
0.00%
Total Moab Arts & Recreation Center
0
0
0
0.00%
-
Total Parks, recreation, and public property
-2,459,072.53
-4,900,183.40
-6,091,127.00
80.45%
Community and economic development
Senior Assisted Living
79042 MAPS -ASSISTED LIVING PROJECT
0
0
0
0.00%
79043 IMPACT FEE OFFSET
0
0
0
0.00%
Total Senior Assisted Living
0
0
0
0.00%
-
Contribution to USU Set -Aside
75,000.00
Total Community and economic development
0
0
0
0.00%
Transfers and contributions out
40090 INCREASE IN FUND BALANCE
0
-20
0
0.00%
427,450.00
81001 TRANSFER TO GENERAL FUND
0
0
0
0.00%
Total Transfers and contributions out
0
-20
0
0.00%
427,450.00
Municipal Building Authority
Municipal Building
77031 MUNI BLDG PROJECT
-10,641.50
0
0
0.00%
77042 PUBLIC BLDG BOND RESERVE
0
0
0
0.00%
521,287.00
77045 MUNICIPAL BLDG FF&E
0
0
0
0.00%
77046.1 MUNICIPAL BLDG BOND PMT
-66,000.00
-68,000.00
-68,000.00
100.00%
77046.2 Municipal Bldg bond interest
-45,000.00
-43,350.00
-44,000.00
98.52%
77047.1 2009 Aquatic Bond Payment
0
0
0
0.00%
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMai2EF01 11year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
77050 TENANT IMPROVEMENTS
0
0
0
0.00%
77055 CITY HALL SOLAR PHOTO VOLTAIC
0
0
-250,000.00
0.00%
(17,611.00)
77056 DOG PARK
0
0
-25,000.00
0.00%
_
521,287.00
Total Municipal Building
-121,641.50
-111,350.00
-387,000.00
28.77%
(17,611.00)
Total Municipal Building Authority
-121,641.50
-111,350.00
-387,000.00
28.77%
Total Expenditures:
-3,076,067.98
-5,022,828.60
-6,538,127.00
76.82%
1,023,737.00
Total Change In Net Position
3,427,415.59
-4,671,339.85
0
0.00%
5151 Water & Sewer Fund - 07/01/2010 to 05/13/2011
Income or Expense
Income From Operations:
Water Operating Income
36300 WATER PENALTIES
2,717.60
3,024.44
500
604.89%
36500 SALE OF MATERIALS & SUPPLIES
0
34.93
0
0.00%
36900 Water SUNDRY REVENUES
2,729.62
925.72
2,000.00
46.29%
37100 WATER SALES
461,618.61
420,769.26
520,000.00
80.92%
37120 TAX ON SHOP WATER SALES
291.96
-315.47
200
-157.74%
37260 WATER CONNECTION
2,888.63
8,326.46
5,000.00
166.53%
38600 ALLOWANCE ON DOUBTFUL ACCOUNTS
-2,097.51
-83.66
0
0.00%
Total Water Operating Income
468,148.91
432,681.68
527,700.00
81.99%
-
Sewer Operating Income
56900 Sewer SUNDRY REVENUE
32,380.21
36,912.20
50,000.00
73.82%
57300 SEWER SERVICES CHARGES
474,652.70
429,883.69
520,000.00
82.67%
57325 Sewer SPECIAL SERVICES BY CITY DEPTS
9,459.90
1,226.92
5,000.00
24.54%
57350 Sewer SPANISH VALLEY SEWER
136,522.96
139,034.00
145,000.00
95.89%
57440 SEWER CONNECTION
1,836.70
670
4,000.00
16.75%
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMazRFd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
Total Sewer Operating Income
654,852.47
607,726.81
724,000.00
83.94%
-
Water Operating expense
37325 Water SPECIAL SERVICES BY CITY DEPATMENTS
0
161.04
0
0.00%
50009 Water GENERAL FUND O/H
-188.72
0
-173,000.00
0.00%
50010 Water SALARIES & WAGES
-163,049.53
-171,564.36
-187,000.00
91.75%
7,000.00
50013 Water EMPLOYEE BENEFITS
-102,372.54
-111,914.95
-114,000.00
98.17%
9,000.00
50015 Water OVERTIME
-6,419.62
-4,412.04
-5,000.00
88.24%
500.00
50021 Water SUBSCRIPTIONS & MEMBERSHIPS
-2,068.85
-2,311.65
-2,600.00
88.91%
50023 Water TRAVEL
-2,232.28
-2,520.80
-1,500.00
168.05%
1,200.00
50024 Water OFFICE EXPENSE & SUPPLIES
-585.35
0
-800
0.00%
(500.00)
50025 Water EQUIPMENT-SUPPL. & MAINTENANCE
-7,514.41
-7,184.18
-11,000.00
65.31%
50026 Water BUILDING SUPPL. & MAINTENANCE
-450.87
-952.73
-3,000.00
31.76%
50027 Water UTILITIES
-27,161.73
-25,548.17
-33,000.00
77.42%
2,400.00
50028 Water TELEPHONE
-1,656.92
-1,694.80
-2,000.00
84.74%
50029.1 Water RENT OF PROPERTY & EQUIPMENT
-2,202.00
-2,107.00
-4,100.00
51.39%
(600.00)
50029.2 Water capital lease expense
0
0
0
0.00%
50030 Water MONTHLY FUEL - GASCARD
-10,689.31
-10,607.08
-12,000.00
88.39%
50031 Water PROFESSIONAL & TECH. SERVICES
-9,310.87
-8,614.06
-13,500.00
63.81%
(4,000.00)
50033 Water WATER/EDUCATION
-1,775.00
-2,245.00
-2,800.00
80.18%
50035 Water OTHER
-545.24
-466.83
-1,000.00
46.68%
50046 Water SPECIAL DEPARTMENTAL SUPPLIES
-21,181.24
-26,530.28
-50,700.00
52.33%
(15,000.00)
50051 Water INSURANCE
-1,560.00
-1,560.00
-1,560.00
100.00%
50069 Water DEPRECIATION
-240,453.65
-114,404.21
-179,000.00
63.91%
Total Water Operating expense
-601,418.13
-494,477.10
-797,560.00
62.00%
-
Sewer Operating expense
60009 Sewer GENERAL FUND 0/H
-2,278.46
-350
-192,000.00
0.18%
60010 Sewer SALARIES & WAGES
-72,569.69
-72,727.25
-80,550.00
90.29%
60013 Sewer EMPLOYEE BENEFITS
-42,371.25
-47,541.43
-51,400.00
92.49%
1,100.00
60015 Sewer OVERTIME
-684.96
-1,578.18
-1,500.00
105.21%
600.00
60021 Sewer SUBSCRIPTIONS & MEMBERSHIPS
-635.92
-894.26
-1,200.00
74.52%
60023 Sewer TRAVEL
0
-226.35
-750
30.18%
60024 Sewer OFFICE EXPENSE & SUPPLIES
-670.63
-318.51
-750
42.47%
60025 Sewer EQUIPMENT SUPPL. & MAINTENANCE
-11,843.79
-36,156.36
-29,000.00
124.68%
9,500.00
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 Budgef� AFd\LU11year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
60026 Sewer BUILDING SUPPL. & MAINTENANCE
-3,813.27
-2,698.01
-3,000.00
89.93%
60027 Sewer UTILITIES
-36,413.09
-37,086.47
-38,000.00
97.60%
2,500.00
60028 Sewer TELEPHONE
-1,574.26
-1,706.89
-1,700.00
100.41%
200.00
60029 Sewer RENT OF PROPERTY & EQUIPMENT
0
-213.75
-500
42.75%
60030 Sewer MONTHLY FUEL - GAS CARD
-1,794.82
-2,088.66
-2,100.00
99.46%
300.00
60031 Sewer PROFESSIONAL & TECH. SERVICES
-30,397.67
-22,753.46
-83,500.00
27.25%
(14,200.00)
60033 Sewer EDUCATION
-725
-225
-750
30.00%
60035 Sewer OTHER
1,547.73
-1,786.96
-3,600.00
49.64%
60046 Sewer SPECIAL DEPARTMENTAL SUPPLIES
-39,906.06
-11,927.86
-24,000.00
49.70%
60069 Sewer DEPRECIATION
-161,917.34
-106,046.72
-164,000.00
64.66%
Total Sewer Operating expense
-406,048.48
-346,326.12
-678,300.00
51.06%
-
Total Income From Operations:
115,534.77
199,605.27
-224,160.00
-89.05%
Non -Operating Items:
Water Non -operating income
36100 INTEREST INCOME
10,785.38
2,882.34
13,000.00
22.17%
36110 WATER IMPACT FEE INTEREST INCOME
9,349.12
0
4,000.00
0.00%
36111 WATER IMPACT FEES
44,263.00
13,787.98
5,000.00
275.76%
36112 WATER IMPACT FEE BEG F.B.
0
0
1,000.00
0.00%
39535 W/S - BEG. FUND BALANCE
0
0
0
0.00%
5630 Gain (loss) on asset retirement
0
0
0
0.00%
5651 Water CONTRIBUTIONS OF ASSETS
0
0
0
0.00%
ill
Total Water Non -operating income
64,397.50
16,670.32
23,000.00
72.48%
-
Sewer Non -operating income
56100 Sewer INTEREST INCOME
0
0
13,000.00
0.00%
56110 SEWER IMPACT FEE INTEREST
0
1,642.02
8,000.00
20.53%
56111 SEWER IMPACT FEES
309,960.64
47,924.46
5,000.00
958.49%
56112 SEWER IMPACT FEE BEG F.B.
0
0
0
0.00%
56113 SEWER IMPACT FEE FINANCE INTEREST
13,511.18
11,065.95
5,000.00
221.32%
56860 Sewer Contribution from capital projects
0
0
0
0.00%
Total Sewer Non -operating income
323,471.82
60,632.43
31,000.00
195.59%
-
Water Non -operating expense
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 Budie)MaLRF0911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening*
50082 Water INTEREST ON BONDS/DEBT SERVICE
0
0
0
0.00%
50084 Water TRANSFER TO CAPITAL FACILITIES
0
0
0
0.00%
Total Water Non -operating expense
0
0
0
0.00%
-
Sewer Non -operating expense
60082 Sewer INTEREST ON SEWER BONDS
0
0
0
0.00%
60085 CONTRIBUTION TO EXTENDED CARE FACIL
0
0
0
0.00%
1
Total Sewer Non -operating expense
0
0
0
0.00%
-
Total Non -Operating Items:
387,869.32
77,302.75
54,000.00
143.15%
Total Income or Expense
503,404.09
276,908.02
-170,160.00
-162.73%
53 53 Storm Water Utility fund - 07/01/2010 to 05/13/2011
Income or Expense
Income From Operations:
Water Operating Income
36450 STORM WATER DRAINAGE FEE
117,015.67
112,727.06
128,000.00
88.07%
_
Total Water Operating Income
117,015.67
112,727.06
128,000.00
88.07%
-
Water Operating expense
40009 Storm wtr GENERAL FUND O/H
0
0
-25,000.00
0.00%
40010 Storm wtr SALARIES & WAGES
0
0
0
0.00%
40013 Storm wtr EMPLOYEE BENEFITS
0
0
0
0.00%
40031 Storm wtr PROFESSIONAL & TECH. SERVICES
0
0
0
0.00%
40046 Storm wtr SPECIAL DEPARTMENTAL SUPPLIES
0
-274.17
-3,000.00
9.14%
40069 Storm wtr DEPRECIATION
0
0
0
0.00%
40075 Storm wtr SPECIAL PROJECTS
0
-6,999.00
-7,000.00
99.99%
Total Water Operating expense
0
-7,273.17
-35,000.00
20.78%
-
91
6/24/2011 / 4:28 PM
Last Update:
J:\2010\2010-2011 BudgeMaietFd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening* e
Total Income From Operations:
117,015.67
105,453.89
93,000.00
113.39%
Non -Operating Items:
Water Non -operating income
36110 INTEREST INCOME
0
0
4,000.00
0.00%
36112 TFER FROM BEG F.B.
0
0
0
0.00%
36210 TRANSFER FROM GENERAL FUND
0
0
0
0.00%
Total Water Non -operating income
0
0
4,000.00
0.00%
-
Water Non -operating expense
40090 Storm wtr TRANSFER TO SURPLUS FUND BAL.
0
0
0
0.00%
Total Water Non -operating expense
0
0
0
0.00%
-
Total Non -Operating Items:
0
0
4,000.00
0.00%
Total Income or Expense
117,015.67
105,453.89
97,000.00
108.72%
73 73 Youth City Council fund - 07/01/2010 to 05/13/2011
Change In Net Position
Revenue:
Interest
36100 INTEREST INCOME
22.69
0
25
0.00%
Total Interest
22.69
0
25
0.00%
Contributions and transfers
39200 CONTRIBUTIONS FROM STUDENTS
0
0
0
0.00%
39201 FUND TRANSFERS FROM MOAB CITY
0
0
0
0.00%
39210 FUND DONATIONS / CASTLE VALLEY
0
0
0
0.00%
39220 FUND RAISING PROJECTS
0
0
0
0.00%
39230 DONATIONS
0
0
0
0.00%
39550TRANSFER FROM BEG FUND BALANCE
0
0
0
0.00%
Gal Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMai7EFd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
CITY OF MOAB
FY 2010-2011
YEAR END BUDGET OPENING
91.67% of the fiscal year has expired
Requests
Prior YTD
Current YTD
Annual Budget
Percent Used %
Year End
Line Item Tfer
Budget
Opening* e
Total Contributions and transfers
0
0
0
0.00%
Total Revenue:
22.69
0
25
0.00%
Expenditures:
General government
Administrative
40023 TRAVEL
0
0
0
0.00%
40024 OFFICE EXPENSES & SUPPLIES
0
0
0
0.00%
40033 EDUCATION
0
0
0
0.00%
40035 OTHER
0
0
0
0.00%
40046 FUND RAISING SUPPLIES
0
0
0
0.00%
40073 SPECIAL PROJECTS
0
0
0
0.00%
Total Administrative
0
0
0
0.00%
Total General government
0
0
0
0.00%
Transfers and contributions out
40090 TRANSFER TO EQUITY RESERVE
0
0
-25
0.00%
Total Transfers and contributions out
0
0
-25
0.00%
Total Expenditures:
0
0
-25
0.00%
Total Change In Net Position
22.69
0
0
0.00%
Last Update:
6/24/2011 / 4:28 PM
J:\2010\2010-2011 BudgeMazRFd\L911year end transfers.xlsx * this column is for OVERALL budget increase requests ONLY
Memo To:
From:
Subject:
Background
City of Moab
Planning and Zoning Department
Inter -office Correspondence
AL-II-i55
May 17, 2011
Honorable Mayor and Members of Council
Planning Staff
Call for a Public Hearing for the Approval of a Conditional Use Permit to
Construct a Proposed Unmanned Communications Facility Including a
Tower Eighty Feet in Height to be Located at 767 W. Kane Creek in the
Industrial (I) Zone as Submitted by Connie Misket and Referred to
Council by the Planning Commission
Connie Misket of Technology Associates International Corporation, acting as agent for Verizon
Wireless, has submitted an application for an unmanned communications facility. The proposal
includes the construction of a monopole tower eighty (80) feet in height and an equipment
building measuring 303 square feet (1118"X 26') to be located in the Industrial (I) Zone.
The lease area consists of a 2500 (50'X50') square foot portion of a larger 4.13-acre parcel
located on the south side of Kane Creek Boulevard in the Industrial Zone (1-1). The property has
seen industrial use for quite some time and that evidence remains on site today. (Please refer to
the attached pictures.)
The tower will be located along a utility corridor that has been in existence for many years.
Electric power structures are in abundance in the location and a natural gas pipeline is also
nearby.
The Planning Commission held a public hearing on April 14, 2011 to review the application.
Additional information was requested by the Commission and the hearing was continued to the
meetings of April 28, 2011 and May 12, 2011. Subsequently, the Commission favorably referred
the application to Council in a 3-1 vote. The minority vote came with the comments that this was
not the right place for a tower and that additional development of the utility corridor should not
occur. The adoption of Planning Resolution #07-2011 contained the following conditions of
approval.
1. The construction of a wireless communications facility shall follow the approved site plan as
approved by the Planning Commission;
2. The accessory structure will be constructed of similar materials and have similar colors as that
of the surroundings;
3. A business license is required for the facility;
4. Any antennae and the tower must "easily" withstand wind forces up to eighty miles per hour or
greater;
Page 49 of 149
5-2
5. The equipment building containing the equipment necessary for the operation of the tower will
consist of similar materials and color of the surrounding area to blend with the landscape;
6. The tower and antennae shall be painted using state of the art camouflaging techniques;
7. The accessory structure must comply with required setbacks, height and landscaping
requirements of the zone; and
8. Power lines on the lot leading to the accessory structure and antenna structure
must be provided below ground.
Discussion
Other allowable uses in the Industrial (I) Zone include:
Manufacturing, compounding, processing, packaging, fabrication and warehousing of goods and
materials, except for the processing of animal by-products and for livestock feed yards, and
except for steel manufacturing, oil refineries, wallboard manufacturing and similar establishments
which emit offensive fumes, smoke, noise, odor, etc., asphalt and concrete mixing plants, coal
yards, earthmoving equipment and equipment storage, gas and oil wells, gas and oil storage
facilities, public buildings and public utility buildings, craft shops, tire recapping establishments,
billboards, automobile wrecking and salvage yards, mines, gravel pits, sand pits, clay pits, rock
quarries, rock crushers and buildings scenic railroads and railroad maintenance yards, agriculture,
farm machinery storage sheds, vegetable and fruit packing and processing plants, and livestock
raising, water wells, utility transmission lines, dams, pumping plants, power plants, sewage
treatment plants, solid waste disposal sites, retail commercial uses and cafes, accessory buildings
and parking lots incidental and accessory to other permitted uses.
