HomeMy Public PortalAboutPKT-CC-2013-05-28Moab City Council
May 28, 2013
PRE -COUNCIL WORKSHOP
6:30 PM
REGULAR COUNCIL MEETING
7:00 PM
CITY COUNCIL talAMBERS
CITY CENTER
(217 East Center Street)
Page 1 of 107
Page 2 of 107
Moab Co►nw►unity Meetings
May 2013
May 2013
5 M T W T F 5 5 M
June 2013
T W T F 5
5 6 7
12 13 14
19 20 21
26 27 28
1 2 3 4
8 9 10 11 2 3
15 16 17 18 9 10
22 23 24 25 16 17
29 30 31 23 24
30
1
4 5 6 7 8
11 12 13 14 15
18 19 20 21 22
25 26 27 28 29
m
g
m
Q
Lo
s.
g
Monday
Tuesday
Wednesday
Thursday
Friday
Apr 29
30
May 1
2
3
7:00pm CV -PLUG
3:30pm MARC
5:30pm MMAD
6
7
8
9
10
4:00pm GCWB
6:00pm GCAB
3:00pm GC Council Work
3:30pm GCSDBE WorkSession
5:00pm KZMU Board Meeting
12:00pm HASUB
6:00pm GC PC
6:00pm TSSSFD
7:00pm TSSD
4:00pm GWSSA
4:00pm GCSWSSD
4:30pm GCHPC
5:00pm GCLB
�Opm Moab Pe.
7:00pm CVFP
6:00pm City Council Budget Meeting (City Council
I Chambers)
7:00pm GC Council
13
14
15
16
17
12:30pm GCCOA
12:00pm TRAIL
1:30pm GCSDBE Site Visit
3:00pm MVFPD
5:00pm GCCMD
6:30pm Moab CC
6:00pm GCSDBE
6:00pm GCRSSD
6:30pm CVTC
5:30pm MATCAB
20
21
22
23
24
3:00pm GC Council Work
7:00pm GC Council
6:00pm GC PC
6:30pm Moab PC
27
28
29
30
31
Memorial Day - Offices Closed
l
12:00pm MTPSC
5:00pm SEUDHD
6:30pm Moab CC
5:30pm CHCSSD
Moab City Recorder's Office
1
5/10/2013 5:15 PM
Page 3 of 107
Entry
Full Description Meeting location
Dates
CHCSSD
Canyonlands Health Care Special Service District
CCC 390 Williams Way
Last Thursday
CJC
Grand County Children's Justice Center
Moab Fire Department 45 South 100 East
CVFP
Castle Valley Fire Protection
CV Fire Station #1 Castleton/LaSal Loop
2nd Thursday
CV-PLUC
Castle Valley Planning Land Use Committee
Community Center #2 Castle Valley Drive
1st Wednesday
CVTC
Castle Valley Town Council
Community Center #2 Castle Valley Drive
3rd Wednesday
GC Council Meeting
Grand County Council Meeting
125 East Center Street
1st & 3rd Tuesday
GCAB
Grand County Airport Board
125 East Center Street
1st Monday
GCCMD
Grand County Cemetary Maintenance District
Sunset Memorial Cemetary
2nd Tuesday
GCCOA
Grand County Council on Aging
Grand Center 182 N 500 W
2nd Monday
GCHEC
Grand County Higher Education Committee
USU Extension Office
4th Thursday
GCHPC
Grand County Historic Preservation Committee
Moab Library 257 E. Center St.
2nd Thursday Qtrly
GCLB
Grand County Library Board
257 East Center Street
3rd Wednesday
GCPC
Grand County Planning Commission
125 East Center Street
2nd & 4th Wednesday
GCRSSD
Grand County Recreation Special Service District
217 East Center Street
3rd 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 182 N 500 W
1st Monday
GWSSA
Grand Water & Sewer Service Agency
3025 East Spanish Trail Road
1st & 3rd Thursday
HASUB
Housing Authority of Southeaster Utah Board
City Council Chambers 217 E. Center
2nd Wednesday
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 Thursday
MTPSC
Moab Tailings Project Steering Company
County Council Chanbers 125 E. Center
4th Tuesday Qtrly
MVFPD
Moab Valley Fire Protection District Commission
Moab Fire Department 45 South 100 East
2nd Tuesday
SEUALG
South Eastern Utah Association of Local Government
Price
2nd Thursday
SEUDHD
South Eastern Utah District Health Department
Green River City Offices
2nd Tuesday
SFSC
Sand Flats Stewardship Committee
885 S. Sand Flats Road
2nd Thursday
TRAIL MIX
Trail Mix
Grand Center 182 N 500 W
2nd Tuesday noon
TSSD
Thompson Special Service District
Thompson Springs Fire Station
2nd Wednesday
TSSFD
Thompson Special Service Fire District
Thompson Springs Fire Station
2nd Thursday
Updated on: 7/13/2012
RACalendarAzoiz\Community Calendar\zoiz calendar entities.xlsx
Page 4 of 107
Moab City Recorder's Office
Moab Co►nw►unity Meetings
June
2013
June2013
5 M T W T F 5 5 M
July2013
T W T F 5
2 3 4
9 10 11
16 17 18
23 24 25
30
1 1
5 6 7 8 7 8
12 13 14 15 14 15
19 20 21 22 21 22
26 27 28 29 28 29
2 3 4 5 6
9 10 11 12 13
16 17 18 19 20
23 24 25 26 27
30 31
m
N
c
n
co
e
c
Monday
Tuesday
Wednesday
Thursday
Friday
Jun 3
4
5
6
7
4:00pm GCWB
6:00pm GCAB
3:00pm GC Council Work
3:30pm GCSDBE WorkSession
5:00pm KZMU Board Meeting
6:00pm City Council Budget Meeting (City Council
chambers)
7:00pm CV-PLUC
3:30pm MARC
5:30pm MMAD
7:00pm GC Council
10
11
12
13
14
12:30pm GCCOA
12:00pm TRAIL
1:30pm GCSDBE Site Visit
3:00pm MVFPD
5:00pm GCCMD
6:30pm Moab CC
12:00pm HASUB
6:00pm GC PC
6:00pm TSSSFD
7:00pm TSSD
3:00pm SFSC
4:00pm GWSSA
4:00pm GCSWSSD
5:00pm GCLB
M!30pm Moab PC
7:00pm CVFP
17
18
19
20
21
3:00pm GC Council Work
7:00pm GC Council
6:00pm GCSDBE
6:00pm GCRSSD
6:30pm CVTC
5:30pm MATCAB
24
25
26
27
28
12:00pm MTPSC
6:30pm Moab CC
6:00pm GC PC
5:30pm CHCSSD
Moab City Recorder's Office
2
5/10/2013 5:15 PM
Page 5 of 107
Entry
Full Description Meeting location
Dates
CHCSSD
Canyonlands Health Care Special Service District
CCC 390 Williams Way
Last Thursday
CJC
Grand County Children's Justice Center
Moab Fire Department 45 South 100 East
CVFP
Castle Valley Fire Protection
CV Fire Station #1 Castleton/LaSal Loop
2nd Thursday
CV-PLUC
Castle Valley Planning Land Use Committee
Community Center #2 Castle Valley Drive
1st Wednesday
CVTC
Castle Valley Town Council
Community Center #2 Castle Valley Drive
3rd Wednesday
GC Council Meeting
Grand County Council Meeting
125 East Center Street
1st & 3rd Tuesday
GCAB
Grand County Airport Board
125 East Center Street
1st Monday
GCCMD
Grand County Cemetary Maintenance District
Sunset Memorial Cemetary
2nd Tuesday
GCCOA
Grand County Council on Aging
Grand Center 182 N 500 W
2nd Monday
GCHEC
Grand County Higher Education Committee
USU Extension Office
4th Thursday
GCHPC
Grand County Historic Preservation Committee
Moab Library 257 E. Center St.
2nd Thursday Qtrly
GCLB
Grand County Library Board
257 East Center Street
3rd Wednesday
GCPC
Grand County Planning Commission
125 East Center Street
2nd & 4th Wednesday
GCRSSD
Grand County Recreation Special Service District
217 East Center Street
3rd 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 182 N 500 W
1st Monday
GWSSA
Grand Water & Sewer Service Agency
3025 East Spanish Trail Road
1st & 3rd Thursday
HASUB
Housing Authority of Southeaster Utah Board
City Council Chambers 217 E. Center
2nd Wednesday
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 Thursday
MTPSC
Moab Tailings Project Steering Company
County Council Chanbers 125 E. Center
4th Tuesday Qtrly
MVFPD
Moab Valley Fire Protection District Commission
Moab Fire Department 45 South 100 East
2nd Tuesday
SEUALG
South Eastern Utah Association of Local Government
Price
2nd Thursday
SEUDHD
South Eastern Utah District Health Department
Green River City Offices
2nd Tuesday
SFSC
Sand Flats Stewardship Committee
885 S. Sand Flats Road
2nd Thursday
TRAIL MIX
Trail Mix
Grand Center 182 N 500 W
2nd Tuesday noon
TSSD
Thompson Special Service District
Thompson Springs Fire Station
2nd Wednesday
TSSFD
Thompson Special Service Fire District
Thompson Springs Fire Station
2nd Thursday
Updated on: 7/13/2012
RACalendarAzoiz\Community Calendar\zoiz calendar entities.xlsx
Page 6 of 107
Moab City Recorder's Office
City of Moab
217 East Center Street
Moab, Utah 84532
Main Number (435) 259-5121
Fax Number (435) 259-4135
www.moabcity.org
Moab City Council
Regular Council Meeting
City Council Chambers
Tuesday, May 28, 2013 at 6:30 p.m.
6:30 p.m.
7:00 p.m.
SECTION 1:
SECTION 2:
SECTION 3:
SECTION 4:
SECTION 5:
PRE -COUNCIL WORKSHOP
CALL TO ORDER AND PLEDGE OF ALLEGIANCE
APPROVAL OF MINUTES
1-1 March 28, 2013
CITIZENS TO BE HEARD
DEPARTMENTAL UPDATES
3-1 Community Development Department
3-2 Engineering Department
3-3 Planning Department
3-4 Police Department
3-5 Public Works Department
PUBLIC HEARING (Approximately 7:15)
4-1 Public Input on Proposed Resolution #08-2013 — A Resolution Adopting the
Fiscal Year 2013-2014 Annual Budget
NEW BUSINESS
5-1 Approval of Conditional Use Permit for Erin Greeley for a Bed and Breakfast
in the R-2 Zone Located at 590 North 500 West
5-2 Approval of an Application for the Special Use of Swanny City Park by Adam
Bramwell, d.b.a. Rule the Rocks for a Skate and BMX Competition on June 5,
2013
5-3 Approval of a Special Business Event License for by Adam Bramwell, d.b.a.
Rule the Rocks for a Skate and BMX Competition on June 5, 2013
5-4 Approval of an Application for Special Use of the Center Street Ball Park by
Travis Packard, d.b.a. Canyonlands Men's Fastpitch Tournament on June 14
and 15, 2013
5-5 Approval of a Special Event License for Travis Packard to Conduct the
Canyonlands Men's Fastpitch Tournament on June 14 and June 15, 2013 at
the Center Street Ball Park
Page 7 of 107
5-6 Request for a Waiver of Fees by the Canyonlands Men's Fastpitch
Competition
5-7 Approval of a Peddler/Solicitor License for Crystal Layton, d.b.a. CC Ice Cream
to Conduct a Mobile, Pre -packaged Ice Cream Business
5-8 Approval of a Development Agreement for Raven's Rim Zip Line Adventure
Project
5-9 Approval of Proposed Ordinance #2013-05 — An Ordinance Approving a Zone
Change from C-3 to C-2 at 263 South 100 East and Amending the Official
Zoning Map of the City of Moab
5-10 Request to Send Proposed Ordinance #2013-06 — An Ordinance Amending
the City of Moab Classified Hourly Pay Rate Schedule and Exempt and Elected
Officials Salary to Public Hearing
5-11 Request to Send Proposed Resolution #09-2013 — A Resolution Amending the
Fiscal Year 2012-2013 Budget to Public Hearing
SECTION 6: READING OF CORRESPONDENCE
SECTION 7: ADMINISTRATIVE REPORTS
SECTION 8: REPORT ON CITY/COUNTY COOPERATION
SECTION 9: MAYOR AND COUNCIL REPORTS
SECTION 10: APPROVAL OF BILLS AGAINST THE CITY OF MOAB
SECTION 11: 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 107
MOAB CITY COUNCIL
SPECIAL JOINT MEETING
March 28, 2013
The Moab City Council held a Special Joint City/County Council Meeting
on the above date at the Grand County Court House, located at 125
East Center Street, Moab, Utah. Mayor Pro-Tem Kyle Bailey called the
Special Meeting to order at 11:50 PM. In attendance were
Councilmembers Kirstin Peterson, Jeff Davis and Gregg Stucki. Also in
attendance were City Manager Donna Metzler, Deputy City Recorder
Danielle Guerrero, Deputy City Recorder Beth Joseph and City Engineer
Rebecca Andrus. In attendance for Grand County were Lynn Jackson,
Ruth Dillon Rory Paxman, Gene Ciarus, Pat Holyoak and Elizabeth Tubbs.
