HomeMy Public PortalAboutFIN-BUD-2015RESOLUTION # 23-2014
A RESOLUTION ADOPTING THE FISCAL YEAR 2014/2015 BUDGET
WHEREAS, The City of Moab adopts the 2014/2015 Fiscal Year Budget presented to the Mayor
and City Council as follows:
FUNDS
1. GENERAL FUND
2. CLASS "C" ROAD FUND
3. RECREATION FUND
4. COMMUNITY DEVELOPMENT
5. MILLCREEK PROJECT FUND
8. REDEVELOPMENT AGENCY FUND
9. CAPITAL PROJECTS FUND
10. SANITATION CAPITAL PROJECTS FUND
11. ENTERPRISE FUND (WATER)
12. ENTERPRISE FUND (SEWER)
13. ENTERPRISE CAPITAL PROJECTS
14. STORM WATER UTILITY FUND
15. STORM WATER UTILITY CAPITAL PROJECTS
16. YOUTH CITY COUNCIL FUND
REVENUES
8,504,775
403,500
397,897
591,000
45,900
0
1,197, 760
0
844,321
1,670,725
414,000
0
EXPENDITURES
$ 8,504,775
$ 403,500
$ 397,897
$ 591,000
$ 45,900
$ 0
$ 1,197, 760
$ 0
$ 965,595
$ 667,485
$ 1,590,966
$ 114,000
$ 300,000
$ 0
NOW, THEREFORE BE IT RESOLVED, that the minutes of the meeting held June 10, 2014
are ordered to show the adoption of the proposed Fiscal Year 2014/2015 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 101 day of June, A.D., 2014.
David L. Sakrison
Mayor
ATTEST:
Rachel E. Stenta
City of Moab
Resolution #23-2014 June 10, 2014
MOAB CITY CORPORATION
Council Approved
10 10 General Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
Change In Net Position
Revenue:
Taxes
31300 SALES & USE TAXES 1,554,000
31400 FRANCHISE TAXES 163,000
31500 HIGHWAY TAXES 571,000
31600 TRANSIENT ROOM TAXES 783,000
31700 RESORT COMMUNITY TAXES 2,875,000
31800 ENERGY TAXES 184,000
38722 ANIMAL SHELTER SALES TAX 0
Total Taxes 6,130,000
Licenses and permits
32110 BEER LICENSES 8,700
32160 FLAT BUSINESS LICENSES 48,000
32209 SIGN PERMITS 1,200
32210 BUILDING PERMITS - CITY 38,000
32211 BUILDING PERMITS - COMMERCIAL 15,000
32212 1% BLDG PERMIT CHARGE 300
32213 PLAN CHECK FEES 3,500
32290 OTHER LICENSES & PERMITS 500
Total Licenses and permits 115,200
Intergovernmental revenue
33580 STATE LIQUOR FUND ALLOTMENT 28,000
36972 HOMELAND SECURITY GRANT 0
36973 MISC STATE GRANTS 5,000
36974 SAN JUAN CO. CONTRIBUTION 5,000
37100 GRAND COUNTY CONTRIBUTION 15,000
37110 GCRSSD RECREATION CTR CONTRIBUTION 25,000
Total Intergovernmental revenue 78,000
Charges for services
34001 SPECIAL SERVICES BY CITY DEPTS 80,000
34020 RESTITUTION PAID 0
34200 GARBAGE BILLING / COLLECTION 44,000
34430 REFUSE COLLECTION CHARGES 880,000
34510 FILM COMM - SPECIAL EVENT FEES 1,000
34730 ANIMAL SHELTER FEES 8,500
34740 ANIMAL SHELTER INTERLOCAL 9,700
Total Charges for services 1,023,200
MRAC
34711 MRAC - FITNESS ADMISSIONS 4,000
34712 MRAC - FITNESS MEMBERSHIPS 15,000
34713 MRAC - CITY EMPLOYEES 700
34714 MRAC - SILVER SNEAKERS MEMBERSHIPS 10,000
34715 MRAC - SWIM TEAM 3,000
34716 MRAC - AQUATIC SPORTS 0
34717 MRAC - MISC 20,000
34718 MRAC - CASH OVER/SHORT 0
34719 MRAC - EMPLOYEE WELLNESS DISCOUNT 0
34720 MRAC - ADMISSIONS/AQUATIC 90,000
34721 MRAC - ADMISSIONS/AQUAT & FITNESS 7,000
34722 MRAC - RETAIL 6,000
34723 MRAC - PROGRAM FEES/ AQUATIC 16,000
34724 MRAC - PROGRAM FEES/FITNESS 10,000
34725 MRAC - CHILD CARE FEES 2,000
34726 MRAC - MEMBERSHIPS/AQUATIC 40,000
34727 MRAC - MEMBERSHIPS/AQUAT & FITNESS 80,000
34728 MRAC - RENTAL FEES 6,000
34729 MRAC - SPECIAL EVENT FEES 1,500
Total MRAC 311,200
Fines and forfeitures
35010 FINES, FORFEITURES & PENALTIES 40,000
35050 A/R 30-DAY PENALTIES 0
37200 FORFEITURES 5,000
INTENDED FOR MANAGEMENT USE ONLY
Page 1 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
10 10 General Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
Total Fines and forfeitures 45,000
Interest
36110 INTEREST INCOME 40,000
36111 INTEREST PTIF 0
Total Interest 40,000
Miscellaneous revenue
36160 PROCEEDS FROM LT DEBT 0
36200 PARK RENTALS 10,000
36220 FILM COMM - SPONSOR/DONATION 500
36226 FILM COM. - EQUIP RENTAL FEES 200
36400 SALE OF REAL/PERS. PROPERTY 2,000
36401 INSURANCE REBATE 12,000
36420 EMPLOYEE MEDICAL CAFE RESIDUAL 30,000
36450 SIDEWALK PERMITS 0
36500 SALE OF MATERIALS & SUPPLIES 0
36900 OTHER 1,000
36901 DONATIONS 1,500
36902REBATES 0
36940 REAL ESTATE TRANSFER ASSESSMNT 0
36950 Unrealized gain/loss on bonds 0
36970 INSURANCE INCOME 0
38260 ANIMAL DEPOSITS NON -OPERATING 1,500
38721 ANIMAL SHELTER - SUNDRY RESALE 0
Total Miscellaneous revenue 58,700
Contributions and transfers
39920 OVERHEAD PAID FROM SWD ENT FND 45,000
39930 OVERHEAD PAID FROM ENT. FUND 365,000
39940 GENERAL FUND BEG. BALANCE 293,475
39950 TRANSFER FROM OTHER FUNDS 0
Total Contributions and transfers 703,475
Total Revenue: 8,504,775
Expenditures:
General government
Executive and Central Staff
41310 Exec SALARIES & WAGES 42,000
41313 Exec EMPLOYEE BENEFITS 83,000
41321 Exec SUBSCRIPTIONS & MEMBERSHIPS 4,100
41323 Exec TRAVEL 7,000
41324 Exec OFFICE EXPENSE & SUPPLIES 2,100
41325 Exec EQUIP/SUPPLIES & MAINTENANCE 0
41328 Exec TELEPHONE 2,900
41331 Exec PROFESSIONAL/TECHNICAL SERVICE 0
41333 Exec EDUCATION 0
41335 Exec OTHER 500
41346 Exec SPECIAL DEPARTMENTAL SUPPLIES 1,000
Total Executive and Central Staff 142,600
Recorder
41510 Recorder SALARIES & WAGES 193,626
41513 Recorder EMPLOYEE BENEFITS 115,132
41515 Recorder OVERTIME 600
41521 Recorder SUBSCRIPTIONS/MEMBERSHIPS 4,500