The tower use is a conditional use as established in Code Chapter 17.76, Wireless
Telecommunications Facilities, and there are specific conditions that must be met prior to the
approval of the application. In addition, the general standards in Code Chapter 17.09.530 H must
be used by the Planning Commission, as the recommending body, to create a recommendation
to Council. Council in determining the appropriateness of the proposal, will use the same criteria.
The appropriate code sections are attached for your convenience.
Process
Chapter 17.09.660 requires that a site plan be submitted to the city for review by the Planning
Commission "...whenever there is an intent to construct, enlarge structurally alter, or move on a
building or structure within the city."
A site plan drawing includes streets, sidewalks, curbs and gutters, driveways and curb cuts;
parcel boundaries, zone, setbacks, and adjacent properties; floodplain status of property and
elevation of lowest floor if required; parking; building location(s), height and size; landscaping
and signs; grading, elevations, and storm drainage; fire hydrants; and utilities including water,
sewer, gas and electricity.
Site plans are reviewed by the building official, zoning administrator, city planner, public and
private utilities, fire department and public works director before the planning commission hears
and decides on the issuance of a building permit and each project must be completed according
to the approved site plan.
The initial application included a tower that was 100 feet in height. Staff review of the application
showed that there would be separation issues from the power lines to the tower at the originally
Page 50 of 149
5-2
proposed height of 100 feet. However, the new height of 80 feet does not present a problem for
installation of the tower.
In addition, the code requires conditional uses to meet general requirements as in Chapter
17.09.530, Conditional Use Permits, and specific standards established by code Chapter 17.76,
Wireless Telecommunications Facilities. Both sections are attached for your review.
Alternatives
In its determination, Council can:
1) Agree with the Planning Commission, and approve the site plan with the
conditions of Planning Resolution #2007-07,
2) Approve the site plan with additional amendments,
3) Vote to not approve the site plan and state the reasons for denial,
4) Table the application to the next available meeting if more information is
needed.
pAplanning department\2011\correspondence \pI-II-156 verizon site pin.docx
Chapter 17.76
WIRELESS TELECOMMUNICATIONS FACILITIES
Sections:
17.76.010 Purpose.
17.76.020 Definitions.
17.76.030 Low power radio services facility.
17.76.040 Co -location equipment.
17.76.050 Conditional use permit required -Application approval procedure.
17.76.060 Design review criteria.
17.76.070 Facility types.
17.76.080 Height limit.
17.76.090 Facility lighting.
17.76.100 Co -Location or replacement of antenna or antennas on existing towers or structures where antennas are
already present.
17.76.110 Tower site location setback -Installation requirements.
17.76.120 Area imitations for wall and roof -mounted antennas.
17.76.130 Accessory buildings.
17.76.140 Business license requirement.
17.76.150 Antenna support structures on or over public rights -of -ways.
17.76.160 Non -maintained or abandoned facilities.
17.76.170 Conditional use permit -terms and enforcement.
17.76.010 Purpose.
In order to accommodate the communication needs of residents and businesses while
protecting the public health, safety, and general welfare of the community, the council finds
these regulations are necessary in order to:
A. Facilitate the provision of wireless telecommunication services to the residents
Page 51 of 149
5-2
and businesses of the city;
B. Minimize adverse visual effects of towers through careful design and siting
standards;
C. Maximize the use of existing and approved towers and buildings to accommodate
new wireless telecommunication antennas in order to reduce the number of towers
needed to serve the community.
(Ord. 01-04 (part), 2001)
17.76.020 Definitions.
The following definitions are specific to this chapter.
"Antenna" means a transmitting or receiving device used in telecommunications that
radiates or captures radio frequency radiation or signals.
"Lattice tower" means a self-supporting trellis structure.
"Lattice tower with antennas or antenna support structures" means a self-supporting
trellis structure on which antenna or antennas are attached. Regulations for antenna height and
width of antenna support structures is the same as that for monopoles.
"Low power radio services facility" means an unmanned structure that consists of
equipment used primarily for the transmission, reception or transfer of voice or data through
radio wave or wireless transmissions. Such structures typically require the construction of
transmission support structure to which antenna equipment is attached.
"Monopole" means a single self-supporting cylindrical metal or wooden pole type
structure.
"Monopole with antennas and antenna support structure greater than two feet in width"
means a self-supporting, single pole tower on which antennas or antenna support structures
exceeding four feet in width are placed. The antennas and antenna support structures may not
exceed fifteen feet in width or eight feet in height. Antennas of greater height may be approved
by the city council to facilitate co -location.
"Monopole with antennas and antenna support structure less than two feet in width"
means a self-supporting monopole tower to which antennae or antenna support structures not
exceeding four feet in width are placed. Antennas and antenna support structures may not exceed
fifteen feet in height. Antennas of greater height may be approved by the city council to facilitate
co -location.
"Roof mounted antenna" means an antenna or antennas mounted on a roof, mechanical
room or penthouse of a building.
Page 52 of 149
5-2
"Wall mounted antenna" means an antenna or antennas mounted against the vertical wall
of a building.
"Whip antenna" means an antenna that is cylindrical in shape. Whip antennas can be
directional or omni-directional and vary in size depending upon the frequency for which they are
designed.
"Guyed tower" means a structure using cables or wire as an integral or essential part of
the tower support design.
(Ord. 01-04 (part), 2001)
17.76.030 Low power radio services facility.
The requirements of this section apply to both commercial and private low power radio
services such as "cellular", whether digital or analog service, or "PCS" (Personal
Communications System), communications and paging systems. All facilities to be constructed
within the city shall comply with the following regulations and all other regulations and any
pertinent regulations of the Federal Communications Commission and the Federal Aviation
Administration. No person shall construct or install any facility subject to the provisions of this
chapter without complying with all of the provisions in this chapter.
(Ord. 01-04 (part), 2001)
17.76.040 Co -location equipment.
All commercial telecommunication towers erected, constructed or located within the city
shall comply with the following requirements:
A. A proposal for a new commercial wireless telecommunication service tower shall
not be approved unless the city council finds that the telecommunications
equipment for the proposed tower cannot be accommodated on existing or
approved tower or building within the city or within Grand County due to one or
more of the following reasons:
1. The planned equipment would exceed the structural capacity of the
existing or approved tower or building, as documented by a qualified and
licensed engineer, and the existing tower cannot be reinforced, modified or
replaced to accommodate planned or equivalent equipment at a reasonable
cost;
2. The planned equipment would cause interference materially impacting the
usability of other existing or planned equipment at the tower building as
documented by a qualified and licensed professional engineer and the
interference cannot be prevented at a reasonable cost.
3. Existing or approved towers and buildings within the city or Grand
County cannot accommodate the planned equipment at a height necessary
Page 53 of 149
5-2
to function reasonably as documented by a qualified and licensed
professional engineer.
4. Other unforeseen reasons that make it not feasible to locate the planned
telecommunications equipment upon existing or approved tower or
building.
B. Any proposed commercial wireless telecommunication service tower shall be
designed, structurally and electronically, and in all respects to accommodate both
the applicant's antennas and comparable antennas for at least two additional users
if the tower is over sixty feet in height.
(Ord. 01-04 (part), 2001)
17.76.050 Conditional use permit required -Application approval procedure.
A. A conditional use permit issued under the procedures and subject to the criteria of
this chapter is required for the construction, erection or placement of all wireless
telecommunications towers within the jurisdiction of the city.
B. Wireless telecommunications facilities shall only be allowed, pursuant to the
terms of a conditional use permit, in areas zoned I-1, C-4 or on city, county or school district
owned property located in areas found to be aesthetically appropriate and suitable by the public
works director and zoning administrator, and approved by the planning commission and city
council.
C. Application Materials. An applicant for a conditional use permit shall submit the
completed application form with the applicable fee as determined by resolution. The following
requirements shall be included with the application:
1. A report from a qualified and licensed engineer showing that the existing towers
in the city or county can not be used to site proposed antenna or antennas as
required by Section 17.76.40;
2. Proof of ownership, a valid lease or written authorization from the landowner
where the proposed facility is to be located.