The Canyonlands Health Care Special Service District made a
presentation under Update and Discussion on Health Care Financing.
Discussion followed.
City Manager Donna Metzler gave an update on Millcreek
Drive/Highway 191 Funding. Discussion followed.
Mayor Pro-Tem Bailey adjourned the Special Joint Meeting at 12:40 PM.
APPROVED:
ATTEST:
David L. Sakrison Rachel E. Stenta
Mayor City Recorder/Asst. City Mgr.
SPECIAL MEETING & ATTENDANCE
PRESENTATION AND DISCUSSION
ADJOURNMENT
October 25, 2012 Page 1 of 1
Page 9 of 107
CITY OF MOAB
PUBLIC HEARING
PROPOSED RESOLUTION #08-2013 — A RESOLUTION
ADOPTING THE FISCAL YEAR 2013-2014
The City of Moab will hold a Public Hearing on Tuesday, May 28, 2013 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 #08-
2013 — A Resolution Adopting the Fiscal Year 2013-2014 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 E. Stenta
City Recorder/Assistant City Manager
Published in the Times Independent, May 16 and 23, 2013.
R:\Notices\2013\BUDGET FY 2013-2014.docx
Page 10 of 107
RESOLUTION # 08-2013
A RESOLUTION ADOPTING THE FISCAL YEAR 2013/2014 BUDGET
WHEREAS, The City of Moab adopts the 2013/2014 Fiscal Year Budget presented to the Mayor
and City Council as follows:
FUNDS REVENUES EXPENDITURES
1. GENERAL FUND $ 8,414,875 $ 8,414,875
2. CLASS "C" ROAD FUND $ 215,000 $ 215,000
3. RECREATION FUND $ 530,563 $ 530,563
4. COMMUNITY DEVELOPMENT $ 642,000 $ 642,000
5. MILLCREEK PROJECT FUND $ 20,350 $ 20,350
8. REDEVELOPMENT AGENCY FUND $ 0 $ 0
9. CAPITAL PROJECTS FUND $ 1,034,650 $ 1,034,650
10. SANITATION CAPITAL PROJECTS FUND $ 0 $ 0
11. ENTERPRISE FUND (WATER) $ 1,114,750 $ 906,150
12. ENTERPRISE FUND (SEWER) $ 1,134,000 $ 685,600
13. ENTERPRISE CAPITAL PROJECTS $ $ 1,034,000
14. STORM WATER UTILITY FUND $ 365,000 $ 65,000
15. STORM WATER UTILITY CAPITAL PROJECTS $ $ 300,000
16. YOUTH CITY COUNCIL FUND $ 0 $ 0
NOW, THEREFORE BE IT RESOLVED, that the minutes of the meeting held June 25, 2013
are ordered to show the adoption of the proposed Fiscal Year 2013/2014 Budget Funds, as presented to
the Mayor and City Council.
PASSED AND ADOPTED in open Council by a majority vote of the Governing Body of the City
of Moab this 251 day of June, A.D., 2013.
David L. Sakrison
Mayor
ATTEST:
Rachel E. Stenta
City of Moab
Resolution #08-2013 June 11, 2013
Page 11 of 107
MOAB CITY CORPORATION
2014 Departmental Requests
10 10 General Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
Change In Net Position
Revenue:
Taxes
31300 SALES & USE TAXES 1,480,000 1,485,000 1,485,000
31400 FRANCHISE TAXES 180,000 180,000 180,000
31500 HIGHWAY TAXES 546,000 548,000 548,000
31600 TRANSIENT ROOM TAXES 680,000 682,000 682,000
31700 RESORT COMMUNITY TAXES 2,840,000 2,840,000 2,840,000
31800 ENERGY TAXES 160,000 162,000 162,000
38722 ANIMAL SHELTER SALES TAX 0.00 0.00 0.00
Total Taxes 5,886,000 5,897,000 5,897,000
Licenses and permits
32110 BEER LICENSES 8,700 8,700 8,700
32160 FLAT BUSINESS LICENSES 58,000 58,000 58,000
32209 SIGN PERMITS 1,200 1,200 1,200
32210 BUILDING PERMITS - CITY 38,000 38,000 38,000
32211 BUILDING PERMITS - COMMERCIAL 12,000 12,000 12,000
32212 1% BLDG PERMIT CHARGE 200 300 300
32213 PLAN CHECK FEES 3,000 3,000 3,000
32290 OTHER LICENSES & PERMITS 500 500 500
Total Licenses and permits 121,600 121,700 121,700
Intergovernmental revenue
33580 STATE LIQUOR FUND ALLOTMENT 22,000 22,000 22,000
36972 HOMELAND SECURITY GRANT 0.00 0.00 0.00
36973 MISC STATE GRANTS 15,000 15,000 15,000
36974 SAN JUAN CO. CONTRIBUTION 5,000 5,000 5,000
37100 GRAND COUNTY CONTRIBUTION 15,000 15,000 15,000
37110 GCRSSD RECREATION CTR CONTRIBUTION 25,000 25,000 25,000
Total Intergovernmental revenue 82,000 82,000 82,000
Charges for services
34001 SPECIAL SERVICES BY CITY DEPTS 69,000 69,000 69,000
34020 RESTITUTION PAID 0.00 0.00 0.00
34200 GARBAGE BILLING / COLLECTION 45,000 43,500 43,500
34430 REFUSE COLLECTION CHARGES 900,000 870,000 870,000
34510 FILM COMM - SPECIAL EVENT FEES 400 400 400
34730 ANIMAL SHELTER FEES 8,200 8,200 8,200
34740 ANIMAL SHELTER INTERLOCAL 9,000 9,500 9,500
Total Charges for services 1,031,600 1,000,600 1,000,600
MRAC
34716 MRAC - AQUATIC SPORTS 0.00 0.00 0.00
34717 MRAC - MISC 10,000 11,000 11,000
34718 MRAC - CASH OVER/SHORT 0.00 0.00 0.00
34719 MRAC - EMPLOYEE WELLNESS DISCOUNT 0.00 0.00 0.00
34720 MRAC - ADMISSIONS/AQUATIC 82,000 84,000 84,000
34721 MRAC - ADMISSIONS/AQUAT & FITNESS 8,000 7,000 7,000
34722 MRAC - RETAIL 6,500 6,500 6,500
34723 MRAC - PROGRAM FEES/ AQUATIC 19,000 18,000 18,000
34724 MRAC - PROGRAM FEES/FITNESS 8,000 9,000 9,000
34725 MRAC - CHILD CARE FEES 2,000 2,000 2,000
34726 MRAC - MEMBERSHIPS/AQUATIC 48,000 40,000 40,000
34727 MRAC - MEMBERSHIPS/AQUAT & FITNESS 112,000 102,000 102,000
34728 MRAC - RENTAL FEES 6,500 6,500 6,500
34729 MRAC - SPECIAL EVENT FEES 1,300 1,500 1,500
Total MRAC 303,300 287,500 287,500
Fines and forfeitures
35010 FINES, FORFEITURES & PENALTIES 40,000 40,000 40,000
35050 A/R 30-DAY PENALTIES 0.00 0.00 0.00
INTENDED FOR MANAGEMENT USE ONLY
Page 1
Page 12 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
10 10 General Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
37200 FORFEITURES
Total Fines and forfeitures
2014 2014 2014
Department Admin Council
Request Recommend Tentative
5,000 5,000 5,000
45,000 45,000 45,000
Interest
36110 INTEREST INCOME 39,000 39,000 39,000
36111 INTEREST PTIF 0.00 0.00 0.00
Total Interest 39,000 39,000 39,000
Miscellaneous revenue
36160 PROCEEDS FROM LT DEBT 0.00 0.00 0.00
36200 RENTS & CONCESSIONS 10,000 10,000 10,000
36220 FILM COMM - SPONSOR/DONATION 0.00 0.00 0.00
36226 FILM COM. - EQUIP RENTAL FEES 400 400 400
36400 SALE OF REAL/PERS. PROPERTY 15,000 15,000 15,000
36401 INSURANCE REBATE 11,000 11,000 11,000
36420 EMPLOYEE MEDICAL CAFE RESIDUAL 40,000 40,000 40,000
36450 SIDEWALK PERMITS 0.00 0.00 0.00
36500 SALE OF MATERIALS & SUPPLIES 0.00 0.00 0.00
36900 OTHER 500 500 500
36901 DONATIONS 0.00 0.00 0.00
36902 REBATES 0.00 0.00 0.00
36940 REAL ESTATE TRANSFER ASSESSMNT 0.00 0.00 0.00
36950 Unrealized gain/loss on bonds 0.00 0.00 0.00
36970 INSURANCE INCOME 0.00 0.00 0.00
38260 ANIMAL DEPOSITS NON -OPERATING 0.00 1,500 1,500
38721 ANIMAL SHELTER - SUNDRY RESALE 0.00 0.00 0.00
Total Miscellaneous revenue 76,900 78,400 78,400
Contributions and transfers
39920 OVERHEAD PAID FROM SWD ENT FND 45,000 45,000 45,000
39930 OVERHEAD PAID FROM ENT. FUND 365,000 365,000 365,000
39940 GENERAL FUND BEG. BALANCE 13,225 453,675 453,675
39950 TRANSFER FROM OTHER FUNDS 0.00 0.00 0.00
Total Contributions and transfers 423,225 863,675 863,675
Total Revenue:
8,008,625 8,414,875 8,414,875
Expenditures:
General government
Executive and Central Staff
41310 Exec SALARIES & WAGES 42,000 42,000 42,000
41313 Exec EMPLOYEE BENEFITS 78,120 82,000 82,000
41321 Exec SUBSCRIPTIONS & MEMBERSHIPS 3,700 3,700 3,700
41323 Exec TRAVEL 5,050 4,900 4,900
41324 Exec OFFICE EXPENSE & SUPPLIES 3,200 3,200 3,200
41325 Exec EQUIP/SUPPLIES & MAINTENANCE 100 100 100
41328 Exec TELEPHONE 2,900 2,900 2,900
41331 Exec PROFESSIONAL/TECHNICAL SERVICE 1,600 100 100
41333 Exec EDUCATION 350 600 600
41335 Exec OTHER 400 400 400
41346 Exec SPECIAL DEPARTMENTAL SUPPLIES 0.00 200 200
Total Executive and Central Staff 137,420 140,100 140,100
Recorder
41510 Recorder SALARIES & WAGES 183,547 182,000 182,000
41513 Recorder EMPLOYEE BENEFITS 99,207 98,000 98,000
41515 Recorder OVERTIME 2,000 1,800 1,800
41521 Recorder SUBSCRIPTIONS/MEMBERSHIPS 4,396 4,395 4,395
41522 Recorder PUBLIC NOTICES 5,200 5,200 5,200
41523 Recorder TRAVEL 4,000 3,000 3,000
41524 Recorder OFFICE EXPENSE & SUPPLIES 7,500 7,500 7,500
41525 Recorder EQUIP./SUPPLIES & MAINTENANCE 0.00 0.00 0.00
41528 Recorder TELEPHONE 5,500 5,500 5,500
INTENDED FOR MANAGEMENT USE ONLY
Page 2
Page 13 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
10 10 General Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
41531 Recorder PROFESSIONAL & TECH. SERVICES
41533 Recorder EDUCATION
41535 Recorder OTHER
41546 Recorder SPECIAL DEPARTMENTAL SUPPLIES
41550 Recorder COPIER SUPPLIES
41574 Recorder MACHINERY & EQUIPMENT
415810 LEASE PRINCIPAL
415820 LEASE INTEREST
Total Recorder
Administrative
41410 Admin SALARIES & WAGES
41413 Admin EMPLOYEE BENEFITS
41415 Admin OVERTIME
41421 Admin SUBSCRIPTIONS & MEMBERSHIPS
41422 Admin PUBLIC NOTICES
41423 Admin TRAVEL
41424 Admin OFFICE EXPENSE & SUPPLIES
41425 Admin EQUIP/SUPPLIES & MAINTENANCE
41428 Admin TELEPHONE
41430 Admin MONTHLY FUEL - GASCARD
41431 Admin PROFESSIONAL/TECH. SERVICE
41433 Admin EDUCATION
41435 Admin OTHER
41446 Admin SPECIAL DEPARTMENTAL SUPPLIES
41474 Admin MACHINERY & EQUIPMENT
41475 Admin GRANT EXPENSES
Total Administrative
General
41610 General SALARIES & WAGES
41613 General EMPLOYEE BENEFITS
41621 General SUBSCRIPTIONS & MEMBERSHIPS
41622 General PUBLIC NOTICES
41623 General TRAVEL
41624 General OFFICE EXPENSE & SUPPLIES
41625 General EQUIP./SUPPLIES & MAINTENANCE
41626 General BLDG/GRDS- SUPPL & MAINTENANCE
41627 General UTILITIES