41522 Recorder PUBLIC NOTICES 4,000
41523 Recorder TRAVEL 3,000
41524 Recorder OFFICE EXPENSE & SUPPLIES 7,500
41525 Recorder EQUIP./SUPPLIES & MAINTENANCE 0
41528 Recorder TELEPHONE 5,300
41531 Recorder PROFESSIONAL & TECH. SERVICES 31,700
41533 Recorder EDUCATION 4,500
41535 Recorder OTHER 1,200
41546 Recorder SPECIAL DEPARTMENTAL SUPPLIES 1,500
41550 Recorder COPIER SUPPLIES 5,900
41574 Recorder MACHINERY & EQUIPMENT 0
415810 LEASE PRINCIPAL 0
INTENDED FOR MANAGEMENT USE ONLY
Page 2 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
10 10 General Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
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
Total Elections
Planning
41810 Planning
41813 Planning
41815 Planning
41821 Planning
41822 Planning
41823 Planning
41824 Planning
41825 Planning
41828 Planning
41830 Planning
41831 Planning
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
SALARIES & WAGES
EMPLOYEE BENEFITS
OVERTIME
SUBSCRIPTIONS & MEMBERSHIPS
PUBLIC NOTICES
TRAVEL
OFFICE EXPENSE & SUPPLIES
EQUIPMENT-SUPPL. & MAINTENANCE
TELEPHONE
MONTHLY FUEL - GASCARD
PROFESSIONAL & TECH. SERVICES
2015
Council
Approved
0
378,458
200,216
119,188
100
1,200
0
1,100
2,500
200
4,800
0
14,000
500
200
100
0
500
344,604
0
0
0
0
0
9,500
5,000
0
39,000
1,100
1,300
5,500
400
127,000
0
188,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
236,000
129,000
4,600
4,550
1,200
2,500
4,600
1,000
5,200
1,100
60,000
INTENDED FOR MANAGEMENT USE ONLY
Page 3 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
10 10 General Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
41833 Planning EDUCATION 3,100
41835 Planning OTHER 400
41846 Planning SPECIAL DEPARTMENTAL SUPPLIES 800
41874 Planning MACHINERY & EQUIPMENT 1,600
Total Planning 455,650
Engineering
41910 Engineer SALARIES & WAGES 145,000
41913 Engineer BENEFITS 78,300
41915 Engineer OVERTIME 200
41921 Engineer SUBSCRIPTIONS & MEMBERSHIPS 6,035
41922 Engineer PUBLIC NOTICES 0
41923 Engineer TRAVEL 1,200
41924 Engineer OFFICE EXPENSE & SUPPLIES 1,400
41925 Engineer EQUIP/SUPPLIES & MAINTENANCE 0
41928 Engineer TELEPHONE 3,480
41930 Engineer MONTHLY FUEL - GASCARD 0
41931 Engineer PROFESSIONAL & TECH. SERVICES 29,510
41933 Engineer EDUCATION 1,200
41935 Engineer OTHER 20
41946 Engineer SPECIAL DEPTARTMENTAL SUPPLIES 800
41974 Engineer MACHINERY & EQUIPMENT 11,000
Total Engineering 278,145
Treasurer
42010 Treasurer SALARIES & WAGES 100,000
42013 Treasurer EMPLOYEE BENEFITS 61,700
42015 Treasurer OVERTIME 250
42021 Treasurer SUBSCRIPTIONS & MEMBERSHIPS 450
42023 Treasurer TRAVEL 1,000
42024 Treasurer OFFICE EXPENSE & SUPPLIES 11,200
42025 Treasurer EQUIPMENT SUPPL. & MAINTENANCE 200
42028 Treasurer TELEPHONE 3,500
42031 Treasurer PROFESSIONAL & TECH. SERVICES 5,600
42033 Treasurer EDUCATION 500
42035 Treasurer OTHER 200
42036 Treasurer BANK HANDLING CHARGES 23,000
42046 Treasurer SPECIAL DEPARTMENTAL SUPPLIES 2,000
42051 Treasurer INSURANCE 1,750
42063 Treasurer CASH OVER & SHORT 0
42074 Treasurer MACHINERY & EQUIPMENT 1,200
Total Treasurer 212,550
Total General government 2,000,807
Public safety
Police
42110 Police SALARIES & WAGES 904,875
42113 Police EMPLOYEE BENEFITS 625,448
42114 Police OTHER BENEFITS- U/ALLOWANCES 15,720
42115 Police OVERTIME 26,000
42121 Police SUBSCRIPTIONS & MEMBERSHIPS 2,100
42123 Police TRAVEL 10,000
42124 Police OFFICE EXPENSE & SUPPLIES 8,000
42125 Police EQUIPMENT-SUPPL. & MAINTENANCE 31,300
42126 Police BLDG/GRDS-SUPPL. & MAINTENANCE 0
42128 Police TELEPHONE 26,880
42129 Police RENT OF PROPERTY OR EQUIPMENT 2,800
42130 Police MONTHLY FUEL - GASCARD 63,000
42131 Police PROFESSIONAL & TECH. SERVICES 4,000
42133 Police EDUCATION 3,900
42135 Police OTHER 72,000
42146 Police SPECIAL DEPARTMENTAL SUPPLIES 12,000
42169 Police Lease payments 0
42172 Police SPECIAL EVENTS 0
42173 Police D.A.R.E. - EQUIP. & SUPPLIES 1,500
42174 Police MACHINERY & EQUIPMENT 58,115
421810 LEASE PRINCIPAL 0
INTENDED FOR MANAGEMENT USE ONLY Page 4 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
10 10 General Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
421820 LEASE INTEREST 0
Total Police 15867,638
Attorney
42231 Attorney PROFESSIONAL & TECH. SERVICES 99,000
Total Attorney 99,000
Narcotics Task Force
42310 Narcotics SALARIES & WAGES 46,400
42313 Narcotics EMPLOYEE BENEFITS 34,900
42314 Narcotics OTHER BENEFITS- U/ALLOWANCES 960
42315 Narcotics OVERTIME 4,000
42323 Narcotics TRAVEL 1,550
42324 Narcotics OFFICE SUPPLIES 300
42325 Narcotics EQUIP/SUPPLIES & MAINTENANCE 1,000
42328 Narcotics TELEPHONE 1,800
42330 Narcotics MONTHLY FUEL - GASCARD 4,500
42331 Narcotics PROFESSIONAL/TECHNICAL SERVICE 250
42333 Narcotics EDUCATION 600
42335 Narcotics OTHER 4,000
42346 Narcotics SPECIAL DEPARTMENTAL SUPPLIES 2,500
42369 Narcotics LEASE PAYMENT 0
42370 Narcotics FORFEITURES 5,000
42374 Narcotics MACHINERY & EQUIPMENT 29,500
Total Narcotics Task Force 137,260
Beer Tax Funds Eligible Expenses
42510 Beer Tax SALARIES & WAGES 11,300
42513 Beer Tax EMPLOYEE BENEFITS 8,700
42531 Beer Tax PROFESSIONAL & TECH. SERVICES 8,000
42546 Beer Tax SPECIAL DEPARTMENTAL SUPPLIES 0
42574 Beer Tax EQUIPMENT 0