3. A detailed sketch plan showing the area to be served by the telecommunication
facility plus: all roads and utilities on proposed site and within three hundred feet
of the property boundaries of the proposed site. The placement of the structures,
antennas, and the like; the location of buildings, houses and structures on adjacent
properties; and significant topographical features such as ridges, washes, outcrops
and the like;
4. Detailed plans and specifications describing the specific type of tower, antenna(s)
and antenna support structures, the materials to be used, and all necessary support
equipment;
Page 54 of 149
5-2
5. A copy of the applicant's license or similar certificate of authority issued by the
Federal Communications Commission;
6. A description, plot plan and photo imaging, stealth representation, or visual
characterization showing proposed structure on existing terrain as well as any
buffering, screening, landscaping, coloring of structure or other similar techniques
that might be used to mitigate adverse impacts of the facility;
7. A certification by a qualified and licensed professional engineer that the proposed
design meets all Federal Communications Commission Regulations, applicable
Federal Aviation Administration regulations, applicable Environmental Protection
Agency regulations, city building and electrical codes, and all requirements of this
code; and
8. Additional information as may be deemed necessary by the city staff, the planning
commission, or the city council.
D. Review Procedure. The application shall first be reviewed by the planning office
for completeness and comments, and then submitted to the planning commission at their next
regularly scheduled meeting, provided all materials are submitted no later than ten days prior to
the hearing. The planning commission shall review the application and may recommend
approval, rejection or approval subject to conditions. Following review by the planning
commission, the application shall be forwarded to the city council. The council may approve,
reject, or approve the application subject to conditions.
E. Notice of Decision. The planning office shall within ten days of the final action
by the city council provide the applicant a written notice of decision which shall be based upon
the application materials and other materials or evidence provided on the record before the
planning commission and the city council.
(Ord. 01-04 (part), 2001)
17.76.060 Design review criteria.
A. All applications shall be reviewed based upon the following criteria:
1. Need for proposed telecommunication facility as outlined in Section 17.76.040;
2. Compatibility of the proposed structure with the height and mass of existing
buildings and terrain, and to how well the proposed facility blends into the overall
surrounding environment;
3. The visual and aesthetic impact of the installation upon the community, and the
extent to which terrain, landscaping, vegetation, coloring or buildings screen or
camouflage the proposed installation;
Page 55 of 149
5-2
4. Availability of necessary utilities and the existence of other similar
telecommunications facilities on the proposed site;
5. Compliance of the application with all applicable provisions of this Chapter and
all other provisions of this code;
6. The existence of geological or other safety hazards;
7. Off -site impacts of the installation, including the need to construct roads or other
facilities.
(Ord. 01-04 (part), 2001)
17.76.070 Facility types.
A. Low power radio services facilities are characterized by the type or location of the
antenna structure. There are five general types of such antenna structures: Wall mounted
antennas; roof mounted antennas; monopoles with antennas and antenna support structure less
than two feet in width; monopoles with antennas and antenna support structures greater than two
feet in width; and lattice towers with antennas and antenna support structures. Standards for the
installation of each type of antenna are as follows:
1. Wall mounted antenna. The following, provisions apply to wall mounted
antennas:
a. Wall mounted antennas shall not extend higher than fifteen feet above the
wall line of the building or extend more than four feet horizontally from
the face of the building.
b. Antennas, equipment and the supporting structures shall be painted to
match the color of the building or structure or the background against
which they are most commonly seen. Antennas and the supporting
structures on buildings should be architecturally compatible with the
building.
c. Antennas mounted directly on existing parapet walls, penthouses, or
mechanical equipment rooms and extending no higher than fifteen feet
above the roofline of such structures shall be considered a wall mounted
antenna.
2. Roof mounted antenna. The following provisions apply to roof mounted antennas:
a. Roof mounted antennas shall be allowed on the roof of existing buildings
or mechanical equipment rooms but shall not extend more than fifteen feet
above the roofline of the building itself unless approved by the city
council.
Page 56 of 149
5-2
b. Roof mounted antennas permitted on a roof shall be camouflaged or
colored to match the building or structure to which they are attached.
3. Monopole with antennas and antenna support structures less than two feet in
width shall be colored and camouflaged to blend in with the surrounding
structures or terrain. Monopoles shall not extend above ridgelines so as to be
projected against the sky when such structures are viewed from State Highway
191 or from Spanish Valley Drive, unless conditionally permitted to do so by the
city council.
4. Monopole with antennas and antenna support structure greater than two feet in
width shall be colored and camouflaged to blend into the surrounding structures
or terrain. Monopoles and antennas shall not extend above ridgelines so as to be
projected against the sky when viewed from State Highway 191 or from Spanish
Valley Drive, unless conditionally permitted to do so by the city council.
5. Lattice tower. Lattice towers with antennas and antenna support structures shall
be colored and camouflaged to blend into the surrounding structures or terrain.
Towers and antennas shall not extend above ridgelines so as to be projected
against the sky when viewed from State Highway 191 or, from Spanish Valley
Drive, unless conditionally permitted by the city council.
6. Guyed Towers are not permitted.
(Ord. 01-04 (part), 2001)
17.76.080 Height limit.
The maximum height of all commercial wireless antennas and supporting towers shall not
exceed the minimum that is technically necessary to serve the design purpose; provided,
however:
A. The maximum height of monopoles or lattice towers shall not exceed one hundred
feet;
B. The tower shall not be in excess of a height equal to the distance from the base of
antenna and tower to the nearest overhead electrical power line, less five feet;
C. The city reserves the right to limit height of proposed tower and antennas as
necessary to ensure compatibility with surrounding structures or terrain.
(Ord. 01-04 (part), 2001)
17.76.090 Facility lighting.
A. All monopole and lattice towers, antenna or antenna support structures where
lighting is not required by the Federal Aviation Administration (FAA) or Federal
Communications Commission (FCC), lighting is prohibited.
Page 57 of 149
5-2
B. Obstruction lighting required by the FAA or FCC shall not exceed the minimum
requirements of those agencies.
C. Medium intensity flashing white obstruction lights shall be used during daylight
hours and steady -burning red obstruction lights shall be used at night, unless otherwise required
by the FAA or FCC.
D. All other lighting used on the property not regulated by the FAA or FCC shall
conform to existing city codes governing such lighting.
(Ord. 01-04 (part), 2001)
17.76.100 Co -Location or replacement of antenna or antennas on existing towers or
structures where antennas are already present.
A. Where an existing telecommunication structure or facility has been permitted
under this ordinance the replacement of co -location of new antenna or antennas may be approved
by the planning office, subject to:
1. Meeting all requirements of this ordinance as to height, width and placement of
antennas or antenna support structures;
2. Antenna or antennas shall be designed to blend into the surrounding environment
through the use of color and camouflaging, except where color is dictated by the
FAA or FCC, or size of antenna is determined after planning office review to be
non -intrusive.
3. A structural analysis report showing that the proposed antenna or antennas will
not interfere with public safety communications or with other existing
telecommunication services;
4. Issuance of necessary licenses.
B. Where an existing telecommunication structure or facility has not been permitted
under this chapter but is a legally recognized, non -conforming structure or facility, replacement
or co -location of antenna or antennas may be approved by the planning office subject to the
following criteria:
1. The replaced or co -located antenna or antennas shall meet all the width, height,
and placement criteria of this chapter;
2. Antenna or antennas shall be designed to blend into the surrounding environment
through the use of color and camouflaging, except where color is dictated by FAA
or FCC, or size of antenna is determined by the planning office after review to be
non -intrusive.
Page 58 of 149
5-2
3. A report from a qualified and licensed engineer showing that the existing structure
can without structural modification or additions support the proposed antenna or
antennas;
4. A structural analysis report showing that the proposed antenna or antennas will
not interfere with public safety communications or with the services of other
existing telecommunication services;
5. Necessary utilities and other similar support services are available on site.
6. Issuance of necessary licenses.
(Ord. 01-04 (part), 2001)
17.76.110 Tower site location setback -Installation requirements.
A. Monopoles or lattice towers with antennas and antenna support structure shall be
allowed only in the rear yard area of any building or structure and shall not be located in any
required landscaped area, buffer area or required parking area.
B. No monopole or lattice tower shall be located closer than two hundred feet of any
residence or residential zone. The city council may reduce the required setback from a residential
zone if practical difficulties are demonstrated by the applicant or upon detailed demonstration by
the applicant that the proposed facility can be effectively screened from the view of nearby
residences, provided that no pole may be permitted closer than one and one half lines the height
of the pole to any property line.
C. No communication facility shall encroach upon or block vehicular or pedestrian
access at any time.
D. Climbing pegs or access ladders shall be removed from the lower twenty feet
regardless of location.
E. Antennas shall be mounted with such standards that the structure can easily
withstand wind force up to eighty miles per hour.
F. No monopole or lattice tower shall be constructed within two hundred feet of
State Highway 191 right of way.
(Ord. 01-04 (part), 2001)
17.76.120 Area imitations for wall and roof -mounted antennas.
A combination of both roof and wall mounted antennas are allowed on a building.The
total area for all wall and roof mounted antennas and supporting structures combined shall not
excel forty square feet for each exterior wall of the building or a total of 160 square feet per
building per carrier. A maximum of four walls shall be occupied by cellular antennas. The total
area is the sum of the area of each individual antenna face and the visible portion of the
Page 59 of 149
5-2
supporting structure as viewed when looking directly at the face of the building. Up to three
carriers may utilize each building side. In no event will wall -mount antennas be allowed on the
facade of buildings facing, or parallel to, public streets or highways.