41629 General RENT OF PROPERTY OR EQUIPMENT
41630 General MONTHLY FUEL - GASCARD
41635 General OTHER
41646 General SPECIAL DEPARTMENTAL SUPPLIES
41651 General INSURANCE
41674 General MACHINERY & EQUIPMENT
Total General
Elections
41722 Election
41723 Election
41729 Election
41731 Election
41732 Election
41733 Election
41734 Election
41735 Election
41736 Election
41737 Election
41746 Election
41747 Election
41774 Election
PUBLIC NOTICES
TRAVEL
RENTAL - VOTING POLLS/PAGER
PROFESSIONAL/TECH - PRIMARY
PROFESSIONAL/TECH - GENERAL
EDUCATION - INITIATIVE
EDUCATION - PRIMARY/GENERAL
CARR PRINTING EXPENSES
ELECTION DINNERS - PRIMARY
ELECTION DINNERS - GENERAL
SPECIAL DEPT'L - PRIMARY
SPECIAL DEPT'L - GENERAL
MACHINERY & EQUIPMENT
2014 2014 2014
Department Admin Council
Request Recommend Tentative
31,709 31,700 31,700
5,500 5,000 5,000
1,272 1,280 1,280
4,900 4,900 4,900
5,536 5,540 5,540
5,100 5,100 100
0.00 0.00 0.00
0.00 0.00 0.00
365,367 360,915 355,915
19 8, 000 194,000 194,000
109,000 105,000 105,000
100 100 100
1,700 1,700 1,700
0.00 0.00 0.00
1,300 1,200 1,200
3,300 3,300 3,300
200 200 200
4,800 4,800 4,800
0.00 0.00 0.00
13,400 13,400 13,400
600 600 600
200 200 200
100 100 100
0.00 0.00 0.00
15,000 15,000 15,000
347,700 339,600 339,600
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
9,300 9,300 9,300
5,000 5,000 5,000
0.00 0.00 0.00
38,000 38,000 38,000
1,300 1,300 1,300
1,400 1,400 1,400
5,300 5,300 5,300
400 400 400
183,000 183,000 183,000
0.00 0.00 0.00
243,700 243,700 243,700
1,200
200
200
3,800
3,800
0.00
400
3,600
850
850
250
250
0.00
1,200
200
200
3,800
3,800
0.00
400
3,600
850
850
250
250
0.00
1,200
200
200
3,800
3,800
0.00
400
3,600
850
850
250
250
0.00
INTENDED FOR MANAGEMENT USE ONLY
Page 3
Page 14 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
10 10 General Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
Total Elections
Planning
41810 Planning SALARIES & WAGES
41813 Planning EMPLOYEE BENEFITS
41815 Planning OVERTIME
41821 Planning SUBSCRIPTIONS & MEMBERSHIPS
41822 Planning PUBLIC NOTICES
41823 Planning TRAVEL
41824 Planning OFFICE EXPENSE & SUPPLIES
41825 Planning EQUIPMENT-SUPPL. & MAINTENANCE
41828 Planning TELEPHONE
41830 Planning MONTHLY FUEL - GASCARD
41831 Planning PROFESSIONAL & TECH. SERVICES
41833 Planning EDUCATION
41835 Planning OTHER
41846 Planning SPECIAL DEPARTMENTAL SUPPLIES
41874 Planning MACHINERY & EQUIPMENT
Total Planning
Engineering
41910 Engineer SALARIES & WAGES
41913 Engineer BENEFITS
41915 Engineer OVERTIME
41921 Engineer SUBSCRIPTIONS & MEMBERSHIPS
41922 Engineer PUBLIC NOTICES
41923 Engineer TRAVEL
41924 Engineer OFFICE EXPENSE & SUPPLIES
41925 Engineer EQUIP/SUPPLIES & MAINTENANCE
41928 Engineer TELEPHONE
41930 Engineer MONTHLY FUEL - GASCARD
41931 Engineer PROFESSIONAL & TECH. SERVICES
41933 Engineer EDUCATION
41935 Engineer OTHER
41946 Engineer SPECIAL DEPTARTMENTAL SUPPLIES
41974 Engineer MACHINERY & EQUIPMENT
Total Engineering
Treasurer
42010 Treasurer
42013 Treasurer
42015 Treasurer
42021 Treasurer
42023 Treasurer
42024 Treasurer
42025 Treasurer
42028 Treasurer
42031 Treasurer
42033 Treasurer
42035 Treasurer
42036 Treasurer
42046 Treasurer
42051 Treasurer
42063 Treasurer
42074 Treasurer
Total Treasurer
SALARIES & WAGES
EMPLOYEE BENEFITS
OVERTIME
SUBSCRIPTIONS & MEMBERSHIPS
TRAVEL
OFFICE EXPENSE & SUPPLIES
EQUIPMENT SUPPL. & MAINTENANCE
TELEPHONE
PROFESSIONAL & TECH. SERVICES
EDUCATION
OTHER
BANK HANDLING CHARGES
SPECIAL DEPARTMENTAL SUPPLIES
INSURANCE
CASH OVER & SHORT
MACHINERY & EQUIPMENT
Total General government
Public safety
Police
42110 Police SALARIES & WAGES
2014 2014 2014
Department Admin Council
Request Recommend Tentative
15,400 15,400 15,400
227,623 236,000 236,000
109,807 118,000 118,000
6,500 6,000 6,000
2,280 2,600 2,600
800 1,000 1,000
1,800 2,000 2,000
4,300 4,300 4,300
1,800 1,500 1,500
5,300 5,300 5,300
700 700 700
50,000 50,000 50,000
3,650 3,400 3,400
300 300 300
4,000 2,800 2,800
1,800 1,300 1,300
420,660 435,200 435,200
135,951 135,000 135,000
67,285 71,000 71,000
400 400 400
6,035 6,035 6,035
0.00 0.00 0.00
1,200 1,200 1,200
1,600 1,600 1,600
0.00 0.00 0.00
3,360 3,360 3,360
0.00 0.00 0.00
9,000 8,000 8,000
1,200 1,200 1,200
200 200 200
1,000 1,000 1,000
1,500 1,500 1,500
228,731 230,495 230,495
94,500 95,000 95,000
53,000 53,000 53,000
250 250 250
450 450 450
1,000 1,000 1,000
11,000 11,000 11,000
200 200 200
3,500 3,500 3,500
5,900 5,900 5,900
750 750 750
200 200 200
22,000 22,000 22,000
2,300 2,300 2,300
1,800 1,800 1,800
0.00 0.00 0.00
0.00 0.00 0.00
196,850 197,350 197,350
1,955,828 1,962,760 1,957,760
932,748
900,000
900,000
INTENDED FOR MANAGEMENT USE ONLY
Page 4
Page 15 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
10 10 General Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
42113 Police EMPLOYEE BENEFITS 678,411 605,000 605,000
42114 Police OTHER BENEFITS- U/ALLOWANCES 15,720 14,760 14,760
42115 Police OVERTIME 32,000 32,000 32,000
42121 Police SUBSCRIPTIONS & MEMBERSHIPS 2,100 2,100 2,100
42123 Police TRAVEL 9,500 9,500 9,500
42124 Police OFFICE EXPENSE & SUPPLIES 5,300 6,300 6,300
42125 Police EQUIPMENT-SUPPL. & MAINTENANCE 32,200 33,000 33,000
42126 Police BLDG/GRDS-SUPPL. & MAINTENANCE 5,000 0.00 5,000
42128 Police TELEPHONE 26,880 27,000 27,000
42129 Police RENT OF PROPERTY OR EQUIPMENT 3,200 3,200 3,200
42130 Police MONTHLY FUEL - GASCARD 45,000 48,000 48,000
42131 Police PROFESSIONAL & TECH. SERVICES 4,000 4,000 4,000
42133 Police EDUCATION 4,200 4,200 4,200
42135 Police OTHER 75,000 75,000 75,000
42146 Police SPECIAL DEPARTMENTAL SUPPLIES 28,900 28,000 28,000
42169 Police Lease payments 0.00 0.00 0.00
42172 Police SPECIAL EVENTS 0.00 0.00 0.00
42173 Police D.A.R.E. - EQUIP. & SUPPLIES 1,500 1,500 1,500
42174 Police MACHINERY & EQUIPMENT 136,800 0.00 0.00
421810 LEASE PRINCIPAL 0.00 0.00 0.00
421820 LEASE INTEREST 0.00 0.00 0.00
Total Police 2,038,459 1,793,560 1,798,560
Attorney
42231 Attorney PROFESSIONAL & TECH. SERVICES 93,000 94,000 94,000
Total Attorney 93,000 94,000 94,000
Narcotics Task Force
42310 Narcotics SALARIES & WAGES 47,108 49,000 49,000
42313 Narcotics EMPLOYEE BENEFITS 35,011 27,000 27,000
42314 Narcotics OTHER BENEFITS- U/ALLOWANCES 960 960 960
42315 Narcotics OVERTIME 5,500 3,500 3,500
42323 Narcotics TRAVEL 3,350 3,350 3,350
42324 Narcotics OFFICE SUPPLIES 300 300 300
42325 Narcotics EQUIP/SUPPLIES & MAINTENANCE 2,500 2,500 2,500
42328 Narcotics TELEPHONE 1,800 1,800 1,800
42330 Narcotics MONTHLY FUEL - GASCARD 4,500 4,500 4,500
42331 Narcotics PROFESSIONAL/TECHNICAL SERVICE 250 250 250
42333 Narcotics EDUCATION 1,750 1,750 1,750
42335 Narcotics OTHER 4,000 4,000 4,000
42346 Narcotics SPECIAL DEPARTMENTAL SUPPLIES 2,500 2,500 2,500
42369 Narcotics LEASE PAYMENT 0.00 0.00 0.00
42370 Narcotics FORFEITURES 5,000 5,000 5,000
42374 Narcotics MACHINERY & EQUIPMENT 29,750 0.00 0.00
Total Narcotics Task Force 144,279 106,410 106,410
Beer Tax Funds Eligible Expenses
42510 Beer Tax SALARIES & WAGES 22,000 38,720 38,720
42531 Beer Tax PROFESSIONAL & TECH. SERVICES 0.00 0.00 0.00
42546 Beer Tax SPECIAL DEPARTMENTAL SUPPLIES 0.00 0.00 0.00
Total Beer Tax Funds Eligible Expenses 22,000 38,720 38,720
Inspections
42431 Inspection PROFESSIONAL & TECH. SERVICES 93,000 94,000 94,000
42475 Inspection SPECIAL PROJECTS 0.00 0.00 0.00
Total Inspections 93,000 94,000 94,000
Animal control
42610 Animal Ctl SALARIES & WAGES 81,068 86,000 86,000
42613 Animal Ctl EMPLOYEE BENEFITS 55,434 58,000 58,000
42614 Animal Ctl OTHER BENEFIT - U/ALLOWANCES 1,920 1,920 1,920
42615 Animal Ctl OVERTIME 6,500 5,500 5,500
INTENDED FOR MANAGEMENT USE ONLY
Page 5
Page 16 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
10 10 General Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
42621 Animal Ctl SUBSCRIPTIONS & MEMBERSHIPS 200 200 200
42623 Animal Ctl TRAVEL 800 800 800
42624 Animal Ctl OFFICE EXPENSE & SUPPLIES 200 200 200
42625 Animal Ctl EQUIPMENT-SUPPL. & MAINTENANCE 3,500 3,500 3,500
42628 Animal Ctl TELEPHONE 2,275 2,275 2,275
42630 Animal Ctl MONTHLY FUEL - GASCARD 7,000 7,000 7,000
42631 Animal Ctl PROFESSIONAL & TECH. SERVICES 1,200 1,200 1,200
42633 Animal Ctl EDUCATION 600 600 600
42635 Animal Ctl OTHER 300 300 300
42646 Animal Ctl SPECIAL DEPARTMENTAL SUPPLIES 1,500 1,500 1,500
42669 Animal Ctl Lease payments 0.00 0.00 0.00
42674 Animal Ctl MACHINERY & EQUIPMENT 0.00 0.00 0.00
Total Animal control 162,497 168,995 168,995
Animal Shelter
42710 Animal Shltr SALARIES & WAGES 40,580 41,300 41,300
42713 Animal Shltr EMPLOYEE BENEFITS 19,584 19,000 19,000
42714 Animal Shltr OTHER BENEFITS- U/ALLOWANCES 960 960 960
42715 Animal Shltr OVERTIME 1,500 1,200 1,200
42722 Animal Shltr PUBLIC NOTICES 1,000 1,000 1,000
42724 Animal Shltr OFFICE EXPENSE & SUPPLIES 200 200 200
42725 Animal Shltr EQUIP/SUPPLIES & MAINTENANCE 800 800 800
42726 Animal Shltr BLDG/GRDS-SUPPLIES & MAINT. 7,100 7,100 7,100
42727 Animal Shltr UTILITIES 9,350 9,350 9,350
42728 Animal Shltr TELEPHONE 900 900 900
42730 Animal Shltr MONTHLY FUEL - GASCARD 300 300 300