Total Beer Tax Funds Eligible Expenses 28,000
Inspections
42431 Inspection PROFESSIONAL & TECH. SERVICES 114,000
42475 Inspection SPECIAL PROJECTS 0
Total Inspections 114,000
Animal control
42610 Animal Ctl SALARIES & WAGES 83,405
42613 Animal Ctl EMPLOYEE BENEFITS 62,000
42614 Animal Ctl OTHER BENEFIT - U/ALLOWANCES 1,920
42615 Animal Ctl OVERTIME 7,500
42621 Animal Ctl SUBSCRIPTIONS & MEMBERSHIPS 200
42623 Animal Ctl TRAVEL 500
42624 Animal Ctl OFFICE EXPENSE & SUPPLIES 200
42625 Animal Ctl EQUIPMENT-SUPPL. & MAINTENANCE 3,500
42628 Animal Ctl TELEPHONE 2,175
42630 Animal Ctl MONTHLY FUEL - GASCARD 8,800
42631 Animal Ctl PROFESSIONAL & TECH. SERVICES 600
42633 Animal Ctl EDUCATION 600
42635 Animal Ctl OTHER 300
42646 Animal Ctl SPECIAL DEPARTMENTAL SUPPLIES 0
42669 Animal Ctl Lease payments 0
42674 Animal Ctl MACHINERY & EQUIPMENT 0
Total Animal control 171,700
Animal Shelter
42710 Animal Shltr SALARIES & WAGES 40,512
42713 Animal Shltr EMPLOYEE BENEFITS 20,194
42714 Animal Shltr OTHER BENEFITS- U/ALLOWANCES 960
42715 Animal Shltr OVERTIME 3,000
42722 Animal Shltr PUBLIC NOTICES 1,100
42724 Animal Shltr OFFICE EXPENSE & SUPPLIES 200
42725 Animal Shltr EQUIP/SUPPLIES & MAINTENANCE 1,000
42726 Animal Shltr BLDG/GRDS-SUPPLIES & MAINT. 3,000
42727 Animal Shltr UTILITIES 9,800
42728 Animal Shltr TELEPHONE 1,000
INTENDED FOR MANAGEMENT USE ONLY
Page 5 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
10 10 General Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
42730 Animal Shltr MONTHLY FUEL - GASCARD 200
42731 Animal Shltr PROFESSIONAL/TECHNICAL SERVICE 1,600
42733 Animal Shltr EDUCATION 400
42735 Animal Shltr OTHER 150
42746 Animal Shltr SPECIAL DEPARTMENTAL SUPPLIES 2,800
42769 Animal Shltr Lease payments 0
42774 Animal Shltr MACHINERY & EQUIPMENT 0
Total Animal Shelter 85,916
Total Public safety 2,503,514
Highways and public improvements
Highways
44010 Highways SALARIES & WAGES 576,400
44013 Highways EMPLOYEE BENEFITS 408,103
44015 Highways OVERTIME 6,200
44021 Highways SUBSCRIPTIONS & MEMBERSHIPS 800
44023 Highways TRAVEL 3,100
44024 Highways OFFICE EXPENSE & SUPPLIES 4,800
44025 Highways EQUIPMENT-SUPPL. & MAINTENANCE 21,000
44026 Highways BLDG/GRDS-SUPPL. & MAINTENANCE 16,000
44027 Highways UTILITIES 17,300
44028 Highways TELEPHONE 3,200
44029 Highways RENT OF PROPERTY OR EQUIPMENT 2,800
44030 Highways MONTHLY FUEL - GASCARD 35,500
44031 Highways PROFESSIONAL & TECH. SERVICES 25,200
44033 Highways EDUCATION 2,250
44035 Highways OTHER 3,000
44042 Highways STREET LIGHTS 99,000
44046 Highways SPECIAL DEPARTMENTAL SUPPLIES 18,800
44069 Highways Lease payments 0
44074 Highways MACHINERY & EQUIPMENT 2,500
44077 SPECIAL PROJECTS 0
440810 LEASE PRINCIPAL 0
440820 LEASE INTEREST 0
Total Highways 1,245,953
Sanitation
44231 Sanitation PROFESSIONAL & TECH. SERVICES 880,000
Total Sanitation 880,000
Safety
44121 Safety SUBSCRIPTIONS & MEMBERSHIPS 2,655
44123 Safety TRAVEL 1,460
44125 Safety EQUIP/SUPPLIES & MAINTENANCE 3,500
44128 Safety TELEPHONE 500
44131 Safety PROFESSIONAL & TECH. SERVICES 1,500
44133 Safety EDUCATION 4,000
44135 Safety OTHER 600
44146 Safety SPECIAL DEPARTMENTAL SUPPLIES 19,000
44174 Safety MACHINERY & EQUIPMENT 28,053
44175 Safety SAFETY EQUIPMENT 1,200
Total Safety 62,468
Total Highways and public improvements 2,188,421
Parks, recreation, and public property
Parks
45110 Parks SALARIES & WAGES 213,650
45113 Parks EMPLOYEE BENEFITS 191,000
45115 Parks OVERTIME 300
45121 Parks SUBSCRIPTIONS & MEMBERSHIPS 500
45123 Parks TRAVEL 800
45124 Parks OFFICE EXPENSE & SUPPLIES 0
45125 Parks EQUIPMENT-SUPPL. & MAINTENANCE 12,000
45126 Parks BLDG/GRDS-SUPPL. & MAINTENANCE 13,000
45127 Parks UTILITIES 48,000
45128 Parks TELEPHONE 500
45129 Parks RENTALS 500
INTENDED FOR MANAGEMENT USE ONLY
Page 6 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
10 10 General Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
45130 Parks MONTHLY FUEL - GASCARD 19,000
45131 Parks PROFESSIONAL & TECH. SERVICES 500
45133 Parks EDUCATION 1,000
45135 Parks OTHER 600
45146 Parks SPECIAL DEPARTMENTAL SUPPLIES 12,500
45169 Parks Lease payments 0
45173 Parks PARK IMPROVEMENTS 2,880
45174 Parks MACHINERY & EQUIPMENT 0
Total Parks 516,730
Swimming Pool
45208 MRAC MAINTENANCE SALARIES 54,000
45209 MRAC LIFEGUARD SALARIES 157,000
45210 MRAC SALARIES & WAGES 147,000
45211 MRAC AQUATIC PROGRAM SALARIES 11,200
45212 MRAC FITNESS PROGRAM SALARIES 10,960
45213 MRAC EMPLOYEE BENEFITS 80,000
45215 MRAC OVERTIME 250
45221 MRAC SUBSCRIPTIONS & MEMBERSHIPS 100
45222 MRAC LEGAL NOTICES/ADVERTISING 7,500
45223 MRAC TRAVEL 2,200
45224 MRAC OFFICE EXPENSE & SUPPLIES 4,500
45225 MRAC EQUIPMENT-SUPPL. & MAINTENANCE 9,000
45226 MRAC BLDG/GRDS-SUPPL. & MAINTENANCE 37,000
45227 MRAC UTILITIES 96,000
45228 MRAC TELEPHONE 3,500
45229 MRAC RENT OF PROPERTY OR EQUIPMENT 1,000
45231 MRAC PROFESSIONAL & TECH. SERVICES 11,000
45233 MRAC EDUCATION 3,000
45234 MRAC INSTRUCTIONAL MATERIALS/SUPP. 600
45235 MRAC OTHER 2,500
45246 MRAC SPECIAL DEPARTMENTAL SUPPLIES 29,000
45261 MRAC SUNDRY EXPENSES -MISCELLANEOUS 6,000
45270 MRAC SWIM TEAM 4,000
45271 MRAC FITNESS PROGRAMS 0
45273 MRAC AQUATIC PROGRAMS 0