(Ord. 01-04 (part), 2001)
17.76.130 Accessory buildings.
A. Accessory buildings constructed or moved on to support antenna structures must
comply with the required setback, height and landscaping requirements of the zoning district in
which they are located.
B. Monopoles shall be fenced with a six foot vinyl coated chain -link fence or other
appropriate screening fence as approved or required by the planning commission.
C. All power lines on the lot leading to the accessory building(s) and antenna
structure shall be buried.
(Ord. 01-04 (part), 2001)
17.76.140 Business license requirement.
Each separate monopole or lattice tower, and each separate antenna assembly on a given
pole or tower shall be considered as a separate use, and an annual business license and payment
of the applicable fee shall be required for each facility.
(Ord. 01-04 (part), 2001)
17.76.150 Antenna support structures on or over public rights -of -ways.
Antennas and mounting structures are not permitted to encroach on or over public
sidewalks or on or over any public right-of-way.
(Ord. 01-04 (part), 2001)
17.76.160 Non -maintained or abandoned facilities.
A. They shall require each low power radio services antenna to be immediately
removed from the building or premise, at the permittee's expense, when such an antenna has
been:
1. Abandoned or has not been put to use for a period of not less than ninety days;
2. Damaged and left un-repaired for a period of not less than thirty days.
3. Subject to a business license expiration or conditional use permit revocation.
4. Determined by the qt to constitute a nuisance or an imminent safety hazard to
neighboring properties or the general public.
Page 60 of 149
5-2
B. Notice shall be delivered in writing to the permittee, the owner of the structure or
property, or the person having control of the site. A reasonable extension of time may be granted
upon proof to the city council of good cause.
(Ord. 01-04 (part), 2001)
17.76.170 Conditional use permit -terms and enforcement.
A. Failure to comply with any of the requirements of this section, the terms of the
conditional use permit, any false, misleading, and/or materially erroneous statement contained in
any application, or any violation of applicable ordinance of this city, or any state or federal law
or regulation, constitutes grounds to revoke the business license and conditional use permit of the
facility.
B. The city shall provide written notice and an opportunity to cure any violation
prior to revocation. Any permittee objecting to revocation may request a hearing before the city
council prior to final action, which request must be submitted in writing no later than ten days
from the notice of violation.
C. No person shall construct, alter, operate, or improve any facility subject to this
chapter following revocation of permits required herein. Persons violating the provisions of this
chapter are subject to a civil action to enjoin or abate the violation. In any such action proof of a
violation shall be deemed sufficient to obtain injunctive relief. In any civil action the violator
shall be subject to civil penalties of not less than one thousand dollars per violation, together
with liability for the city's reasonable attorney fees and court costs.
1. Alternately, any violation of this chapter may be punishable as a Class C
misdemeanor, as defined by Utah law.
D. The grant or approval of a business license or conditional use permit shall not
confer any vested rights where such license or permit is issued, either wholly or in part, as a
result of any erroneous, false or fraudulent statement in application materials, or the permit is
issued in violation of any provision of this chapter or this code. The city council may cancel or
revoke a conditional use permit or business license issued erroneously or in violation of law,
upon reasonable notice to the applicant.
(Ord. 01-04 (part), 2001)
17.09.530 Conditional use permits.
A. General. "Conditional use" means a land use that, because of its unique
characteristics or potential impact on the city, surrounding neighbors, or adjacent land uses, may
not be compatible in some areas or may be compatible only if certain conditions are required that
mitigate or eliminate detrimental impacts. If the reasonably anticipated detrimental effects of a
proposed conditional use cannot be substantially mitigated by the proposal or the imposition of
Page 61 of 149
5-2
reasonable conditions to achieve compliance with applicable standards, the conditional use may
be denied. Conditional use permits may be approved for the uses indicated in the use regulations
of the zoning district of the property for which the conditional use permit is requested.
B. Conditional Use Matrix. The following table is a list of conditional uses in the
appropriate zones. The general and specific conditions for approval for the review requirements
are listed in subsection (h) of this chapter and additional review criteria are listed in Section
17.09.531, conditions for approval of specific conditional uses below:
Page 62 of 149
5-2
CONDIT
IONAL
USES
RI
R2
R3
R4
RA
A2
Cl
C2
C3
C4
C5
SAR
MH/ RV
FC1
RC
1
_
Residential uses
Dwelling
s(1)
C
Historic
residenti
al uses
(2)
C
Secondar
Y
dwelling
unit (3)
C
C
C
C
Multi-
family
dwelling
s of
seven or
more
units (4)
C
C
_
Group
home (5)
C
C
C
C
C
C
_
Public services
Utility
provider
structure
s and
buildings
(6)
C
C
C
C
C
C
C
C
C
C
Agricultural uses
5-2
Page 63 of 149
Premises
agricultu
ral
occupati
ons
(specific
ally retail
with
Feed,
seed,
fertilizer,
equipme
nt and
similar
items)
(7)
C
C
Transportation -related uses
Storage
or
trucking
Compan
y/Termin
al (8)
C
C
Recreational and entertainment uses
B&B/roo
ming or
boarding
house(9)
C
C
C
RV/trave
1 trailer
park (10)
C
C
RV area
within a
mobile
home
park (11)
C
Golf
courses
(12)
C
C
RV court
(13)
C
_
C
5-2
Page 64 of 149
3
(OZ)
sMopupn
rugs
-anpa
sasn le!aJamuiop
3
3
(61)
saU!I!aE3
uo
pnau n u
woaalal
ssalanM
J
3
(81) A
modulo)
'weld
Sunpluc
aianuoar
Jorc
�r
llEgdsdt
D
(Ll) Iu5
amnia&
'weld
Su!ga1Eq
a)a.1auoa
nlegdsd
D
(91) as
noga.rem
a tiols
JloS
sash
milsnpul
D
(Sl) Ie1
11311.111103
'sasn Ieu
0!)EaJJaJ
loom°
3
(VI)
saapuas
ap!n8
pue s
Jatlum0
D
D
D
D
D
D
D
D
3
(8Z)
'ala `so!
ialseuow
`sayalnya
`sloops
leuou►u9sul
3
(LZ)
alutla A
ieuualaA
D
D
D
3
(9Z)
(alenud)
lauual
io punod
lewluy
D
D
(SZ)
aiumak
io allgnd:
`say
palawaD('
sasn aalnias
leuosiad F
(VZ)°
sSu!ppnq
panoW
J
J
3
3
D
D
D
D
D
3
D
J
3
D
D
3
3
3
J
J
3
D
J
3
(£Z) slol
Ilews 30
uolstnld
asn purr
D
(ZZ)
savoy
pain
peplum
Jo sales
3
3
3
3
3
3
3
(1
Z)sialuaa
area -,Cep
paseq
-awoy
pue lei
aiawwoa
&lei
C. Pre -application Conference. Prior to the filing of a conditional use permit
application, the applicant shall meet with the planning department to become acquainted
with the requirements of the city. At such meeting, the application contents, referral
agencies, review procedures, use and area standards, and the general character of the
development may be discussed. At the pre -application conference, the applicant may be
represented by a land planner, engineer, architect or surveyor.
D. Submittal Requirements and Applicant Responsibilities. At least thirty
days prior to the review meeting the applicant shall file a complete application that shall
include a title certificate from a licensed title company or attorney listing the name of the
property owner(s) and all liens, easements and judgments of record affecting the subject
property. The application provided by the planning department shall also be accompanied
by or show the following information:
1. The street address and legal description of the property affected;
2. Any and all plans, information, operating data and expert evaluation
necessary to clearly explain the location, function and characteristics of
any building or use proposed;
3. A filing fee to cover the cost of review in accordance with the fee schedule
adopted by resolution of the city council;
4. Each applicant shall provide proof of delivery of written notice to all
property owners adjacent to the property where the business is to be
located. Adjacent properties shall be defined as all properties whose
external boundaries are located within one hundred feet of the external
boundary of the lot on which the business is to be located; and
5. If the applicant is not the owner of the building or lot on which the request
for a home occupation is located, a signed notarized letter from the owner
agreeing to the proposed home occupation is required.
E. Enforcement. The zoning administrator shall be authorized to enter and
periodically inspect all permitted premises for compliance with this section, applicable
conditions, and applicable building, fire and health codes.
1. Prior to instituting any enforcement action for violations of this code, the
zoning administrator shall deliver written notice of the violation to the
permit holder. The permit holder shall have a period of not less than thirty
days in which to abate or correct the violation, which period may be
extended by the planning commission upon a showing of good cause.