42731 Animal Shltr PROFESSIONAL/TECHNICAL SERVICE 500 500 500
42733 Animal Shltr EDUCATION 400 400 400
42735 Animal Shltr OTHER 150 150 150
42746 Animal Shltr SPECIAL DEPARTMENTAL SUPPLIES 2,900 2,900 2,900
42769 Animal Shltr Lease payments 0.00 0.00 0.00
42774 Animal Shltr MACHINERY & EQUIPMENT 0.00 0.00 0.00
Total Animal Shelter 86,224 86,060 86,060
Total Public safety 2,639,459 2,381,745 2,386,745
Highways and public improvements
Highways
44010 Highways SALARIES & WAGES 551,763 547,000 547,000
44013 Highways EMPLOYEE BENEFITS 345,790 352,000 352,000
44015 Highways OVERTIME 6,200 6,200 6,200
44021 Highways SUBSCRIPTIONS & MEMBERSHIPS 800 800 800
44023 Highways TRAVEL 2,900 2,900 2,900
44024 Highways OFFICE EXPENSE & SUPPLIES 3,800 4,800 4,800
44025 Highways EQUIPMENT-SUPPL. & MAINTENANCE 21,000 21,000 21,000
44026 Highways BLDG/GRDS-SUPPL. & MAINTENANCE 37,100 37,000 37,000
44027 Highways UTILITIES 15,000 15,000 15,000
44028 Highways TELEPHONE 3,200 3,200 3,200
44029 Highways RENT OF PROPERTY OR EQUIPMENT 2,600 2,600 2,600
44030 Highways MONTHLY FUEL - GASCARD 34,000 34,000 34,000
44031 Highways PROFESSIONAL & TECH. SERVICES 15,000 14,750 14,750
44033 Highways EDUCATION 1,900 1,900 1,900
44035 Highways OTHER 7,000 6,000 6,000
44042 Highways STREET LIGHTS 93,060 91,000 91,000
44046 Highways SPECIAL DEPARTMENTAL SUPPLIES 24,300 24,300 24,300
44069 Highways Lease payments 0.00 0.00 0.00
44074 Highways MACHINERY & EQUIPMENT 89,000 17,000 17,000
44077 SPECIAL PROJECTS 0.00 0.00 0.00
440810 LEASE PRINCIPAL 0.00 0.00 0.00
440820 LEASE INTEREST 0.00 0.00 0.00
Total Highways 1,254,413 1,181,450 1,181,450
INTENDED FOR MANAGEMENT USE ONLY
Page 6
Page 17 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
10 10 General Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
Sanitation
44231 Sanitation PROFESSIONAL & TECH. SERVICES 900,000 870,000 870,000
Total Sanitation 900,000 870,000 870,000
Safety
44121 Safety SUBSCRIPTIONS & MEMBERSHIPS 1,220 1,220 1,220
44123 Safety TRAVEL 500 500 500
44125 Safety EQUIP/SUPPLIES & MAINTENANCE 1,385 1,385 1,385
44128 Safety TELEPHONE 500 500 500
44131 Safety PROFESSIONAL & TECH. SERVICES 1,000 1,000 1,000
44133 Safety EDUCATION 1,000 1,000 1,000
44135 Safety OTHER 500 3,450 3,450
44146 Safety SPECIAL DEPARTMENTAL SUPPLIES 15,550 15,000 15,000
44174 Safety MACHINERY & EQUIPMENT 0.00 0.00 0.00
44175 Safety SAFETY EQUIPMENT 0.00 0.00 0.00
Total Safety 21,655 24,055 24,055
Total Highways and public improvements 2,176,068 2,075,505 2,075,505
Parks, recreation, and public property
Parks
45110 Parks SALARIES & WAGES 202,590 195,000 195,000
45113 Parks EMPLOYEE BENEFITS 168,028 165,000 165,000
45115 Parks OVERTIME 300 300 300
45121 Parks SUBSCRIPTIONS & MEMBERSHIPS 500 500 500
45123 Parks TRAVEL 800 800 800
45124 Parks OFFICE EXPENSE & SUPPLIES 0.00 0.00 0.00
45125 Parks EQUIPMENT-SUPPL. & MAINTENANCE 10,000 12,000 12,000
45126 Parks BLDG/GRDS-SUPPL. & MAINTENANCE 13,000 12,500 12,500
45127 Parks UTILITIES 47,500 47,820 47,820
45128 Parks TELEPHONE 500 500 500
45129 Parks RENTALS 500 500 500
45130 Parks MONTHLY FUEL - GASCARD 17,500 17,500 17,500
45131 Parks PROFESSIONAL & TECH. SERVICES 1,500 1,500 1,500
45133 Parks EDUCATION 1,000 1,000 1,000
45135 Parks OTHER 600 600 600
45146 Parks SPECIAL DEPARTMENTAL SUPPLIES 12,000 12,000 12,000
45169 Parks Lease payments 0.00 0.00 0.00
45173 Parks PARK IMPROVEMENTS 0.00 0.00 0.00
45174 Parks MACHINERY & EQUIPMENT 0.00 0.00 0.00
Total Parks 476,318 467,520 467,520
Swimming Pool
45208 MRAC MAINTENANCE SALARIES 0.00 18,000 18,000
45209 MRAC LIFEGUARD SALARIES 0.00 184,000 184,000
45210 MRAC SALARIES & WAGES 360,000 136,000 136,000
45211 MRAC AQUATIC PROGRAM SALARIES 0.00 7,000 7,000
45212 MRAC FITNESS PROGRAM SALARIES 0.00 9,900 9,900
45213 MRAC EMPLOYEE BENEFITS 72,345 82,000 82,000
45215 MRAC OVERTIME 250 250 250
45221 MRAC SUBSCRIPTIONS & MEMBERSHIPS 100 100 100
45222 MRAC LEGAL NOTICES/ADVERTISING 7,500 7,500 7,500
45223 MRAC TRAVEL 2,500 1,000 1,000
45224 MRAC OFFICE EXPENSE & SUPPLIES 4,000 4,000 4,000
45225 MRAC EQUIPMENT-SUPPL. & MAINTENANCE 4,500 5,500 5,500
45226 MRAC BLDG/GRDS-SUPPL. & MAINTENANCE 28,000 28,000 28,000
45227 MRAC UTILITIES 90,000 86,000 86,000
45228 MRAC TELEPHONE 3,500 3,500 3,500
45229 MRAC RENT OF PROPERTY OR EQUIPMENT 1,000 1,000 1,000
45231 MRAC PROFESSIONAL & TECH. SERVICES 8,000 8,000 8,000
45233 MRAC EDUCATION 2,100 2,100 2,100
45234 MRAC INSTRUCTIONAL MATERIALS/SUPP. 600 600 600
INTENDED FOR MANAGEMENT USE ONLY
Page 7
Page 18 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
10 10 General Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
45235 MRAC OTHER 3,500 3,500 3,500
45246 MRAC SPECIAL DEPARTMENTAL SUPPLIES 27,600 27,000 27,000
45261 MRAC SUNDRY EXPENSES -MISCELLANEOUS 6,500 6,500 6,500
45270 SWIM TEAM 0.00 0.00 0.00
45271 FITNESS PROGRAMS 0.00 0.00 0.00
45272 AQUATIC PROGRAMS 0.00 0.00 0.00
45273 MRAC SWIM PROGRAMS 4,500 4,500 4,500
Total Swimming Pool 626,495 625,950 625,950
Total Parks, recreation, and public property 1,102,813 1,093,470 1,093,470
Community and economic development
Film Commission
42810 Film Comm SALARIES & WAGES 49,000 49,000 49,000
42813 Film Comm EMPLOYEE BENEFITS 30,240 33,000 33,000
42815 Film Comm OVERTIME 200 200 200
42821 Film Comm SUBSCRIPTIONS & MEMBERSHIPS 1,385 2,025 2,025
42822 Film Comm PUBLIC NOTICES 1,900 1,900 1,900
42823 Film Comm TRAVEL 6,650 6,300 6,300
42824 Film Comm OFFICE EXPENSE & SUPPLIES 685 685 685
42825 Film Comm EQUIP./SUPPLIES & MAINTENANCE 400 400 400
42828 Film Comm TELEPHONE 1,250 1,250 1,250
42830 Film Comm MONTHLY FUEL - GASCARD 700 700 700
42831 Film Comm PROFESSIONAL & TECH. SERVICES 550 550 550
42833 Film Comm EDUCATION 1,060 1,060 1,060
42835 Film Comm OTHER 150 150 150
42846 Film Comm SPECIAL DEPARTMENTAL SUPPLIES 2,700 2,700 2,700
42874 Film Comm MACHINERY & EQUIPMENT 0.00 0.00 0.00
42875 Film Comm SPECIAL PROJECTS 1,750 1,750 1,750
42876 Film Comm GRANT EXPENSES 13,225 13,225 13,225
Total Film Commission 111,845 114,895 114,895
Community Development
46024 Econ Dev RECYCLING SERVICES 0.00 0.00 0.00
46026 Econ Dev ARTS PROMOTION 7,000 7,000 7,000
46027 Econ Dev AFFORDABLE HOUSING 0.00 0.00 0.00
46075 Econ Dev SHELTER SERVICES 5,000 5,000 5,000
46076 MOAB INFORMATION CENTER 0.00 0.00 0.00
46082 Econ Dev SOUTHEASTERN ASSO. OF GOV. 2,500 2,500 2,500
46084 Econ Dev GRAND COUNTY/4TH JULY FIREWORK 5,000 5,000 5,000
Total Community Development 19,500 19,500 19,500
Total Community and economic development 131,345 134,395 134,395
Debt service
47111 CAPITAL LEASE PRINCIPAL 143,861 143,861 143,861
47112 CAPITAL LEASE INTEREST 5,987 5,987 5,987
47121 CAPITAL LEASE OFFSET CHARGES TO DEPTS 0.00 0.00 0.00
Total Debt service 149,848 149,848 149,848
Transfers and contributions out
48061 TRANS. TO CAPITAL PROJ. FUND 0.00 0.00 0.00
48071 TRANSFER TO MILLCREEK FUND 26,500 12,350 12,350
48086 CONTRIBUTION - RECREATION FUND 151,879 128,352 128,352
48090 TRANSFER TO STORM WATER UTIL 0.00 0.00 0.00
48097 TRANSFER TO CAPITAL PROJECTS 0.00 440,450 440,450
48098 CONTRIBUTION TO COMM DEV FUND 39,000 36,000 36,000
Total Transfers and contributions out 217,379 617,152 617,152
Total Expenditures: 8,372,740 8,414,875 8,414,875
Total Change In Net Position
(364,115) 0.00 0.00
INTENDED FOR MANAGEMENT USE ONLY
Page 8
Page 19 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
21 21 Class C Road Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
Change In Net Position
Revenue:
Intergovernmental revenue
33560 Class C CLASS C ROAD FUND 0.00 183,000 183,000
Total Intergovernmental revenue 0.00 183,000 183,000
Interest
36100 Class C INTEREST INCOME 0.00 2,000 2,000
36160 PROCEEDS FROM LT DEBT 0.00 0.00 0.00
Total Interest 0.00 2,000 2,000
Miscellaneous revenue
36200 PROPERTY OWNER CONTRIBUTIONS 0.00 0.00 0.00
Total Miscellaneous revenue 0.00 0.00 0.00
Contributions and transfers
3650 Proceeds on sale or trade of fixed assets 0.00 0.00 0.00
39561 Class C TRANS. FROM EQUITY-B.O.Y. RESV 0.00 30,000 30,000
Total Contributions and transfers 0.00 30,000 30,000
Total Revenue:
0.00 215,000 215,000
Expenditures:
Highways and public improvements
Highways
40041 Class C SPECIAL DEPARTMENTAL SUPPLIES 22,000 22,000 22,000
40058 Class C ROADBASE - PATCHING 9,000 9,000 9,000
40070 Class C COLD MIX 14,000 14,000 14,000
40071 Class C CHIP SEAL 140,000 140,000 140,000
40072 Class C CRACK SEALING 30,000 30,000 30,000
40073 Class C SPECIAL PROJECTS 905,000 0.00 0.00
40074 Class C MACHINERY & EQUIPMENT 0.00 0.00 0.00
400810 LEASE PRINCIPAL 0.00 0.00 0.00
400820 LEASE INTEREST 0.00 0.00 0.00
40169.1 Class C Equipment capital lease 0.00 0.00 0.00
40169.2 Class C Capital lease interest 0.00 0.00 0.00
Total Highways 1,120,000 215,000 215,000
Total Highways and public improvements 1,120,000 215,000 215,000
Total Expenditures: 1,120,000 215,000 215,000
Total Change In Net Position 1,120,000 0.00 0.00
INTENDED FOR MANAGEMENT USE ONLY
Page 9
Page 20 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