45275 MRAC SPECIAL EVENTS 0
Total Swimming Pool 677,310
Total Parks, recreation, and public property 1,194,040
Community and economic development
Film Commission
42810 Film Comm SALARIES & WAGES 52,000
42813 Film Comm EMPLOYEE BENEFITS 34,900
42815 Film Comm OVERTIME 100
42821 Film Comm SUBSCRIPTIONS & MEMBERSHIPS 1,990
42822 Film Comm PUBLIC NOTICES 2,450
42823 Film Comm TRAVEL 7,600
42824 Film Comm OFFICE EXPENSE & SUPPLIES 480
42825 Film Comm EQUIP./SUPPLIES & MAINTENANCE 300
42828 Film Comm TELEPHONE 1,200
42830 Film Comm MONTHLY FUEL - GASCARD 700
42831 Film Comm PROFESSIONAL & TECH. SERVICES 2,250
42833 Film Comm EDUCATION 750
42835 Film Comm OTHER 400
42846 Film Comm SPECIAL DEPARTMENTAL SUPPLIES 300
42874 Film Comm MACHINERY & EQUIPMENT 0
42875 Film Comm SPECIAL PROJECTS 4,950
42876 Film Comm GRANT EXPENSES 13,225
Total Film Commission 123,595
Community Development
46024 Econ Dev RECYCLING SERVICES 0
46026 Econ Dev ARTS PROMOTION 7,000
46027 Econ Dev AFFORDABLE HOUSING 0
46075 Econ Dev SHELTER SERVICES 5,000
46076 MOAB INFORMATION CENTER 0
INTENDED FOR MANAGEMENT USE ONLY
Page 7 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
10 10 General Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
46082 Econ Dev SOUTHEASTERN ASSO. OF GOV. 2,500
46084 Econ Dev GRAND COUNTY/4TH JULY FIREWORK 5,000
Total Community Development 19,500
Total Community and economic development 143,095
Debt service
47111 CAPITAL LEASE PRINCIPAL 0
47112 CAPITAL LEASE INTEREST 0
47121 CAPITAL LEASE OFFSET CHARGES TO DEPTS 0
Total Debt service 0
Transfers and contributions out
48061 TRANS. TO CAPITAL PROJ. FUND 0
48071 TRANSFER TO MILLCREEK FUND 27,500
48086 CONTRIBUTION - RECREATION FUND 141,398
48090 TRANSFER TO STORM WATER UTIL 0
48097 TRANSFER TO CAPITAL PROJECTS 300,000
48098 CONTRIBUTION TO COMM DEV FUND 6,000
Total Transfers and contributions out 474,898
Total Expenditures: 85504,775
Total Change In Net Position 0
INTENDED FOR MANAGEMENT USE ONLY
Page 8 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
21 21 Class C Road Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
Change In Net Position
Revenue:
Intergovernmental revenue
33560 Class C CLASS C ROAD FUND
Total Intergovernmental revenue
Interest
36100 Class C INTEREST INCOME
36160 PROCEEDS FROM LT DEBT
Total Interest
Miscellaneous revenue
36200 PROPERTY OWNER CONTRIBUTIONS
36325 SPECIAL SERVICES BY DEPT
Total Miscellaneous revenue
Contributions and transfers
3650 Proceeds on sale or trade of fixed assets
39561 Class C TRANS. FROM EQUITY-B.O.Y. RESV
Total Contributions and transfers
2015
Council
Approved
183,000
183,000
500
0
500
0
0
0
0
220,000
220,000
Total Revenue: 403,500
Expenditures:
Highways and public improvements
Highways
40041 Class C SPECIAL DEPARTMENTAL SUPPLIES 22,000
40058 Class C ROADBASE - PATCHING 9,000
40070 Class C COLD MIX 14,000
40071 Class C CHIP SEAL 263,000
40072 Class C CRACK SEALING 30,000
40073 Class C SPECIAL PROJECTS 65,500
40074 Class C MACHINERY & EQUIPMENT 0
400810 LEASE PRINCIPAL 0
400820 LEASE INTEREST 0
40169.1 Class C Equipment capital lease 0
40169.2 Class C Capital lease interest 0
Total Highways 403,500
Total Highways and public improvements 403,500
Total Expenditures:
Total Change In Net Position
403,500
0
INTENDED FOR MANAGEMENT USE ONLY
Page 9 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
23 23 Recreation Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
Change In Net Position
Revenue:
Intergovernmental revenue
33561 GRAND COUNTY - RSSD 63,857
33563 SCHOOL DISTRICT 22,807
Total Intergovernmental revenue 86,664
Charges for services
34537 TOURNAMENT SOFTBALL - MEN'S 0
34538 TOURNAMENT SOFTBALL - YOUTH 0
34539 ADULT SOCCER 2,000
34540 VOLLEYBALL - ADULT COED 2,960
34545 VOLLEYBALL - WOMEN'S 400
34546 VOLLEYBALL - YOUTH SPRING 1,170
34563 ADULT COED SOFTBALL 2,250
34564 MENS SOFTBALL 0
34566 YOUTH/BASEBALL/SOFTBALL 16,560
34567 SKI PROGRAM 0
34568 YOUTH FOOTBALL 3,690
34569 SPRING YOUTH SOCCER 10,550
34570 FALL YOUTH SOCCER 3,190
34571 SOCCER CAMPS 150
34572 TURKEY TROT 2,080
34573 SMART START 0
34574 INDOOR SOCCER - YOUTH 950
34575 ADULT BASKETBALL 450
34576 JR JAZZ BASKETBALL 4,015
34577 FLAG FOOTBALL 1,110
34578 MIDDLE SCHOOL FOOTBALL 1,140
34579 FLAG FOOTBALL - ADULT 480
34580 YOUTH VOLLEYBALL 1,940
34581 MIDDLE SCHOOL VOLLEYBALL 830
34583 YOUTH SPONSOR/BASEBALL 9,120
34585 PICKLEBALL 0
34599 MIDDLE SCHOOL TRVL BASEBALL 0
34600 ULTIMATE FRISBEE 0
Total Charges for services 65,035
Moab arts & recreation
66150 MEMBERSHIP FEES 0
66160 PROGRAM FEES 6,300
66180 MATERIALS - TAXABLE 0
66210 GRANTS AND DONATIONS 10,300
66250 WORKSHOP FEES 0
66271 RENTAL FEES 33,000
66372 SPECIAL EVENTS FEES 36,200
Total Moab arts & recreation 85,800
Interest
36100 INTEREST INCOME 0
Total Interest 0
Miscellaneous revenue
36560 OTHER INCOME 2,200
36570 GRANTS AND DONATIONS 1,800
Total Miscellaneous revenue 4,000
Contributions and transfers
33562 CITY OF MOAB 141,398
39535 RECREATION FUND BEG. BALANCE 15,000
39536 BEG FUND BAL MARC SETASIDE 0
39537 LOAN FROM GENERAL FUND 0
39540 TRANSFER FROM AFTER SCHOOL 0
Total Contributions and transfers 156,398
Teen Center