2. Any violation not corrected within the abatement period may, at the option
Page 67 of 149
5-2
Page 20 of 24
Planning Commission
Verizon Wireless Tower Site Plan
PL-11.156
of the city, be subject to administrative, civil, and criminal enforcement.
The city may commence a civil action to enjoin or abate any violation of
this section. In any civil enforcement action, the city shall be entitled to
obtain injunctive relief upon a showing of violation(s) of this section or
the applicable conditions of approval. The court may also assess civil
penalties of a sum not to exceed one thousand dollars per violation. The
city shall be entitled to recover its reasonable attorney fees and court costs
in any action in which a violation of this section is established.
3. Alternatively, violations of this section are punishable as a Class B
misdemeanor, as defined by Utah statute.
4. In addition to all other remedies, any permit holder that refuses or fails to
abate any violation of the license or this section may be subject to a
conditional use permit revocation, as provided by Chapter 5.04 of this
code.
5. Persons operating a conditional use subject to this section without the
required permission of the city of Moab, or is in violation of Chapter 5.04,
are subject to all remedies and penalties specified in this section.
6. Any approval granted, in whole or in part, as a result of false, inaccurate
or misleading information supplied by the applicant or its agent shall
confer no vested right upon the applicant, and may be subject to
revocation following delivery [of] written notice to the applicant
explaining the basis for the action. Any aggrieved party may appeal such
revocation to the planning commission by delivering notice of appeal
within fifteen days of the notice of revocation. Appeal of any decision
made by the planning commission may be made to the appeal authority as
per Chapter 17.72 of this code.
F. Planning Commission Review Criteria and Processing. In reviewing a
conditional use, the planning commission shall utilize the criteria listed in subsection H,
below.
1. Public Hearing Required. The planning commission shall hold a public
hearing on an application for a conditional use permit prior to making its
recommendation to the city council.
2. Notification Requirements.
a. Planning staff shall cause notice of the public hearing of the
planning commission to be given by publication in a newspaper of
general circulation in the city of Moab. Such notice shall state the
Page 68 of 149
5-2
Page 21 of 24
Planning Commission
Verizon Wireless Tower Site Plan
PI-II-156
time and place of such hearing and the nature of the subject to be
considered and the hearing date shall be at least fifteen days from
the date of publication.
b. Planning staff shall cause written notice of public hearing to be
mailed to all owners of real property lying within three hundred
feet of the property on which the change is requested. The notice
shall be mailed not less than fifteen days before the date set for
hearing by depositing in the mail such notice properly addressed
and postage paid to each such owner as the ownership appears on
the last approved county tax roll.
G. City Council Processing and Review Criteria. In reviewing a conditional
use application, the city council shall utilize the process and criteria listed below.
1. Public Hearing Required. The city council shall hold a public hearing on
any application for a conditional use permit prior to taking any final action
on the application.
2. Notification Requirements.
a. The city recorder shall cause notice of the public hearing of the
city council to be given by publication in a newspaper of general
circulation in the city of Moab without the necessity of notifying
property owners by mail. Such published notice shall state the time
and place of such hearing and the nature of the subject to be
considered and the hearing date shall be at least fifteen days from
the date of publication.
H. Conditions of Approval. Both the planning commission and the city
council shall use the following criteria in reviewing conditional use permit requests. It is
specifically understood that certain criteria listed below may not apply to a particular
application and that failure to meet one or more of the applicable criteria may be cause
for denial. The applicant shall adequately demonstrate that the criteria have been met:
1. The proposed conditional use and accessory uses are compatible with
adjacent existing uses and other allowed uses in the zoning district. Such
compatibility shall be expressed in terms of appearance, architectural scale
and features, site design and scope, landscaping, as well as the control of
adverse impacts including noise, vibration, smoke, fumes, gas, dust, odor,
lighting, glare, traffic minimization or circulation, parking issues, or other
undesirable or hazardous conditions.
2. The proposed conditional use has incorporated design features sufficient
Page 69 of 149
5-2
Page 22 of 24
Planning Commission
Yerizon Wireless Tower Site Plan
PL-II-156
to protect adjacent uses including but not limited to: service areas,
pedestrian and vehicular circulation, safety provisions, access ways to and
from the site, buffering, fencing, and site building placement.
3. The proposed use is not detrimental to the public, health, safety and
welfare through effective management or prohibition of outdoor storage, a
required sewer connection, and proper disposal of waste.
4. Adequate public services such as streets, off-street parking, pedestrian
facilities, water, sewer, gas, electricity, police, fire, and EMS protection
must be available without the reduction of services to other existing uses.
5. Provisions for proper maintenance of the building, parking and loading
areas, drives, lighting, signs, landscaping, etc. shall be provided.
6. The proposed conditional use shall conform to all regulations of this code
concerning adopted plans, hours of operation, polices and requirements for
parking and loading, signs, highway access, and all other applicable
regulations.
7. The use is consistent with the city of Moab general plan as amended.
8. The applicant must demonstrate that site impacts within the property as
well as adjoining properties have been fully mitigated appropriate to the
topography of the site. The review of impacts include, at a minimum,
slope retention, flood potential, and possible damage to riparian or hillside
areas.
9. After considering the public comment relating the criteria listed above in
relation to the requested conditional use permit, the planning commission
shall adopt a resolution stating their findings of the applicant's
demonstrated ability to meet the criteria for a conditional use permit.
Approval or denial of the application by the city council shall be
memorialized in the minutes of the meeting. A determination that the
applicant has not met one or more of the applicable criteria shall be
sufficient to deny the request. The planning commission and the city
council, respectively, may establish additional conditions of operation,
location, arrangement and construction in the issuance of a conditional use
permit if deemed to be in the public interest or to assure compliance with
other aspects of the Moab Municipal Code.
I. Records. A file containing all documents relevant to the application and
disposition of such conditional use permits shall be maintained by the Moab Planning
Department.
Page 70 of 149
5-2
Page 23 of 24
Planning Commission
Yerizon Wireless Tower Site Plan
P1-11-156
J. Maximum Density. The maximum density allowed by a conditional use
permit shall be no greater than that permitted in the underlying zone district.
K. Specific Performance. Action authorized by approval of a conditional use
permit must commence within one year of the time the permit is issued. If the permit
holder has not commenced action under the permit within this time, the permit shall
expire and the holder must apply for a new permit. The planning commission may grant a
one-time six-month extension for good cause shown. In order to obtain an extension, the
permit holder must apply for the extension in writing before the expiration of the original
permit. The application must be submitted to the zoning administrator with a description
of the cause for requesting the extension.
L. Permit Revocation.
1. The city council may revoke the conditional use permit of any person
upon a finding that the holder of the permit has failed to comply with any
of the conditions imposed at the time the permit was issued. The city
recorder shall cause notice of the revocation to be sent to the holder of the
permit and the holder of the permit shall immediately cease any use of the
property that was based on the conditional use permit. Violation of this
clause shall invoke Section 17.78.030.
2. If the city council revokes a permit under this section, the holder of the
permit shall have a right to appeal the revocation. The holder must file the
appeal with the city recorder within fifteen days of the date of the notice
that the city has revoked the conditional use permit.
3. Upon receipt of the appeal, the city council shall set a hearing on the
appeal at its next regularly scheduled meeting which is more than fifteen
days after the time the city recorder received the appeal. The city shall
supply the permit holder of the time, date and place of the hearing at least
fifteen days before the hearing. At the hearing, the permit holder shall
have the right to be heard on the revocation.
M. Appeals.
1. Any person, adversely affected by the final decision of the city council
pursuant to this chapter may appeal that decision to the Grand County
district court.
2. A judicial action seeking review of a decision by the city council must be
filed no later than thirty days from the date of the final decision that is the
subject of the action or legal claim. Any action commenced beyond that
Page 71 of 149
5-2
Page 24 of 24
Planning Commission
Verizan Wireless Tower Site Plan
PI-II.156
time shall be subject to summary dismissal.
3. Review of any conditional use permit application shall be based upon the
record of proceedings before city council. Upon the commencement of a
judicial appeal challenging any decision under this chapter, the city shall
transmit to the district court true and correct copies of all submittals,
testimony, orders, and file documents comprising the record pertaining to
the application, including any transcript or tape recordings of proceedings.