23 23 Recreation Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
Change In Net Position
Revenue:
Intergovernmental revenue
33561 GRAND COUNTY - RSSD 65,091 57,966 57,966
33563 SCHOOL DISTRICT 20,000 20,702 20,702
Total Intergovernmental revenue 85,091 78,668 78,668
Charges for services
34537 TOURNAMENT SOFTBALL - MEN'S 0.00 0.00 0.00
34538 TOURNAMENT SOFTBALL - YOUTH 900 0.00 0.00
34539 ADULT SOCCER 2,225 2,225 2,225
34540 VOLLEYBALL - ADULT COED 400 400 400
34545 VOLLEYBALL - WOMEN'S 720 720 720
34546 VOLLEYBALL - YOUTH SPRING 0.00 0.00 0.00
34563 ADULT COED SOFTBALL 2,100 2,100 2,100
34564 MENS SOFTBALL 0.00 0.00 0.00
34566 YOUTH/BASEBALL/SOFTBALL 15,465 15,465 15,465
34567 SKI PROGRAM 2,200 2,200 2,200
34568 YOUTH FOOTBALL 3,658 3,658 3,658
34569 SPRING YOUTH SOCCER 11,810 11,810 11,810
34570 FALL YOUTH SOCCER 4,250 4,250 4,250
34571 SOCCER CAMPS 125 125 125
34572 TURKEY TROT 1,975 1,975 1,975
34573 SMART START 0.00 0.00 0.00
34574 INDOOR SOCCER - YOUTH 778 778 778
34575 ADULT BASKETBALL 400 400 400
34576 JR JAZZ BASKETBALL 3,460 3,860 3,860
34577 FLAG FOOTBALL 1,100 1,100 1,100
34578 MIDDLE SCHOOL FOOTBALL 1,056 1,056 1,056
34579 FLAG FOOTBALL - ADULT 480 480 480
34580 YOUTH VOLLEYBALL 1,922 1,922 1,922
34581 MIDDLE SCHOOL VOLLEYBALL 864 864 864
34583 YOUTH SPONSOR/BASEBALL 9,350 9,350 9,350
34585 PICKLEBALL 0.00 0.00 0.00
34599 MIDDLE SCHOOL TRVL BASEBALL 0.00 0.00 0.00
34600 ULTIMATE FRISBEE 0.00 0.00 0.00
Total Charges for services 65,238 64,738 64,738
Moab arts & recreation
66150 MEMBERSHIP FEES 750 750 750
66160 PROGRAM FEES 6,000 6,000 6,000
66180 MATERIALS - TAXABLE 0.00 0.00 0.00
66210 GRANTS AND DONATIONS 10,500 10,500 10,500
66250 WORKSHOP FEES 0.00 0.00 0.00
66271 RENTAL FEES 30,000 30,000 30,000
66372 SPECIAL EVENTS FEES 26,750 26,750 26,750
Total Moab arts & recreation 74,000 74,000 74,000
Interest
36100 INTEREST INCOME 300 300 300
Total Interest 300 300 300
Contributions and transfers
33562 CITY OF MOAB 151,879 128,352 128,352
39535 RECREATION FUND BEG. BALANCE 0.00 26,000 26,000
39536 BEG FUND BAL MARC SETASIDE 0.00 5,200 5,200
39537 LOAN FROM GENERAL FUND 0.00 0.00 0.00
39540 TRANSFER FROM AFTER SCHOOL 0.00 0.00 0.00
Total Contributions and transfers 151,879 159,552 159,552
Teen Center
36210 TEEN CENTER DONATIONS/GRANTS 41,400 41,400 41,400
INTENDED FOR MANAGEMENT USE ONLY
Page 10
Page 21 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
23 23 Recreation Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
36220 TEEN CENTER PROGRAM FEES 1,000 1,000 1,000
36230 TEEN CENTER WORKSHOP FEES 0.00 0.00 0.00
36231 PREP PROGRAM GRANT 55,705 55,705 55,705
36560 OTHER INCOME 2,200 2,200 2,200
36570 GRANTS AND DONATIONS 1,500 13,500 13,500
36571 CTC GRANT 9,500 9,500 9,500
36757 SAFE PASSAGE GRANT 30,000 30,000 30,000
Total Teen Center 141,305 153,305 153,305
Total Revenue:
517,813 530,563 530,563
Expenditures:
Parks, recreation, and public property
Recreation
64010 Recreation SALARIES - DIRECTOR/ASST. 87,941 89,000 89,000
64013 Recreation EMPLOYEE BENEFITS 59,655 60,000 60,000
64015 Recreation OVERTIME 200 200 200
64021 Recreation SUBSCRIPTIONS & MEMBERSHIPS 445 445 445
64022 Recreation ADVERTISING 4,900 4,900 4,900
64024 Recreation OFFICE EXPENSE & SUPPLIES 2,600 3,400 3,400
64025 Recreation - EQUIP SUPPLIES & MAINT 250 250 250
64028 Recreation TELEPHONE 3,800 3,800 3,800
64030 Recreation MONTHLY FUEL - GASCARD 140 140 140
64031 Recreation PROFESSIONAL & TECHNICAL 1,100 1,100 1,100
64033 Recreation EDUCATION 1,350 1,350 1,350
64035 Recreation OTHER 1,000 1,000 1,000
64036 Recreation DIRECTOR - TRAVEL 350 350 350
64037 Recreation DIRECTOR/EDUCATION 500 500 500
64046 Recreation SPECIAL DEPARTMENTAL SUPPLIES 1,050 750 750
64065 Recreation FINGER -PRINTING 700 700 700
64092 Recreation TURKEY TROT/EASTER EGG HUNT 1,600 1,600 1,600
Total Recreation 167,581 169,485 169,485
Ski Program
64102 SMART START 2,200 2,200 2,200
Total Ski Program 2,200 2,200 2,200
Soccer
64201 Soccer YOUTH SOCCER 9,675 9,675 9,675
64202 Soccer FALL SOCCER 1,470 1,470 1,470
64205 Soccer ADULT SOCCER 800 800 800
64209 Soccer INDOOR - YOUTH SOCCER 490 490 490
64210 Soccer WAGES SOCCER 3,704 3,704 3,704
64213 Soccer SOCCER REFEREE - WAGES 0.00 0.00 0.00
64215 Soccer INDOOR - YOUTH DIRECTOR SOCCER 0.00 0.00 0.00
Total Soccer 16,139 16,139 16,139
Adult Softball
64427 COED SOFTBALL 730 730 730
64435 MEN'S SOFTBALL 0.00 0.00 0.00
64436 MEN'S SOFTBALL TOURN/DIRECTOR 0.00 0.00 0.00
64437 MEN'S SOFTBALL TOURNAMENT 0.00 0.00 0.00
64438 MEN'S SOFTBALL TOURN.-UMPIRES 0.00 0.00 0.00
Total Adult Softball 730 730 730
Adult Volleyball
64601 CO-ED VOLLEYBALL 375 375 375
64602 VOLLEYBALL 400 400 400
64613 CO-ED VOLLEYBALL - DIRECTOR 0.00 0.00 0.00
64614 WOMEN'S VOLLEYBALL - DIRECTOR 0.00 0.00 0.00
Total Adult Volleyball 775 775 775
Basketball
INTENDED FOR MANAGEMENT USE ONLY
Page 11
Page 22 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
23 23 Recreation Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
64803 ADULT BASKETBALL 250 250 250
64804 JR JAZZ BASKETBALL 3,218 3,218 3,218
64805 JR. JAZZ REFEREE SERVICES 1,728 1,728 1,728
64807 MS BASKETBALL REFEREES 0.00 0.00 0.00
64813 Basketball EMPLOYEE BENEFITS 200 200 200
Total Basketball 5,396 5,396 5,396
Youth Volleyball
64901 YOUTH VOLLEYBALL 1,525 1,525 1,525
64902 MIDDLE SCHOOL VOLLEYBALL 1,701 1,701 1,701
64903 MIDDLE SCHOOL VOLLEYBALL 0.00 0.00 0.00
64904 YOUTH SPRING VOLLEYBALL - WAGES 0.00 0.00 0.00
64905 YOUTH SPRING VOLLEYBALL 0.00 0.00 0.00
Total Youth Volleyball 3,226 3,226 3,226
Youth Baseball/Softball
65111 Youth BB/SB WAGES- MAINTENANCE WORKERS 3,600 3,600 3,600
65112 Youth BB/SB WAGES- UMPIRES & SCOREKEEPERS 5,197 4,590 4,590
65113 Youth BB/SB EMPLOYEE BENEFITS 900 900 900
65123 Youth BB/SB BASEBALL STATE TOURN. EXPENSES 1,900 1,900 1,900
65125 Youth BB/SB EQUIPMENT -SUPPLIES & MAINT. 150 150 150
65126 Youth BB/SB BASEBALL FIELD MAINTENANCE 700 700 700
65158 MIDDLE SCHOOL TRVL BASEBALL 0.00 0.00 0.00
65173 FIELD MAINTENANCE EQUIPMENT 0.00 0.00 0.00
65174 YOUTH BASEBALL/SOFTBALL 15,050 15,050 15,050
65177 UTAH GIRLS SOFTBALL ASSOC 360 360 360
65178 UTAH BOYS BASEBALL ASSOCIATION 270 270 270
65180 PICKLEBALL 75 75 75
Total Youth Baseball/Softball 28,202 27,595 27,595
Youth Football
65213 Youth Football BENEFITS 350 350 350
65275 YOUTH FOOTBALL 6,400 6,400 6,400
65280 FLAG FOOTBALL 870 870 870
65281 FLAG FOOTBALL - ADULT 75 75 75
65285 MIDDLE SCHOOL FOOTBALL 1,998 1,998 1,998
65286 YOUTH FOOTBALL REFEREES 768 768 768
65295 MS FOOTBALL REFEREES 288 288 288
Total Youth Football 10,749 10,749 10,749
BMX
65410 BMX WAGES 150 150 150
65424 BMX MATERIALS & SUPPLIES 75 75 75
Total BMX 225 225 225
Special Projects
66046 SPECIAL PROJECTS 4,700 36,700 36,700
Total Special Projects 4,700 36,700 36,700
Teen Center
70010 Teen Center SALARIES & WAGES 33,513 33,500 33,500
70013 Teen Center EMPLOYEE BENEFITS 2,008 2,010 2,010
70015 Teen Center OVERTIME 0.00 0.00 0.00
70021 Teen Center SUBSCRIPTIONS & MEMBERSHIPS 0.00 0.00 0.00
70022 Teen Center PUBLIC NOTICES 0.00 0.00 0.00
70023 Teen Center TRAVEL 250 250 250
70024 Teen Center OFFICE EXPENSE & SUPPLIES 0.00 0.00 0.00
70025 Teen Center EQUIP/SUPPLIES & MAINTENANCE 1,200 1,200 1,200
70028 Teen Center TELEPHONE 3,060 3,060 3,060
70031 Teen Center PROFESSIONAL/TECHNICAL SERVICE 2,900 2,900 2,900
70033 Teen Center EDUCATION 250 250 250
70035 Teen Center OTHER 1,095 1,100 1,100
70046 Teen Center SPECIAL DEPARTMENTAL SUPPLIES 4,898 4,900 4,900
INTENDED FOR MANAGEMENT USE ONLY
Page 12
Page 23 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
23 23 Recreation Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
70078 Teen Center SPECIAL PROJECTS 0.00 0.00 0.00
70079 Teen Center PROGRAMS 0.00 0.00 0.00
Total Teen Center 49,174 49,170 49,170
Moab Arts & Recreation Center
80010 MARC SALARIES & WAGES 58,275 58,275 58,275
80013 MARC EMPLOYEE BENEFITS 25,355 25,355 25,355
80014 MARC SALARIES & WAGES - INSTRUCTORS 3,400 3,400 3,400
80015 MARC SALARIES & WAGES OT 900 800 800
80021 MARC SUBSCRIPTIONS & MEMBERSHIPS 400 1,040 1,040
80022 MARC PUBLIC NOTICES 3,000 2,500 2,500
80023 MARC TRAVEL 500 500 500
80024 MARC OFFICE EXPENSE & SUPPLIES 4,500 4,000 4,000
80025 MARC EQUIP/SUPPLIES & MAINTENANCE 2,450 2,450 2,450
80027 MARC UTILITIES 5,800 5,800 5,800
80028 MARC TELEPHONE 2,280 2,280 2,280
80031 MARC PROFESSIONAL/TECHNICAL SERVICE 1,000 500 500
80033 MARC EDUCATION 500 400 400
80035 MARC OTHER 500 435 435
80046 MARC SPECIAL DEPARTMENTAL SUPPLIES 2,925 2,800 2,800
80077 MARC SPECIAL EVENTS 29,300 31,300 31,300
80078 MARC SPECIAL PROJECTS 5,200 5,200 5,200
Total Moab Arts & Recreation Center 146,285 147,035 147,035
Communities That Care (CTC)
75010 SALARIES & WAGES 3,464 3,464 3,464
75013 EMPLOYEE BENEFITS 274 274 274
75023 TRAVEL 3,449 3,449 3,449
75025 EQUIP/SUPPLIES & MAINTENANCE 0.00 0.00 0.00
75031 PROFESSIONAL & TECHNICAL SERVICES 0.00 0.00 0.00
75033 EDUCATION 1,700 1,700 1,700
75035 OTHER 0.00 0.00 0.00
75046 SPECIAL DEPARTMENTAL SUPPLIES 613 613 613