36210 TEEN CENTER DONATIONS/GRANTS 0
36220 TEEN CENTER PROGRAM FEES 0
36230 TEEN CENTER WORKSHOP FEES 0
INTENDED FOR MANAGEMENT USE ONLY
Page 10 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
23 23 Recreation Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
36231 PREP PROGRAM GRANT 0
36571 CTC GRANT 0
36757 SAFE PASSAGE GRANT 0
Total Teen Center 0
Total Revenue: 397,897
Expenditures:
Parks, recreation, and public property
Recreation
64010 Recreation SALARIES - DIRECTOR/ASST. 84,100
64013 Recreation EMPLOYEE BENEFITS 65,500
64015 Recreation OVERTIME 200
64021 Recreation SUBSCRIPTIONS & MEMBERSHIPS 195
64022 Recreation ADVERTISING 3,700
64024 Recreation OFFICE EXPENSE & SUPPLIES 3,300
64025 Recreation - EQUIP SUPPLIES & MAINT 250
64028 Recreation TELEPHONE 2,500
64030 Recreation MONTHLY FUEL - GASCARD 70
64031 Recreation PROFESSIONAL & TECHNICAL 850
64033 Recreation EDUCATION 1,000
64035 Recreation OTHER 600
64036 Recreation DIRECTOR - TRAVEL 300
64037 Recreation DIRECTOR/EDUCATION 550
64046 Recreation SPECIAL DEPARTMENTAL SUPPLIES 400
64065 Recreation FINGER -PRINTING 700
64092 Recreation TURKEY TROT/EASTER EGG HUNT 1,300
Total Recreation 165,515
Ski Program
64102 SMART START 0
Total Ski Program 0
Soccer
64201 Soccer YOUTH SOCCER 6,475
64202 Soccer FALL SOCCER 1,440
64205 Soccer ADULT SOCCER 900
64209 Soccer INDOOR - YOUTH SOCCER 750
64210 Soccer WAGES SOCCER 2,850
64213 Soccer SOCCER REFEREE - WAGES 780
64215 Soccer INDOOR - YOUTH DIRECTOR SOCCER 0
Total Soccer 13,195
Adult Softball
64427 COED SOFTBALL 780
64435 MEN'S SOFTBALL 0
64436 MEN'S SOFTBALL TOURN/DIRECTOR 0
64437 MEN'S SOFTBALL TOURNAMENT 0
64438 MEN'S SOFTBALL TOURN.-UMPIRES 0
Total Adult Softball 780
Adult Volleyball
64601 CO-ED VOLLEYBALL 2,580
64602 VOLLEYBALL 400
64613 CO-ED VOLLEYBALL - DIRECTOR 0
64614 WOMEN'S VOLLEYBALL - DIRECTOR 0
Total Adult Volleyball 2,980
Basketball
64803 ADULT BASKETBALL 250
64804 JR JAZZ BASKETBALL 3,250
64805 JR. JAZZ REFEREE SERVICES 1,730
64807 MS BASKETBALL REFEREES 0
64813 Basketball EMPLOYEE BENEFITS 200
Total Basketball 5,430
Youth Volleyball
64901 YOUTH VOLLEYBALL 1,225
64902 MIDDLE SCHOOL VOLLEYBALL 1,550
64903 MIDDLE SCHOOL VOLLEYBALL 0
INTENDED FOR MANAGEMENT USE ONLY
Page 11 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
23 23 Recreation Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
64904 YOUTH SPRING VOLLEYBALL - WAGES 0
64905 YOUTH SPRING VOLLEYBALL 945
Total Youth Volleyball 3,720
Youth Baseball/Softball
65111 Youth BB/SB WAGES- MAINTENANCE WORKERS 3,900
65112 Youth BB/SB WAGES- UMPIRES & SCOREKEEPERS 7,400
65113 Youth BB/SB EMPLOYEE BENEFITS 900
65123 Youth BB/SB BASEBALL STATE TOURN. EXPENSES 0
65125 Youth BB/SB EQUIPMENT -SUPPLIES & MAINT. 200
65126 Youth BB/SB BASEBALL FIELD MAINTENANCE 300
65158 MIDDLE SCHOOL TRVL BASEBALL 0
65173 FIELD MAINTENANCE EQUIPMENT 0
65174 YOUTH BASEBALL/SOFTBALL 19,050
65177 UTAH GIRLS SOFTBALL ASSOC 162
65178 UTAH BOYS BASEBALL ASSOCIATION 180
65180 PICKLEBALL 0
Total Youth Baseball/Softball 32,092
Youth Football
65213 Youth Football BENEFITS 150
65275 YOUTH FOOTBALL 4,700
65280 FLAG FOOTBALL 735
65281 FLAG FOOTBALL - ADULT 75
65285 MIDDLE SCHOOL FOOTBALL 650
65286 YOUTH FOOTBALL REFEREES 900
65295 MS FOOTBALL REFEREES 330
Total Youth Football 7,540
BMX
65410 BMX WAGES 150
65424 BMX MATERIALS & SUPPLIES 75
Total BMX 225
Special Projects
66046 SPECIAL PROJECTS 1,800
Total Special Projects 1,800
Teen Center
70010 Teen Center SALARIES & WAGES 0
70013 Teen Center EMPLOYEE BENEFITS 0
70015 Teen Center OVERTIME 0
70021 Teen Center SUBSCRIPTIONS & MEMBERSHIPS 0
70022 Teen Center PUBLIC NOTICES 0
70023 Teen Center TRAVEL 0
70024 Teen Center OFFICE EXPENSE & SUPPLIES 0
70025 Teen Center EQUIP/SUPPLIES & MAINTENANCE 0
70028 Teen Center TELEPHONE 0
70031 Teen Center PROFESSIONAL/TECHNICAL SERVICE 4,605
70033 Teen Center EDUCATION 0
70035 Teen Center OTHER 0
70046 Teen Center SPECIAL DEPARTMENTAL SUPPLIES 0
70078 Teen Center SPECIAL PROJECTS 0
70079 Teen Center PROGRAMS 0
Total Teen Center 4,605
Moab Arts & Recreation Center
80010 MARC SALARIES & WAGES 61,325
80013 MARC EMPLOYEE BENEFITS 28,900
80014 MARC SALARIES & WAGES - INSTRUCTORS 4,300
80015 MARC SALARIES & WAGES OT 600
80021 MARC SUBSCRIPTIONS & MEMBERSHIPS 700
80022 MARC PUBLIC NOTICES 2,900
80023 MARC TRAVEL 500
80024 MARC OFFICE EXPENSE & SUPPLIES 3,200
80025 MARC EQUIP/SUPPLIES & MAINTENANCE 1,200
80027 MARC UTILITIES 6,200
80028 MARC TELEPHONE 1,440
80031 MARC PROFESSIONAL/TECHNICAL SERVICE 700
INTENDED FOR MANAGEMENT USE ONLY
Page 12 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
23 23 Recreation Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
80033 MARC EDUCATION 250
80035 MARC OTHER 400
80046 MARC SPECIAL DEPARTMENTAL SUPPLIES 2,200
80077 MARC SPECIAL EVENTS 45,200
80078 MARC SPECIAL PROJECTS 0
Total Moab Arts & Recreation Center 160,015
Communities That Care (CTC)
75010 SALARIES & WAGES 0
75013 EMPLOYEE BENEFITS 0
75023 TRAVEL 0
75025 EQUIP/SUPPLIES & MAINTENANCE 0
75031 PROFESSIONAL & TECHNICAL SERVICES 0
75033 EDUCATION 0
75035 OTHER 0
75046 SPECIAL DEPARTMENTAL SUPPLIES 0
75078 SPECIAL PROJECTS 0
Total Communities That Care (CTC) 0