(Ord. 08-05 (part), 2008)
(Ord. No. 10-06, 11-9-10; Ord. No. 10-13, 9-14-10)
Page 72 of 149
5-2
CITY OF MOAB
PLANNING RESOLUTION NO. 07-2011
A RESOLUTION RECOMMENDING APPROVAL OF A CONDITIONAL USE PERMIT
FOR THE CONSTRUCTION OF WIRELESS COMMUNICATIONS TOWER AND
EQUIPMENT BUILDING ON PROPERTY LOCATED IN THE INDUSTRIAL (I) ZONE
AT 767 WEST KANE CREEK BOULEVARD
WHEREAS, Ms. Connie Misket ("Applicant"), of Technology Associates International Corporation
(TAIC), with offices at 380 West Lawndale Drive, Salt Lake City, Utah, 84115, acting on behalf of
Verizon Wireless and as agent for the property owner, Ronald and Diana Carroll ("Owners") of Moab,
Utah, has applied for a conditional use permit to construct an unmanned communications tower and
an accessory structure for telecommunications equipment on property owned by the Owners and
located at 767 West Kane Creek Boulevard; and,
WHEREAS, the Applicant submitted for review, a complete application with necessary documents to
address the conditions of approval for a conditional use permit to allow construction of a wireless
communications facility within City Limits; and,
WHEREAS, the Planning Commission ("Commission") in a duly advertised public meeting held on
April 14, 2011, heard and considered testimony as to the appropriateness of the development with
the regulations of the Code; and
WHEREAS, the Commission determined that the above described property is acceptable for the
location of wireless telecommunications tower, antennae and equipment as set forth in Moab
Municipal Code Chapter 17 that allows this use only in areas zoned 1-1, C-4 or on City, County or
school district- owned property and on property deemed "appropriate"; and
WHEREAS, the Moab Planning Commission found that the proposal meets the requirements of the
Land Use Code, and particularly:
• The height of the eighty (80) foot tower and six (6) foot lightning rod extension will not
exceeded the maximum allowable height;
• The monopole design satisfies compatibility requirements of the Code by appearing similar
to the existing 80 foot tall power poles;
• The location of the tower on the rise above the roadway and setback into the property
minimizes visual and aesthetic impacts upon the community by allowing the terrain,
landscaping, vegetation, coloring or buildings to screen or camouflage the installation;
• Necessary utilities exist on the proposed site;
• The proposal complies with the provisions of the Code;
• No geological or other safety hazards are known to exist;
• No off -site impacts such as road construction are needed;
• Co -location is not feasible because the existing tower is at or above structural
capacity and other structures that may be acceptable under the standards or
do not provide a sufficient height or area to be of use;
• 17.36.030 Area requirements are met in that an area sufficient to
accommodate location requirements, off-street parking, loading and
unloading and vehicular access is provided;
• 17.36.040 Width requirements for the 1-1 industrial zone are satisfied;
• 17.36.050 Location requirements, are met in reference to setbacks from
residential zones and separation from power lines;
• 17.36.060 Height and size requirements are met;
Page 73 of 149
5-2
Planning Resolution 07-2011 Page 2
WHEREAS, having considered public comment and Staff recommendations and having reviewed the
technical aspects of the proposed construction, the Moab Planning Commission hereby determines
and declares that all applicable provisions of the Moab Municipal Code pertaining to the proposed
conditional use of a commercial telecommunications tower have or can be met.
NOW, THEREFORE, BE IT ORDAINED BY THE MOAB PLANNING COMMISSION OF THE CITY
OF MOAB, UTAH that by the adoption of Resolution No. 07-2011, the conditional use for a wireless
telecommunications facility is recommended to Council with certain conditions:
1) The construction of a wireless communications facility shall follow the approved site plan
as approved by the Planning Commission;
2) The accessory structure will be constructed of similar materials and have similar colors as
that of the surroundings;
3) A business license is required for the facility;
4) Any antennae and the tower must "easily" withstand wind forces up to eighty miles per
hour or greater;
5) The equipment building containing the equipment necessary for the operation of the tower
will consist of similar materials and color of the surrounding area to blend with the
landscape;
6) The tower and antennae shall be painted using state of the art camouflaging techniques;
7) The accessory structure must comply with required setbacks, height and
landscaping requirements of the zone; and
8) Power lines on the lot leading to the accessory structure and antenna structure must be
provided below ground.
PASSED AND ADOPTED by action of the Moab Planning Commission in open session
this 12th day of May, 2011.
p:\planning department \MI\pc resolutions \07-2011 verizon tmver.docx
Date
Page 74 of 149
5-2
Memo To:
From:
Subject:
City of Moab
Planning and Zoning Department
Inter -office Correspondence
FL-11-054
April 20, 2011
Members of the Moab Planning Commission
Sommar Johnson, Zoning Administrator/Planning Assistant
Wireless Telecommunications Facility Located at 767 W. Kane
Creek in the Industrial (I) Zone as Submitted by Connie Misket
Moab Municipal Code Section 17.76.050B states that wireless telecommunications
facilities may be located in areas zoned 1-1, C-4 or on city, county or school district
property and located in areas found to be aesthetically appropriate and suitable by the
public works and zoning administrator. The code does not require an applicant to locate
facilities on city, county or school district property prior to locating facilities in the 1-1 or
C-4 zones.
Over three years have passed since a conditional use permit was approved for Verizon
Wireless to construct a facility on Grand County property at 450 East 100 North. City
and County staff, council members and planning commission members have changed
and this application should be evaluated based on the criteria of the code and not on a
previous application.
The property located at 767 W. Kane Creek is zoned 1-1 which is appropriate for a
wireless telecommunications facility. In addition, the property is currently used for
industrial purposes and has several similar structures, including large power poles and
overhead power lines_
Page 75 of 149
5-2
Date:
Memo To:
From:
Subject:
City of Moab
Public Works Department
Inter -office Correspondence
PL-II-054
May 19, 2011, 2011
Members of the Moab Planning Commission
Jeff Foster, Public Works Director
Wireless Telecommunications Facility Located at 767 W. Kane
Creek in the Industrial 0-1) Zone as Submitted by Connie Misket
As stated in Moab Municipal Code Section 17.76. 10 Purpose. In order to accommodate
the communication needs of residents and businesses while protecting the public health,
safety, and general welfare of the community, the council finds these regulations are
necessary in order to: B. Minimize adverse visual effects of towers through careful
design and siting standards;
Moab Municipal Code Section 17.76.050B states that wireless telecommunications
facilities may be located in areas zoned 1-1, C-4 or on city, county or school district
property and located in areas found to be aesthetically appropriate and suitable by the
public works and zoning administrator.
Upon visiting the site it is clear that the property located at 767 W. Kane Creek is Zoned
properly, for the location of such a facility. Also, whereas the location indicated above is
in a utility corridor that has existing lines, poles and similar structures transecting the
property, it appears that this utility structure is a good fit for the location from that
perspective as well.
Page 76 of 149
5-2
5-2
Page 78 of 149
5-2
Cij
LO
ditsmiibind
ifeza
rn
80 c, , �.,
5-2
,',- ,. . k • .4 ; .i-i,•-g,' :
k,1,.., , ..•
.. ., : ,,.., ,
0 .,,.......y.,,, .k,1 , ,.., • ,,.. ,
,
, .. .4 ,
. , .. .-.....,
ot, .
r,
• 4
•
if 149
•, .11k
‘,
•
' 4$. # 4 4:4
'
.0••'
% • .
.1 • 4
, • 4 4
'0. . . .4 7
F
5-2
N
Lo
N
LC)
Page 83 of 149
5-2
Memo To:
From:
Subject:
Background
City of Moab
Planning and Zoning Department
Inter -office Correspondence
April 7, 2011
Members of the Moab Planning Commission
City Staff
Approval of a Site Plan for a Conditional Use Permit to Construct
a Proposed Unmanned Communications Facility including a
Tower Eighty Feet in Height to be Located at 767 W. Kane Creek
in the Industrial (I) Zone as Submitted by Connie Misket and
Adoption of Planning Resolution #07-2011
Connie Misket of Technology Associates International Corporation, acting as agent for
Verizon Wireless, has submitted an application for an unmanned communications
facility. The proposal includes the construction of a monopole tower eighty (80) feet in
height and an equipment building measuring 303 square feet (11'8"X 26') to be located
in the Industrial (I) Zone.
The lease area is a 2500 (50'X50') square foot portion of a larger 4.13-acre parcel
located on the south side of Kane Creek Boulevard. The property has been used in an
industrial sense for some period of years and that evidence remains on site today.
(Please refer to the attached pictures.)
Discussion
Other allowable uses in the Industrial (I) Zone include:
Manufacturing, compounding, processing, packaging, fabrication and warehousing of
goods and materials, except for the processing of animal by-products and for livestock
feedyards, and except for steel manufacturing, oil refineries, wallboard manufacturing
and similar establishments which emit offensive fumes, smoke, noise, odor, etc.,Asphalt
and concrete mixing plants, coal yards, earthmoving equipment and equipment storage,
gas and oil wells, gas and oil storage facilities, public buildings and public utility
buildings, craft shops, tire recapping establishments, billboards, automobile wrecking and
salvage yards, mines, gravel pits, sand pits, clay pits, rock quarries, rock crushers and
buildings scenic railroads and railroad maintenance yards, agriculture, farm machinery
storage sheds, vegetable and fruit packing and processing plants, and livestock raising,
water wells, utility transmission lines, dams, pumping plants, power plants, sewage
treatment plants, solid waste disposal sites, retail commercial uses and cafes, accessory
buildings and parking lots incidental and accessory to other permitted uses.