75078 SPECIAL PROJECTS 0.00 0.00 0.00
Total Communities That Care (CTC) 9,500 9,500 9,500
Prep
90010 PREP - SALARIES & WAGES 34,405 34,405 34,405
90013 PREP - EMPLOYEE BENEFITS 2,718 2,718 2,718
90022 PREP - PUBLIC NOTICES 0.00 0.00 0.00
90023 PREP - TRAVEL 5,735 5,735 5,735
90024 PREP - OFFICE EXPENSE & SUPPLIES 480 480 480
90028 PREP - TELEPHONE 600 0.00 0.00
90031 PREP - PROFESSIONAL/TECHNICAL SERVICE 2,000 600 600
90033 PREP - EDUCATION 5,700 2,000 2,000
90046 PREP - SPECIAL DEPARTMENTAL SUPPLIES 0.00 5,700 5,700
Total Prep 51,638 51,638 51,638
Total Parks, recreation, and public property 496,520 530,563 530,563
Total Expenditures: 496,520 530,563 530,563
Total Change In Net Position 21,293 0.00 0.00
INTENDED FOR MANAGEMENT USE ONLY
Page 13
Page 24 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
24 24 Community Development - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
Change In Net Position
Revenue:
Contributions and transfers
39209 COMMUNITY DEV. FUND/BEG. BAL. 366,000 366,000 366,000
39210 CONTRIBUTION FROM GENERAL FUND 39,000 36,000 36,000
39223 GRANTS 0.00 0.00 0.00
39224 CDGB'05 MOONSTONE GALLERY 0.00 0.00 0.00
39226 UTAH POWER GRANT 0.00 0.00 0.00
39250 CDBG WILLOWS 490,000 240,000 240,000
39351 CDBG CINEMA COURT PROJECT 0.00 0.00 0.00
39352 CDBG 05-06 BALLPARK FENCE 0.00 0.00 0.00
39353 CDBG 06-07 BALLPARK LIGHTS 0.00 0.00 0.00
39354 CDBG 07 BALLPARK BLEACHERS 0.00 0.00 0.00
39355 CDBG 08 WATER LINE 0.00 0.00 0.00
39356 CDBG 09 VIRGINIAN APARTMENTS 0.00 0.00 0.00
39357 LIONS PARK TE GRANT 0.00 0.00 0.00
39358 NORTH CORRIDOR PATH TE GRANT 0.00 0.00 0.00
39359 NPS RTCA GRANT LIONS PARK 0.00 0.00 0.00
Total Contributions and transfers 895,000 642,000 642,000
Total Revenue: 895,000 642,000 642,000
Expenditures:
Transfers and contributions out
40090 INCREASE IN FUND BALANCE 0.00 0.00 0.00
Total Transfers and contributions out 0.00 0.00 0.00
Community Development
Community development
40002 TEA-21 UDOT N. CORRIDOR PATHS 0.00 0.00 0.00
40003 CDBG 09 VIRGINIAN APARTMENTS 0.00 0.00 0.00
40004 ROTARY PARK 32,000 32,000 32,000
40005 LIONS PARK TE 2011 125,000 125,000 125,000
40006 NORTH CORRIDOR PATH 0.00 0.00 0.00
40007 LIONS PARK DESIGN 0.00 0.00 0.00
40008 LIONS PARK LAND & WATER CONSERV FUND GRANT 0.00 0.00 0.00
40009 LIONS PARK SCENIC BYWAYS GRANT 241,000 241,000 241,000
40018 CDBG WILLOWS 490,000 240,000 240,000
40019 CDBG 11 CINEMA COURT PROJECT 0.00 0.00 0.00
40020 CDBG 07 BALLPARK BLEACHERS 0.00 0.00 0.00
40021 CDBG 08 WATER LINE 0.00 0.00 0.00
40022 PUBLIC ART 0.00 0.00 0.00
40023 SIGNAGE 7,000 4,000 4,000
40049 CORNER PARK 300 S 400 E 0.00 0.00 0.00
40076 PAYMENT-IN-LIEU/100 W.-P. LOT 0.00 0.00 0.00
40078 SKATE PARK 0.00 0.00 0.00
40084 CDBG'05 MOONSTONE GALLERY 0.00 0.00 0.00
40086 CDBG 02 SUN COURT BBALL 0.00 0.00 0.00
40089 E. CENTER MEDIAN & PARKING 0.00 0.00 0.00
40095 Recreation Center/Playground Equipment 0.00 0.00 0.00
40096 CDBG 05-06 BALLPARK FENCE 0.00 0.00 0.00
40097 CDBG 06-07 BALLPARK LIGHTS 0.00 0.00 0.00
40098 BALLPARK LIGHTING & IMPRVMNTS 0.00 0.00 0.00
40099 200 EAST STREET IMPROVEMENT 0.00 0.00 0.00
Total Community development 895,000 642,000 642,000
Total Community Development 895,000 642,000 642,000
Total Expenditures: 895,000 642,000 642,000
Total Change In Net Position 0.00 0.00 0.00
INTENDED FOR MANAGEMENT USE ONLY
Page 14
Page 25 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
28 28 Millcreek Project Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
Change In Net Position
Revenue:
Intergovernmental revenue
33579 FUTURE GRANTS 3,000 3,000 3,000
33581 UTAH TRAILS/MILCREEK DR PATH - STATE FUNDS 0.00 0.00 0.00
33582 UTAH TRAILS/MILLCREEK DR PATH - LOCAL FUNDS 0.00 0.00 0.00
33583 UTAH TRAILS 500 W. UNDERPASS 0.00 0.00 0.00
33584 UTAH TRAILS PIPE DREAM TRAIL 0.00 0.00 0.00
33585 FIRE/FUEL/REDUCT/REVEG 0.00 0.00 0.00
Total Intergovernmental revenue 3,000 3,000 3,000
Contributions and transfers
33210 CONTRIBUTION FROM GENERAL FUND 26,500 12,350 12,350
39210 MILLCREEK PROJ. FUND/BEG. BAL. 0.00 0.00 5,000
Total Contributions and transfers 26,500 12,350 17,350
Total Revenue:
Expenditures:
Transfers and contributions out
40090 INCREASE IN FUND BALANCE
Total Transfers and contributions out
29,500 15,350 20,350
0.00
0.00
0.00 0.00
0.00 0.00
Millcreek Projects
Millcreek
40002 FIRE/FUEL/REDUCTION/REVEG 5,000 0.00 5,000
40003 MILLCREEK/MAIN STREET - WEIR 0.00 0.00 0.00
40004 UTAH TRAILS 500 W. UNDERPASS 0.00 0.00 0.00
40005 UTAH TRAILS PIPE DREAM 0.00 0.00 0.00
40010 SALARIES 7,000 2,000 2,000
40013 BENEFITS 1,000 100 100
40031 PROFESSIONAL/TECHNICAL 500 250 250
40035 OTHER 0.00 0.00 0.00
40041 ACQUISITIONS 0.00 0.00 0.00
40048 BMX TRACK 0.00 0.00 0.00
40050 BROWNING ROTARY MUSICAL PLAYGROUND GRANT 0.00 0.00 0.00
40051 BROWNING TRAILS GRANT 0.00 0.00 0.00
40074 SPECIAL PROJ.-FENCING & IMPROV 11,000 8,000 8,000
40076 TREE EDUCATION/ADVERTISING 5,000 5,000 5,000
40086 TREES/IRRIGATION 0.00 0.00 0.00
40088 UTAH TRAILS MILLCREEK DR PATH 0.00 0.00 0.00
Total Millcreek 29,500 15,350 20,350
Total Millcreek Projects 29,500 15,350 20,350
Total Expenditures: 29,500 15,350 20,350
Total Change In Net Position 0.00 0.00 0.00
INTENDED FOR MANAGEMENT USE ONLY
Page 15
Page 26 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
41 41 Capital Projects Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
Change In Net Position
Revenue:
Intergovernmental revenue
36124 GRANTS AND DONATIONS 0.00 0.00 0.00
36125 DOG PARK DONATIONS 0.00 0.00 0.00
Total Intergovernmental revenue 0.00 0.00 0.00
Interest
36100 INTEREST INCOME 0.00 15,000 15,000
Total Interest 0.00 15,000 15,000
Miscellaneous revenue
36160 CIB LOAN 0.00 0.00 0.00
36165 PROCEEDS FROM LONG TERM DEBT 0.00 0.00 0.00
36200 ANIMAL SHELTER DONATIONS 0.00 0.00 0.00
36201 TRANS ENHANCE GRANT 0.00 0.00 0.00
36210 CIB GRANT 0.00 0.00 0.00
36220 LEASE REVENUE CITY CENTER 0.00 44,200 44,200
36225 MORTGAGE PRNCPAL OLD CITY HALL 0.00 0.00 0.00
36226 MORTGAGE INTEREST OLD CITY HL 0.00 0.00 0.00
36227 UTAH STATE ENERGY PROGRAM GRANT 0.00 0.00 0.00
36228 UTAH POWER GRANT 0.00 0.00 0.00
36229 FEDERAL HIGHWAY GRANT 0.00 0.00 0.00
36230 LIBRARY CITY CENTER CONTR 0.00 0.00 0.00
36235 CIB LOAN AQUATIC CENTER 0.00 0.00 0.00
36236 CONTRIBUTION FROM REC DISTRICT 0.00 190,000 190,000
36237 DEVELOPER FEES 0.00 0.00 0.00
36238 CLAIM SETTLEMENT PROCEEDS 0.00 0.00 0.00
Total Miscellaneous revenue 0.00 234,200 234,200
Contributions and transfers
39222 TRANSFER FROM GENERAL FUND 0.00 440,450 440,450
39561 CAPITAL PROJECTS FUND BEG. BAL 0.00 275,000 275,000
39562 TRANSFER IN FROM MUNICIPAL BLDG SETASIDE 0.00 70,000 70,000
Total Contributions and transfers 0.00 785,450 785,450
Total Revenue:
Expenditures:
Public safety
Police
79150 POLICE EQUIPMENT
Total Police
Animal Shelter
79140 ANIMAL SHELTER PROJECT
79141 ANIMAL SHELTER EQUIPMENT
79142 ANIMAL SHELTER FF&E
Total Animal Shelter
0.00 1,034,650 1,034,650
0.00 98,150 98,150
0.00
98,150 98,150
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Total Public safety 0.00 98,150 98,150
Highways and public improvements
Highways
44072 STREETS/SPECIAL PROJ./CONCRETE 0.00 55,000 55,000
44073 NORTH CORRIDOR FRONTAGE ROAD 0.00 25,000 25,000
44074 POWERHOUSE LANE 0.00 106,000 106,000
44075 SEALCOAT 0.00 35,000 35,000
44076 MAIN STREET IMPROVEMENTS 0.00 0.00 0.00
44077 500 WEST/KANE CREEK IMPROVE 0.00 177,500 177,500
44078 TFER TO ROAD IMPROVE SETASIDE 0.00 0.00 0.00
44079 100 NORTH STREET IMPROVEMENTS 0.00 0.00 0.00
44080 TRANSPORTATION MASTER PLAN 0.00 0.00 0.00
44081 100 WEST DESIGN 0.00 0.00 0.00
INTENDED FOR MANAGEMENT USE ONLY
Page 16
Page 27 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
41 41 Capital Projects Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
44082 WILLIAMS WAY ROAD RECONSTRUCTION 0.00 0.00 0.00
44083 EQUIPMENT 0.00 42,000 42,000
44084 BARTLETT STREET IMPROVEMENTS 0.00 0.00 0.00
44085 100 NO FROM MAIN TO 100 W IMPROVE 0.00 0.00 0.00
44086 400 EAST ROAD IMPROVEMENTS 0.00 75,000 75,000
Total Highways 0.00 515,500 515,500
Storm Drainage
42577 STRMWTR DETENTION BASIN PROJ 0.00 0.00 0.00
Total Storm Drainage 0.00 0.00 0.00
Total Highways and public improvements 0.00 515,500 515,500
Parks, recreation, and public property
Parks
78043 SWANNY PARK RESTROOMS 0.00 0.00 0.00
78045 PLAYGROUND EQUIPMENT/IMPROVEMENTS 0.00 80,000 80,000
Total Parks 0.00 80,000 80,000
Recreation
45070 ADA IMPROVEMENTS 0.00 0.00 0.00
Total Recreation 0.00 0.00 0.00
Swimming Pool
47070 AQUATIC CENTER PROJECT 0.00 8,000 8,000
47071 AQUATIC CENTER SET ASIDE 0.00 0.00 0.00
47098 CONTRIBUTION TO CIB ESCROW 0.00 0.00 0.00
Total Swimming Pool 0.00 8,000 8,000
Special Projects
79044 PERFORMANCE GURANTEE DEFAULT IMPROVEMENTS 0.00 5,000 5,000
Total Special Projects 0.00 5,000 5,000
Moab Arts & Recreation Center
46070 ROOF PROJECT 0.00 0.00 0.00
46071 SOLAR PROJECT 0.00 0.00 0.00
46072 MARC BUILDING IMPROVEMENTS 0.00 0.00 0.00
Total Moab Arts & Recreation Center 0.00 0.00 0.00
Total Parks, recreation, and public property
Community and economic development