Prep
90010 PREP - SALARIES & WAGES 0
90013 PREP - EMPLOYEE BENEFITS 0
90022 PREP - PUBLIC NOTICES 0
90023 PREP - TRAVEL 0
90024 PREP - OFFICE EXPENSE & SUPPLIES 0
90028 PREP - TELEPHONE 0
90031 PREP - PROFESSIONAL/TECHNICAL SERVICE 0
90033 PREP - EDUCATION 0
90046 PREP - SPECIAL DEPARTMENTAL SUPPLIES 0
Total Prep 0
Total Parks, recreation, and public property 397,897
Total Expenditures:
Total Change In Net Position
397,897
0
INTENDED FOR MANAGEMENT USE ONLY
Page 13 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
24 24 Community Development - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
Change In Net Position
Revenue:
Contributions and transfers
39209 COMMUNITY DEV. FUND/BEG. BAL. 365,000
39210 CONTRIBUTION FROM GENERAL FUND 6,000
39223 GRANTS 0
39224 CDGB '05 MOONSTONE GALLERY 0
39226 UTAH POWER GRANT 0
39250 CDBG WILLOWS 0
39351 CDBG CINEMA COURT PROJECT 0
39352 CDBG 05-06 BALLPARK FENCE 0
39353 CDBG 06-07 BALLPARK LIGHTS 0
39354 CDBG 07 BALLPARK BLEACHERS 0
39355 CDBG 08 WATER LINE 0
39356 CDBG 09 VIRGINIAN APARTMENTS 220,000
39357 LIONS PARK TE GRANT 0
39358 NORTH CORRIDOR PATH TE GRANT 0
39359 NPS RTCA GRANT LIONS PARK 0
Total Contributions and transfers 591,000
Total Revenue: 591,000
Expenditures:
Transfers and contributions out
40090 INCREASE IN FUND BALANCE 0
Total Transfers and contributions out 0
Community Development
Community development
40002 TEA-21 UDOT N. CORRIDOR PATHS 0
40003 CDBG 09 VIRGINIAN APARTMENTS 0
40004 ROTARY PARK 5,000
40005 LIONS PARK TE 2011 121,000
40006 NORTH CORRIDOR PATH 0
40007 LIONS PARK DESIGN 0
40008 LIONS PARK LAND & WATER CONSERV FUND GRANT 0
40009 LIONS PARK SCENIC BYWAYS GRANT 241,000
40018 CDBG WILLOWS 0
40019 CDBG 11 CINEMA COURT PROJECT 220,000
40020 CDBG 07 BALLPARK BLEACHERS 0
40021 CDBG 08 WATER LINE 0
40022 PUBLIC ART 0
40023 SIGNAGE 4,000
40049 CORNER PARK 300 S 400 E 0
40076 PAYMENT-IN-LIEU/100 W.-P. LOT 0
40078 SKATE PARK 0
40084 CDBG '05 MOONSTONE GALLERY 0
40086 CDBG 02 SUN COURT BBALL 0
40089 E. CENTER MEDIAN & PARKING 0
40095 Recreation Center/Playground Equipment 0
40096 CDBG 05-06 BALLPARK FENCE 0
40097 CDBG 06-07 BALLPARK LIGHTS 0
40098 BALLPARK LIGHTING & IMPRVMNTS 0
40099 200 EAST STREET IMPROVEMENT 0
Total Community development 591,000
Total Community Development 591,000
Total Expenditures:
Total Change In Net Position
591,000
0
INTENDED FOR MANAGEMENT USE ONLY
Page 14 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
28 28 Millcreek Project Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
Change In Net Position
Revenue:
Intergovernmental revenue
33579 FUTURE GRANTS 1,000
33581 UTAH TRAILS/MILCREEK DR PATH - STATE FUNDS 0
33582 UTAH TRAILS/MILLCREEK DR PATH - LOCAL FUNDS 0
33583 UTAH TRAILS 500 W. UNDERPASS 0
33584 UTAH TRAILS PIPE DREAM TRAIL 0
33585 FIRE/FUEL/REDUCT/REVEG 0
Total Intergovernmental revenue 1,000
Contributions and transfers
33210 CONTRIBUTION FROM GENERAL FUND 27,500
39210 MILLCREEK PROJ. FUND/BEG. BAL. 17,400
Total Contributions and transfers 44,900
Total Revenue: 45,900
Expenditures:
Transfers and contributions out
40090 INCREASE IN FUND BALANCE 0
Total Transfers and contributions out 0
Millcreek Projects
Millcreek
40002 FIRE/FUEL/REDUCTION/REVEG 6,900
40003 MILLCREEK/MAIN STREET - WEIR 0
40004 UTAH TRAILS 500 W. UNDERPASS 0
40005 UTAH TRAILS PIPE DREAM 0
40010 SALARIES 3,500
40013 BENEFITS 400
40031 PROFESSIONAL/TECHNICAL 0
40035 OTHER 0
40041 ACQUISITIONS 0
40048 BMX TRACK 0
40050 BROWNING ROTARY MUSICAL PLAYGROUND GRANT 0
40051 BROWNING TRAILS GRANT 0
40074 SPECIAL PROJ.-FENCING & IMPROV 22,500
40076 TREE EDUCATION/ADVERTISING 3,600
40086 TREES/IRRIGATION 9,000
40088 UTAH TRAILS MILLCREEK DR PATH 0
40089 TRAILS 0
Total Millcreek 45,900
Total Millcreek Projects 45,900
Total Expenditures: 45,900
Total Change In Net Position 0
INTENDED FOR MANAGEMENT USE ONLY
Page 15 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
41 41 Capital Projects Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
Change In Net Position
Revenue:
Intergovernmental revenue
36124 GRANTS AND DONATIONS
36125 DOG PARK DONATIONS
Total Intergovernmental revenue
Interest
36100 INTEREST INCOME
Total Interest
2015
Council
Approved
0
0
0
0
0
Miscellaneous revenue
36160 CIB LOAN 0
36165 PROCEEDS FROM LONG TERM DEBT 0
36200 ANIMAL SHELTER DONATIONS 0
36201 TRANS ENHANCE GRANT 0
36210 CIB GRANT 0
36220 LEASE REVENUE CITY CENTER 45,000
36225 MORTGAGE PRNCPAL OLD CITY HALL 0
36226 MORTGAGE INTEREST OLD CITY HL 0
36227 UTAH STATE ENERGY PROGRAM GRANT 0
36228 UTAH POWER GRANT 0
36229 FEDERAL HIGHWAY GRANT 0
36230 LIBRARY CITY CENTER CONTR 0
36235 CIB LOAN AQUATIC CENTER 0
36236 CONTRIBUTION FROM REC DISTRICT 190,000
36237 DEVELOPER FEES 0
36238 CLAIM SETTLEMENT PROCEEDS 0
Total Miscellaneous revenue 235,000
Contributions and transfers
39222 TRANSFER FROM GENERAL FUND 300,000
39561 CAPITAL PROJECTS FUND BEG. BAL 597,760
39562 TRANSFER IN FROM MUNICIPAL BLDG SETASIDE 65,000
39563 TRANSFER IN FROM USU SET -ASIDE 0
Total Contributions and transfers 962,760
Total Revenue: 1,197,760
Expenditures:
Public safety
Police
79150 POLICE EQUIPMENT 0
Total Police 0
Animal Shelter