The tower use is a conditional use as established in Code Chapter 17.76, Wireless
Telecommunications Facilities, and there are specific conditions that must be met prior to
Page 85 of 149
Planning Commission
Verizon Wireless Tower Site Plan
PL-II-15fi
Page 2 of 2
approval of the application. In addition, the general standards in Code Chapter 17.09.530
H must be used by the Planning Commission, as the recommending body, to create a
recommendation to Council. Council in determining the appropriateness of the proposal,
will use the same criteria. The appropriate code sections are attached for your
convenience.
Process
Chapter 17.09.660 requires that a site plan be submitted to the city for review by the
Planning Commission "...whenever there is an intent to construct, enlarge structurally
alter, or move on a building or structure within the city."
A site plan drawing includes streets, sidewalks, curbs and gutters, driveways and curb
cuts; parcel boundaries, zone, setbacks, and adjacent properties; floodplain status of
property and elevation of lowest floor if required; parking; building location(s), height and
size; landscaping and signs; grading, elevations, and storm drainage; fire hydrants; and
utilities including water, sewer, gas and electricity.
Site plans are reviewed by the building official, zoning administrator, city planner, public
and private utilities, fire department and public works director before the planning
commission hears and decides on the issuance of a building permit and each project
must be completed according to the approved site plan.
The initial application included a tower that was 100 feet in height. Staff review of the
application showed that there would be separation issues from the power lines to the
tower at the originally proposed height of 100 feet. However, the new height of 80 feet
does not present a problem for installation of the tower.
Alternatives
The Planning Commission can:
1) Adopt Resolution #07-2011, and approve the site plan as submitted,
2) Approve the site plan with conditions,
3) Vote to not approve the site plan and state the reasons for denial,
4) Table the application to the next available Planning Commission
meeting if more information is needed.
pAplanning department \2011\ correspondence \pI-II-158 verizon site pin.docx
Page 86 of 149
7 March 2011
City of Moab
Planning and Zoning
217 Each Center Street
Moab, UT 84532
RE: UT5 Sand Flats - Narrative
Dear Ms. Johnson.
The Verizon Wireless UT5 Sand Flats project has been in development for a number of years now. The goal
of this project is to improve coverage and capacity in the Town of Moab. VZW currently maintains the UT5
Arches and UT5 Hwy 191 sites on the north and south ends of town and we have been searching for a third site
in between those two existing sites.
Back in 2007 we were working with Grand County on a rooftop site on the Pavilion at the Senior Center.
Unfortunately in 2008, before the lease was signed, the County determined that this structure may be re-
developed in the future and therefore declined to sign the lease, therefore this location was abandoned.
Next, at the recommendation of the County, we worked on a location at the Recycle Center, but it was
eventually determined that this location would not be possible due to zoning restrictions. This location was
also abandoned.
We have also looked into locating on the existing monopole along Sand Flats road, however that tower is quite
full. Verizon Wireless requires vertical separation from other antennas on a monopole, meaning that the
antennas cannot be placed in between other users antennas on the same tower elevation, so there would need to
be vertical space open to be able to co -locate our antennas. For this reason, we have determined that the best
option is to construct a new tower.
Considering the scenic views and importance of tourism in the area, we were careful to select a location that not
only meets zoning requirements, but one where the tower will be minimally visible from most angles. We are
proposing to locate the new tower on a lot zoned for industrial use, which already contains large wood poles for
power lines running across it. The location also has a backdrop of very tall red rock cliffs, so the tower will
not be visible above the ridgeline. We are proposing to paint the tower, antennas, and cabling a non -reflective
shade to blend with the red rock in the background to further minimize the impact to the view.
The proposed site will consist of a 12'x26' prefabricated equipment shelter which is made of concrete with an
aggregate exterior. The tower will be 100' in height and all equipment will be located inside of a fenced
compound on the property for security. The facility will be unmanned, but VZW technicians perform regular
scheduled maintenance of the site, as well as any necessary emergency repairs.
Please contact Connie Misket at 801.856.9093 or connie.misket{a7taic.net with any questions regarding this
project. Thank you.
Sincerely,
Connie Misket
Page 87 acial)Estate Specialist
31 March 2011
City of Moab
Planning and Zoning
217 Each Center Street
Moab, UT 84532
RE: UT5 Sand Flats — Narrative Update
Dear Ms. Johnson.
As an update to the Narrative submitted with our zoning application, we have shifted the location of the tower
slightly and reduced the tower height to 80' to accommodate setbacks as required by the zoning ordinance.
Please see the drawings for more detail.
To explain — to meet the setback to the residential zone across the street to the North, the tower was shifted
back (South) on the property as far as possible. However this placed the tower location within the fall zone to
the overhead power lines. So the tower was therefore shifted slightly to the East and reduced from 100' to 80'
to meet both the setback to the residential zone and the setback to the overhead power lines.
This adjustment will not affect views in any negative way, and will actually make the tower less visible.
Please contact Connie Misket at 801.856.9093 or connie.misket@taic.net with any questions regarding this
project. Thank you.
Real Estate Specialist
Page 88 of 149
5-2
4.a.1-
rr cm.
Vei'%i wireless
City of Moab
Planning and Zoning
2I7 Each Center Street
Moab, UT 84532
RE: UT5 Sand Flats
Dear Ms. Johnson.
7 March 2011
The following is in regards to the requirement for a report from a qualified and licensed engineer showing that
the existing towers in the city or county can not be used to site our proposed UT5 Sand Flats facility.
Please see the attached map showing existing co -locatable towers in the Moab City area. Our requirement for
this site is a location in between the existing UT5 Arches and UT5 HWY 191 sites as shown with green arrows
on the map. Our proposed site location is marked as UT5 Sand Flats ALT 4, shown with a white arrow on the
map.
The other potential co -locatable towers in the area are marked with red pushpins. The tower up off of Sand
Flats road is marked with a red pushpin as "Existing Tower — FulI". There is no available space on the tower
to add another antenna array. Note that Verizon Wireless' antennas would need to have vertical separation
from the other antennas on the tower and cannot be placed in between other carriers antennas at the same height
for interference reasons. Additionally, the existing compound is full.
The only other existing co -locatable tower is very close to the existing UT4 HWY 191 site, and therefore does
not help in filling in coverage in between our two existing communications sites.
As you can see from the map as well, we have also tried to develop sites at the "Pavilion" and "Recycle Center"
locations with Grand County, but the Pavilion rooftop location was cancelled by the County deciding not to
sign the lease so they could re -develop the site in the future, and the Recycle Center location was determined to
not be possible due to zoning restrictions.
Finally, this proposed site will allow future co -location — there will be space on the tower and there is adequate
ground space for future co -locators to lease to add their equipment at the site.
Sincerely,
Robert Whitlock
RF Engineer, Verizon Wireless
Radiotelephone License PG-12-25892
5-2
4'ae
�.a5
Page 89 of 149
Sommar Johnson
From: Connie Misket [connie.misket@taic.net]
Sent: Tuesday, March 08, 2011 2:20 PM
To: sommar@moabcity.org
Subject: Verizon -Narrative to accompany zoning application
Attachments: Verizon -Narrative to accompany zoning application.doc; 2011-03-04_13-18-36_777.jpg;
2011-03-04_13-17-35_73.jpg; 2011-03-04_13-11-57_715.jpg; 2011-03-04_13-16-30_246.jpg
Sommar -
Here is the narrative to accompany our application and several photos.
picture #777 - this is looking West - you can see the orange stakes just behind the trailers which show the north boundary
of the proposed compound.
picture #73 - this is looking more South - you can see how the existing power poles are higher in elevation than the base
of the tower will be.
picture #715 - this is looking at the site from the East. You can't see the lot from this angle because of the berms/small
hills along the road. It is just on the other side of the hill with the white panel, but lower in elevation.
picture #246 - this is the only view where the tower will be visible above the ridgeline, but it will only affect the view from
the office of the building on the owner's property.
I am working on the letter from our engineer and should have that soon. Thanks and please let me know if you have any
questions.
Thanks,
Connie Misket
Technology Associates Engineering Corporation
9847 S 500 W
Sandy, UT 84070
Phone: 801-856-9093
Fax: 801-562-0661
connie.misket@taic.net
The information contained in this e-mail message is intended for the use of the individual or entity to which it is addressed and may contain information that is
proprietary, privileged, confidential. and exempt from disclosure under applicable lairs. If the reader of this message is not the intended recipient, or the employee
or agent responsible for delivery to the intended recipient. you are hereby notified that any use, printing, reproduction, disclosure or dissemination of this
communication may be subject to legal action or sanction.
5-2
Page 90ff 149
4.24
ac;
2
:a.
`j_
J
��
�� f i n w i r e i e s s
U T 5 - S A N D F L A T S
S I T E I N F O R M A T I O N
A P P L I C A N T :
'