Community Development
79045 USU SETASIDE
79046 Contribution to CHCSSD
Total Community Development
Senior Assisted Living
79042 MAPS - ASSISTED LIVING PROJECT
79043 IMPACT FEE OFFSET
Total Senior Assisted Living
Total Community and economic development
Transfers and contributions out
40090 INCREASE IN FUND BALANCE
81001 TRANSFER TO GENERAL FUND
Total Transfers and contributions out
0.00 93,000 93,000
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 0.00
0.00
0.00
0.00
0.00
0.00
0.00
Municipal Building Authority
Municipal Building
77031 MUNI BLDG PROJECT 0.00 6,000 6,000
77042 PUBLIC BLDG BOND RESERVE 0.00 0.00 0.00
77045 MUNICIPAL BLDG FF&E 0.00 0.00 0.00
77046.1 MUNICIPAL BLDG BOND PMT 73,000 73,000 73,000
77046.2 MUNI BLDG BOND INTEREST 38,125 39,000 39,000
INTENDED FOR MANAGEMENT USE ONLY
Page 17
Page 28 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
41 41 Capital Projects Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
77047.1 2009 AQUATIC BOND PMT 191,000 191,000 191,000
77050 TENANT IMPROVEMENTS 0.00 0.00 0.00
77051 CENTER STREET GYM MECHANICAL 0.00 19,000 19,000
77055 CITY HALL SOLAR PHOTO VOLTAIC 0.00 0.00 0.00
77056 DOG PARK 0.00 0.00 0.00
Total Municipal Building 302,125 328,000 328,000
Total Municipal Building Authority 302,125 328,000 328,000
Total Expenditures: 302,125 1,034,650 1,034,650
Total Change In Net Position 302,125 0.00 0.00
INTENDED FOR MANAGEMENT USE ONLY
Page 18
Page 29 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
51 51 Water & Sewer Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
Income or Expense
Income From Operations:
Water Operating Income
36300 WATER PENALTIES 3,000 3,000 3,000
36500 SALE OF MATERIALS & SUPPLIES 5,000 5,000 5,000
36900 Water SUNDRY REVENUES 526,000 526,000 526,000
37100 WATER SALES 8,000 8,000 8,000
37120 TAX ON SHOP WATER SALES 0.00 0.00 0.00
37260 WATER CONNECTION 0.00 0.00 0.00
37325 Water SPECIAL SERVICES BY CITY DEPATMENTS 0.00 0.00 0.00
38600 ALLOWANCE ON DOUBTFUL ACCOUNTS 0.00 0.00 0.00
Total Water Operating Income 542,000 542,000 542,000
Sewer Operating Income
56900 Sewer SUNDRY REVENUE 50,000 50,000 50,000
57300 SEWER SERVICES CHARGES 540,000 540,000 540,000
57325 Sewer SPECIAL SERVICES BY CITY DEPTS 1,500 1,500 1,500
57350 Sewer SPANISH VALLEY SEWER 154,000 154,000 154,000
57440 SEWER CONNECTION 4,500 4,500 4,500
Total Sewer Operating Income 750,000 750,000 750,000
Water Operating expense
50009 Water GENERAL FUND O/H 0.00 175,000 175,000
50010 Water SALARIES & WAGES 219,681 219,000 219,000
50013 Water EMPLOYEE BENEFITS 137,584 143,000 143,000
50015 Water OVERTIME 7,000 7,000 7,000
50021 Water SUBSCRIPTIONS & MEMBERSHIPS 4,400 4,400 4,400
50023 Water TRAVEL 4,000 4,000 4,000
50024 Water OFFICE EXPENSE & SUPPLIES 0.00 0.00 0.00
50025 Water EQUIPMENT-SUPPL. & MAINTENANCE 12,500 12,500 12,500
50026 Water BUILDING SUPPL. & MAINTENANCE 3,500 3,500 3,500
50027 Water UTILITIES 34,000 34,000 34,000
50028 Water TELEPHONE 2,500 2,500 2,500
50029.1 Water RENT OF PROPERTY & EQUIPMENT 4,500 4,500 4,500
50029.2 Water capital lease expense 0.00 0.00 0.00
50030 Water MONTHLY FUEL - GASCARD 14,000 14,000 14,000
50031 Water PROFESSIONAL & TECH. SERVICES 16,500 25,000 25,000
50033 Water WATER/EDUCATION 2,800 2,800 2,800
50035 Water OTHER 1,250 1,250 1,250
50046 Water SPECIAL DEPARTMENTAL SUPPLIES 56,100 56,100 56,100
50051 Water INSURANCE 0.00 1,600 1,600
50069 Water DEPRECIATION 0.00 196,000 196,000
Total Water Operating expense 520,315 906,150 906,150
Sewer Operating expense
60009 Sewer GENERAL FUND O/H 0.00 190,000 190,000
60010 Sewer SALARIES & WAGES 94,317 95,500 95,500
60013 Sewer EMPLOYEE BENEFITS 60,513 61,000 61,000
60015 Sewer OVERTIME 2,000 2,000 2,000
60021 Sewer SUBSCRIPTIONS & MEMBERSHIPS 1,600 1,600 1,600
60023 Sewer TRAVEL 1,500 1,000 1,000
60024 Sewer OFFICE EXPENSE & SUPPLIES 1,000 1,000 1,000
60025 Sewer EQUIPMENT SUPPL. & MAINTENANCE 26,300 26,300 26,300
60026 Sewer BUILDING SUPPL. & MAINTENANCE 9,000 9,000 9,000
60027 Sewer UTILITIES 45,000 45,000 45,000
60028 Sewer TELEPHONE 2,200 2,200 2,200
60029 Sewer RENT OF PROPERTY & EQUIPMENT 1,500 1,500 1,500
60030 Sewer MONTHLY FUEL - GAS CARD 3,500 3,500 3,500
60031 Sewer PROFESSIONAL & TECH. SERVICES 33,200 33,200 33,200
60033 Sewer EDUCATION 0.00 500 500
60035 Sewer OTHER 3,000 3,000 3,000
INTENDED FOR MANAGEMENT USE ONLY
Page 19
Page 30 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
51 51 Water & Sewer Fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
60046 Sewer SPECIAL DEPARTMENTAL SUPPLIES 28,300 28,300 28,300
60069 Sewer DEPRECIATION 0.00 181,000 181,000
Total Sewer Operating expense 312,930 685,600 685,600
Total Income From Operations: 458,755 (299,750) (299,750)
Non -Operating Items:
Water Non -operating income
36100 INTEREST INCOME 0.00 4,000 4,000
36110 WATER IMPACT FEE INTEREST INCOME 0.00 4,000 4,000
36111 WATER IMPACT FEES 0.00 10,000 10,000
36112 WATER IMPACT FEE BEG F.B. 0.00 0.00 0.00
39535 W/S - BEG. FUND BALANCE 0.00 554,750 554,750
5630 Gain (loss) on asset retirement 0.00 0.00 0.00
5651 Water CONTRIBUTIONS OF ASSETS 0.00 0.00 0.00
Total Water Non -operating income 0.00 572,750 572,750
Sewer Non -operating income
56100 Sewer INTEREST INCOME 0.00 4,000 4,000
56110 SEWER IMPACT FEE INTEREST 0.00 2,000 2,000
56111 SEWER IMPACT FEES 0.00 50,000 50,000
56112 SEWER IMPACT FEE BEG F.B. 0.00 315,000 315,000
56113 SEWER IMPACT FEE FINANCE INTEREST 0.00 13,000 13,000
56860 Sewer Contribution from capital projects 0.00 0.00 0.00
Total Sewer Non -operating income 0.00 384,000 384,000
Water Non -operating expense
50082 Water INTEREST ON BONDS/DEBT SERVICE 0.00 0.00 0.00
50084 Water TRANSFER TO CAPITAL FACILITIES 0.00 0.00 0.00
Total Water Non -operating expense 0.00 0.00 0.00
Sewer Non -operating expense
60082 Sewer INTEREST ON SEWER BONDS 0.00 0.00 0.00
60085 CONTRIBUTION TO EXTENDED CARE FACIL 0.00 0.00 0.00
Total Sewer Non -operating expense 0.00 0.00 0.00
Total Non -Operating Items: 0.00 956,750 956,750
Total Income or Expense 458,755 657,000 657,000
INTENDED FOR MANAGEMENT USE ONLY
Page 20
Page 31 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
53 53 Storm Water Utility fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
2014 2014 2014
Department Admin Council
Request Recommend Tentative
Income or Expense
Income From Operations:
Water Operating Income
36450 STORM WATER DRAINAGE FEE 142,000 142,000 142,000
Total Water Operating Income 142,000 142,000 142,000
Water Operating expense
40009 Storm wtr GENERAL FUND O/H 0.00 45,000 45,000
40010 Storm wtr SALARIES & WAGES 0.00 0.00 0.00
40013 Storm wtr EMPLOYEE BENEFITS 0.00 0.00 0.00
40031 Storm wtr PROFESSIONAL & TECH. SERVICES 0.00 0.00 0.00
40046 Storm wtr SPECIAL DEPARTMENTAL SUPPLIES 0.00 0.00 0.00
40069 Storm wtr DEPRECIATION 0.00 0.00 0.00
40075 Storm wtr SPECIAL PROJECTS 0.00 20,000 20,000
Total Water Operating expense 0.00 65,000 65,000
Total Income From Operations: 142,000 77,000 77,000
Non -Operating Items:
Water Non -operating income
36110 INTEREST INCOME 0.00 4,000 4,000
36112 TFER FROM BEG F.B. 0.00 219,000 219,000
36210 TRANSFER FROM GENERAL FUND 0.00 0.00 0.00
Total Water Non -operating income 0.00 223,000 223,000
Water Non -operating expense
40090 Storm wtr TRANSFER TO SURPLUS FUND BAL. 0.00 0.00 0.00
Total Water Non -operating expense 0.00 0.00 0.00
Total Non -Operating Items: 0.00 223,000 223,000
Total Income or Expense 142,000 300,000 300,000
INTENDED FOR MANAGEMENT USE ONLY
Page 21
Page 32 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
73 73 Youth City Council fund - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
Change In Net Position
Revenue:
Interest
36100 INTEREST INCOME
Total Interest
Contributions and transfers
39200 CONTRIBUTIONS FROM STUDENTS
39201 FUND TRANSFERS FROM MOAB CITY
39210 FUND DONATIONS / CASTLE VALLEY
39220 FUND RAISING PROJECTS
39230 DONATIONS
39550 TRANSFER FROM BEG FUND BALANCE
Total Contributions and transfers
2014 2014 2014
Department Admin Council
Request Recommend Tentative
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 0.00
0.00 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Revenue: 0.00 0.00 0.00
Expenditures:
General government
Administrative
40023 TRAVEL
40024 OFFICE EXPENSES & SUPPLIES
40033 EDUCATION
40035 OTHER
40046 FUND RAISING SUPPLIES
40073 SPECIAL PROJECTS
Total Administrative
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total General government 0.00 0.00 0.00
Transfers and contributions out
40090 TRANSFER TO EQUITY RESERVE 0.00 0.00 0.00
Total Transfers and contributions out 0.00 0.00 0.00
Total Expenditures:
0.00
0.00
0.00
Total Change In Net Position 0.00 0.00 0.00
INTENDED FOR MANAGEMENT USE ONLY
Page 22
Page 33 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
2014 Departmental Requests
91 91 General Fixed Assets - 07/01/2013 to 06/30/2014
100.00% of the fiscal year has expired
Change In Net Position
Expenditures:
General government
4100 Depn expense general government
4300 Depn expense public safety