79140 ANIMAL SHELTER PROJECT 0
79141 ANIMAL SHELTER EQUIPMENT 0
79142 ANIMAL SHELTER FF&E 0
Total Animal Shelter 0
Total Public safety 0
Highways and public improvements
Highways
44072 STREETS/SPECIAL PROJ./CONCRETE 0
44073 NORTH CORRIDOR FRONTAGE ROAD 25,000
44074 POWERHOUSE LANE 12,000
44075 SEALCOAT 48,500
44076 MAIN STREET IMPROVEMENTS 0
44077 500 WEST/KANE CREEK IMPROVE 138,260
44078 TFER TO ROAD IMPROVE SETASIDE 0
44079 100 NORTH STREET IMPROVEMENTS 0
44080 TRANSPORTATION MASTER PLAN 28,000
44081 100 WEST DESIGN 25,000
44082 WILLIAMS WAY ROAD RECONSTRUCTION 0
44083 EQUIPMENT 288,500
44084 BARTLETT STREET IMPROVEMENTS 0
44085 100 NO FROM MAIN TO 100 W IMPROVE 0
44086 400 EAST ROAD IMPROVEMENTS 0
INTENDED FOR MANAGEMENT USE ONLY
Page 16 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
41 41 Capital Projects Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
Total Highways 565,260
Storm Drainage
42577 STRMWTR DETENTION BASIN PROJ 0
Total Storm Drainage 0
Total Highways and public improvements 565,260
Parks, recreation, and public property
Parks
78043 SWANNY PARK RESTROOMS 32,000
78045 PLAYGROUND EQUIPMENT/IMPROVEMENTS 80,000
Total Parks 112,000
Recreation
45070 ADA IMPROVEMENTS
Total Recreation
0
0
Swimming Pool
47070 AQUATIC CENTER PROJECT 34,000
47071 AQUATIC CENTER SET ASIDE 47,000
47098 CONTRIBUTION TO CIB ESCROW 0
Total Swimming Pool 81,000
Special Projects
79044 PERFORMANCE GURANTEE DEFAULT IMPROVEMENTS 0
Total Special Projects 0
Moab Arts & Recreation Center
46070 ROOF PROJECT 0
46071 SOLAR PROJECT 0
46072 MARC BUILDING IMPROVEMENTS 0
Total Moab Arts & Recreation Center 0
Total Parks, recreation, and public property 193,000
Community and economic development
Community Development
79045 USU SETASIDE 0
79046 Contribution to CHCSSD 0
79047 USU BUILDING PROJECT 0
Total Community Development 0
Senior Assisted Living
79042 MAPS - ASSISTED LIVING PROJECT 0
79043 IMPACT FEE OFFSET 0
Total Senior Assisted Living 0
Total Community and economic development 0
Transfers and contributions out
40090 INCREASE IN FUND BALANCE 0
81001 TRANSFER TO GENERAL FUND 0
Total Transfers and contributions out 0
Municipal Building Authority
Municipal Building
77031 MUNI BLDG PROJECT 0
77042 PUBLIC BLDG BOND RESERVE 0
77045 MUNICIPAL BLDG FF&E 0
77046.1 MUNICIPAL BLDG BOND PMT 74,000
77046.2 MUNI BLDG BOND INTEREST 37,500
77047.1 2009 AQUATIC BOND PMT 191,000
77050 TENANT IMPROVEMENTS 0
77051 CENTER STREET GYM MECHANICAL 137,000
77055 CITY HALL SOLAR PHOTO VOLTAIC 0
77056 DOG PARK 0
Total Municipal Building 439,500
Total Municipal Building Authority 439,500
Total Expenditures:
Total Change In Net Position
1,197, 760
0
INTENDED FOR MANAGEMENT USE ONLY
Page 17 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
41 41 Capital Projects Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
INTENDED FOR MANAGEMENT USE ONLY
Page 18 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
51 51 Water & Sewer Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
Income or Expense
Income From Operations:
Water Operating Income
36300 WATER PENALTIES 3,000
36500 SALE OF MATERIALS & SUPPLIES 1,500
36900 Water SUNDRY REVENUES 11,000
37100 WATER SALES 550,000
37120 TAX ON SHOP WATER SALES 0
37260 WATER CONNECTION 10,000
37325 Water SPECIAL SERVICES BY CITY DEPATMENTS 12,000
38600 ALLOWANCE ON DOUBTFUL ACCOUNTS 0
Total Water Operating Income 587,500
Sewer Operating Income
56900 Sewer SUNDRY REVENUE 60,000
57300 SEWER SERVICES CHARGES 594,000
57325 Sewer SPECIAL SERVICES BY CITY DEPTS 1,500
57350 Sewer SPANISH VALLEY SEWER 172,700
57440 SEWER CONNECTION 7,000
Total Sewer Operating Income 835,200
Water Operating expense
50009 Water GENERAL FUND O/H 175,000
50010 Water SALARIES & WAGES 230,345
50013 Water EMPLOYEE BENEFITS 167,775
50015 Water OVERTIME 8,000
50021 Water SUBSCRIPTIONS & MEMBERSHIPS 4,600
50023 Water TRAVEL 4,150
50024 Water OFFICE EXPENSE & SUPPLIES 0
50025 Water EQUIPMENT-SUPPL. & MAINTENANCE 12,500
50026 Water BUILDING SUPPL. & MAINTENANCE 4,000
50027 Water UTILITIES 37,500
50028 Water TELEPHONE 2,500
50029.1 Water RENT OF PROPERTY & EQUIPMENT 4,100
50029.2 Water capital lease expense 0
50030 Water MONTHLY FUEL - GASCARD 13,700
50031 Water PROFESSIONAL & TECH. SERVICES 62,000
50033 Water WATER/EDUCATION 2,800
50035 Water OTHER 1,325
50046 Water SPECIAL DEPARTMENTAL SUPPLIES 48,700
50051 Water INSURANCE 1,600
50069 Water DEPRECIATION 185,000
Total Water Operating expense 965,595
Sewer Operating expense
60009 Sewer GENERAL FUND O/H 190,000
60010 Sewer SALARIES & WAGES 98,125
60013 Sewer EMPLOYEE BENEFITS 69,160
60015 Sewer OVERTIME 2,500
60021 Sewer SUBSCRIPTIONS & MEMBERSHIPS 1,700
60023 Sewer TRAVEL 1,000
60024 Sewer OFFICE EXPENSE & SUPPLIES 1,000
60025 Sewer EQUIPMENT SUPPL. & MAINTENANCE 27,600
60026 Sewer BUILDING SUPPL. & MAINTENANCE 3,000
60027 Sewer UTILITIES 48,000
60028 Sewer TELEPHONE 2,200
60029 Sewer RENT OF PROPERTY & EQUIPMENT 1,500
60030 Sewer MONTHLY FUEL - GAS CARD 5,000
60031 Sewer PROFESSIONAL & TECH. SERVICES 37,700
60033 Sewer EDUCATION 500
60035 Sewer OTHER 2,500
60046 Sewer SPECIAL DEPARTMENTAL SUPPLIES 26,000
60069 Sewer DEPRECIATION 150,000