4400 Depn expense streets & highways
4500 Depn expense parks & recreation
Total General government
Total Expenditures:
2014 2014 2014
Department Admin Council
Request Recommend Tentative
0.00
0.00
0.00
0.00
0.00
0.00
Total Change In Net Position 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 0.00
INTENDED FOR MANAGEMENT USE ONLY
Page 23
Page 34 of 107
5/10/2013 04:53 PM
MOAB CITY CORPORATION
Capital Budget
51 - 51 Water & Sewer Fund as of 07/31/2013
5/10/2013
Description 2014 Budget 2014 Actual
Projects:
Total Projects: 0 0
Direct Purchase:
1611 - Land 0 0
1615 - Water shares 0 0
1631 - Water wells 0 0
1641 - Water tanks 0 0
1642 - Water lines 102,000 0
1643 - Meters 47,000 0
1651 - Sewage treatment facilities 350,000 0
1652 - Sewer lines 380,000 0
1661.1 - Equipment - general 0 0
1661.2 - Equipment - water 15,000 0
1661.3 - Equipment - sewer 100,000 0
1665 - Office furniture and equipment 0 0
1671 - Autos and trucks 40,000 0
Total Direct Purchase: 1,034,000 0
Total Capital Requirement: 1,034,000 0
Long Term Debt Repayment:
1993A BWR Water Revenue 0 0
Total Long Term Debt Repayment: 0 0
Total Capital and Long Term Debt Requirement: 1,034,000 0
Resources to be Provided:
Net Income 657,000 0
Add Depreciation 377,000 0
Provided/Required from Operation: 1,034,000 0
Project Borrowing 0 0
Total Resources to be Provided:
1,034,000 0
Resource Remaining or to be Provided: 0 0
Beginning Capital Asset Resources: 0 0
Ending Capital Asset Resources: 0 0
Page 1
Page 35 of 107
Agenda Summary
Moab City Council Meeting
April g, 203.3
PL-13-037
Agenda Item
#: t 1}crc t:e aitcr text-- 5-1
Title: Call for a Public Hearing for the Review and Approval of a Conditional Use Permit for a Bed
and Breakfast to be Located on Property in the R-2 Residential Zone at sgo North Soo West as
referred to Council by P&Z
Staff Presenter(s): Jeff Reinhart
Department: Planning and Zoning
Applicant: Erin Greenley
Background/Summary:
The .44 acre site is located on the southeast corner of the intersection of 500 West and McGill
Boulevard. A structure 2,500 square feet in size exists on the property and is comprised of six
bedrooms and four and a half bathrooms. The size of the rooms and the structure will allow for an
occupancy limit of twelve persons for the B&B use and the owner. This property was the location of
Canyon Country B&B in the past.
Six parking spaces are provided for the guests and one for the property owner. Outdoor areas include
large rear and front yards.
The complete code sections for conditional uses and the specific conditions of approval for a Bed and
Breakfast are attached for your convenience.
On March 28, 2013, the Planning Commission reviewed the proposed use and through a unanimous
vote adopted Planning Resolution #03-2013 favorably recommending the application to Council with
the following condition:
1. The parking area located in the southwest corner of the property and adjacent to 5th West
must be developed with a non -gravel surface.
Recommended Motion: I move to send the application for the Launchpad Bed and Breakfast to
public hearing on May 14, 2013.
Attachment(s): Application
Narrative
Site Plan
Recorder's Map
Exterior Pictures
Google Aerial
Page 36 of 107
Page 2 of 2
Moab City Council
The Launchpad B&B
Conditional Use Permit
April 9, 2013
Staff Aerial
Planning Resolution #03-2013
Code sections
p:\planning department \2013\correspondence\p1-13-033 pc b8b launchpad.docx
Page 37 of 107
CITY OF MOAB
CONDITIONAL USE PERMIT APPLICATION
FORM MUST BE COMPLETED IN INK
DATE STAMP
FOR CITY USE ONLY
REspl Vt
FEB 2rcU13
CiT OF MOAB
TO BE FILLED OUT BY APPLICANT
PRoncr NAME Of any}: -ME'
PROJECT STREET ADDRESS _
OR Accus STREET: jQ _ , G Q 1�i •
!DR CITY USE ONLY
APPLIcATiouNUMBER: �rJ-D115
DATE RECEIVED:
APPLICATION FEE: S200.00
TREASURER'S RECEIPT NUMBER: q uipig io
All applications are subject to review by city staff for completeness. Staff will notify the applicant of defwiendes
or completeness withtnipven days
L 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.
IL TYPE OF CONDITIONAL USE
❑ Carport Side Setback
❑ Moved Building
❑ Secondary Dwelling
❑ Small Lot
❑ Public Utility Facilities
X Bed and Breakfast
IL APPLICANT
Please check one of the following: owner agent other
Name: FT:-.12t �} [-gyp eti r.•�
Mailing Address. 59 600 \k] - 11A0AP
❑ C-4 Dwellings
❑ Twin Home
❑ Wireless Telecommunications Facility
❑ Drive -up Window for Financial Institution in C1
❑ Historic Home Expansion in C3
❑ Factory Built Home Sales in C4
Phone #: (s 3-q0 17i1 Fax #.
III. GENERAL INFORMATION
Property Address/Location .59 0 /v
SGib VJ
E-mail. -g-rir lyrreeo (:.)_.) �� ma4-k
Existing Zone 1Z.
Detailed Explanation of Proposed Use ! a n i-Lei+.sl,44d,,.. r
Page 38 of 107
Name of Applicant(please.print) Etr//0 [�
CITY OF MOAB
CONDITIONAL USE PERMIT APPLICATION
FORM MUST BE COMPLETED IN INK
This is to certify that I am making an application for the described action by the City and that I am responsible for
complying with all City requirements with regard to this request. This application should be processed in my name
and I am a party whom the City should contact regarding any matter pertaining to this application.
The documents and/or information I have submitted are true and correct to the best of my knowledge. I understand
that my application is not deemed complete until City Staff has reviewed the application and has notified me that it
has been deemed complete.
Signature of Applicant: -/r- c Date oalc?"—I /! 3
u
AFFIRMATION OF SUFFICIENT INTEREST
I hereby affirm that I am the fee title owner of the below described property or that I have written authorization from
the owner to pursue the described action.
Name of Applicant (please print)
Mailing Address R' 0 /U S o Q VJ /VZ 0 A
Signature 4� 1. Date
a(ari / i3
SUBMITTAL REQUIREMENTS AND APPLICANT RESPONSIBILITIES
At least thirty (30) 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:
VA narrative describing the project which demonstrates that the criteria for the Conditional Use
Permit have been met.
til' A site elan is required with each avnlication. The level of detail required on the site plan will
be determined at the pre -application meeting based on the proposed use.
Ct The street address and legal description of the property affected.
Any and all plans, information, operating data and expert evaluation necessary to clearly
explain the location, function and characteristics of any building or proposed use.
C A filing fee to cover the cost of review in accordance with the fee schedule adopted by
resolution of the City Council.
(R Stamped envelopes addressed to all adjacent property owners within three hundred (300) feet of
the subject property boundary lines. (No return address please)
Efr Any supplemental requirements applicable for the requested conditional use permit.
TICOPY
Page 39 of 107
Application for Conditional Use Permit
The project: The operation of a licensed, year round Bed and Breakfast. It is important
to note that this home and property was previously °Canyon Country Bed and
Breakfast.
Legal description of property:
Parcel Number: 01-0MCA-0004
N 0500 W: 590 - LOT 6 & W 9.4 FT OF LOT 7, BLOCK 5 CANYON VIEW ESTATES
SUBDIVISION, 0.44 AC
Owner Occupant: Erin Greenley (208) 290-1717
17.70.080 Requirements for conditional use permit.
A. The facility will not unduly increase local traffic to the neighborhood. The property is
on the comer of 500 West, a main city transit street, and McGill, a well traveled
access street to the elementary school. Construction and alterations will not alter the
residential character of the residential zone and dwelling.
B. The facility is 2500 square feet with an occupancy limit of 12 adults. There is
adequate off-street parking space for 6 guest vehicles and an owners vehicle. The
facility observes a maximum 30 day stay.
C. All units have a parcel to finished dwelling unit ratio that exceeds five to one.
D. The facility has 6 bedrooms and 4.5 bathrooms.
E. The facility's rental room sizes do not exceed 300 square feet and will permit only 2
adults per room.
F. An unlighted sign not larger in area than two hundred twenty-six inches will be
constructed at the comer of 500 West and McGill.
G. The facility will pay for water and sewer rates according to rate formulas.
H. The facility will collect and pay an applicable transient room tax, sales tax, and city
gross business fee.
I. The facility will conform to fire, building and health codes and be licensed in
conformance with all city ordinances. There will be no upgrading exterior site
improvements and no additions will be made to any impervious surfaces or
alterations made to existing drainage.
I, Erin Greenley, will occupy this facility.
,/t-tf.
�igned
notary
Notary Public
.ODI WINE OLNISEp
v��� r
emit/ O. WPM
4tota of lifial
�fa7»3
date
Page 40 of 107
1
3
___
t t e- C "1
Wei
fr►aBoktisvgcax• _
scol
99.3
145.0' $Loc.K.
195.0`
103.41
91.0
1
l
564
3
Page 41 of 107
��U S L
. 1 7
0 S L
S
, t 7 '