Total Sewer Operating expense 667,485
Total Income From Operations: (210,380)
Non -Operating Items:
INTENDED FOR MANAGEMENT USE ONLY
Page 19 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
51 51 Water & Sewer Fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
Water Non -operating income
36100 INTEREST INCOME 5,000
36110 WATER IMPACT FEE INTEREST INCOME 2,000
36111 WATER IMPACT FEES 20,000
36112 WATER IMPACT FEE BEG F.B. 131,141
39535 W/S - BEG. FUND BALANCE 98,680
5630 Gain (loss) on asset retirement 0
5651 Water CONTRIBUTIONS OF ASSETS 0
Total Water Non -operating income 256,821
Sewer Non -operating income
56100 Sewer INTEREST INCOME 5,000
56110 SEWER IMPACT FEE INTEREST 4,000
56111 SEWER IMPACT FEES 50,000
56112 SEWER IMPACT FEE BEG F.B. 763,125
56113 SEWER IMPACT FEE FINANCE INTEREST 13,400
56860 Sewer Contribution from capital projects 0
Total Sewer Non -operating income 835,525
Water Non -operating expense
50082 Water INTEREST ON BONDS/DEBT SERVICE 0
50084 Water TRANSFER TO CAPITAL FACILITIES 0
Total Water Non -operating expense 0
Sewer Non -operating expense
60082 Sewer INTEREST ON SEWER BONDS 0
60085 CONTRIBUTION TO EXTENDED CARE FACIL 0
Total Sewer Non -operating expense 0
Total Non -Operating Items: 1,092,346
Total Income or Expense 881,966
INTENDED FOR MANAGEMENT USE ONLY
Page 20 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Capital Budget
51 - 51 Water & Sewer Fund as of 07/31/2014
6/11 /2014
Description 2015 Budget 2015 Actual
Projects:
Impact Expenditures - Sewer 0 0
Impact Expenditures - Water 0 0
Impact Project/Sewer - Impact Fee Study 18,125 0
Impact Project/Sewer - Sludge Dewatering System 360,000 0
Impact Project/Sewer - Wastewater Facilities Master Plan 35,000 0
Impact Project/Sewer - WWTP Upgrade 350,000 0
Impact Project/Water- Impact Fee Study 9,141 0
Impact Project/Water - Regional Water Study 50,000 0
Impact Project/Water - Tank Assessment & System Constructi 78,500 0
Sewer Building for VAC truck 100,000 0
Sewer Lines - Minor 100,000 0
Sewer Lines - North Area 0 0
Sewer lines Willows Project 70,000 0
Water Line - 500 West and Kane Creek 350,000 0
Water Lines - Minor 7,500 0
Total Projects: 1,528,266 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 0 0
1643 - Meters 50,000 0
1651 - Sewage treatment facilities 0 0
1652 - Sewer lines 0 0
1661.1 - Equipment - general 0 0
1661.2 - Equipment - water 12,700 0
1661.3 - Equipment - sewer 0 0
1665 - Office furniture and equipment 0 0
1671 - Autos and trucks 0 0
Total Direct Purchase: 62,700 0
Total Capital Requirement: 1,590,966 0
Long Term Debt Repayment:
Total Long Term Debt Repayment:
Total Capital and Long Term Debt Requirement:
0 0
1,590,966 0
Resources to be Provided:
Net Income 881,966 0
Add Depreciation 335,000 0
Provided/Required from Operation: 1,216,966 0
Project Borrowing 0 0
Total Resources to be Provided: 1,216,966 0
Resource Remaining or to be Provided: (374,000) 0
Beginning Capital Asset Resources: 0 0
Ending Capital Asset Resources: (374,000) 0
r'ay
MOAB CITY CORPORATION
Council Approved
53 53 Storm Water Utility fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
Income or Expense
Income From Operations:
Water Operating Income
36450 STORM WATER DRAINAGE FEE 142,000
36460 NON -POINT SOURCE FINANCIAL ASSISTANCE 37,000
Total Water Operating Income 179,000
Water Operating expense
40009 Storm wtr GENERAL FUND O/H 45,000
40010 Storm wtr SALARIES & WAGES 0
40013 Storm wtr EMPLOYEE BENEFITS 0
40031 Storm wtr PROFESSIONAL & TECH. SERVICES 0
40046 Storm wtr SPECIAL DEPARTMENTAL SUPPLIES 0
40069 Storm wtr DEPRECIATION 0
40075 Storm wtr SPECIAL PROJECTS 69,000
Total Water Operating expense 114,000
Total Income From Operations: 65,000
Non -Operating Items:
Water Non -operating income
36110 INTEREST INCOME 0
36112 TFER FROM BEG F.B. 235,000
36210 TRANSFER FROM GENERAL FUND 0
Total Water Non -operating income 235,000
Water Non -operating expense
40090 Storm wtr TRANSFER TO SURPLUS FUND BAL. 0
Total Water Non -operating expense 0
Total Non -Operating Items: 235,000
Total Income or Expense 300,000
INTENDED FOR MANAGEMENT USE ONLY
Page 21 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Capital Budget
53 - 53 Storm Water Utility fund as of 07/31/2014
6/11 /2014
Description 2015 Budget 2015 Actual
Projects:
STEWART CANYON DESIGN 300,000 0
Total Projects: 300,000 0
Direct Purchase:
Total Direct Purchase: 0 0
Total Capital Requirement: 300,000 0
Long Term Debt Repayment:
Total Long Term Debt Repayment: 0 0
Total Capital and Long Term Debt Requirement: 300,000 0
Resources to be Provided:
Net Income 300,000 0
Add Depreciation 0 0
Provided/Required from Operation: 300,000 0
Project Borrowing 0 0
Total Resources to be Provided: 300,000 0
Resource Remaining or to be Provided: 0 0
Beginning Capital Asset Resources: 0 0
Ending Capital Asset Resources: 0 0
MOAB CITY CORPORATION
Council Approved
73 73 Youth City Council fund - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
Change In Net Position
Revenue:
Interest
36100 INTEREST INCOME
Total Interest
2015
Council
Approved
0
0
Contributions and transfers
39200 CONTRIBUTIONS FROM STUDENTS 0
39201 FUND TRANSFERS FROM MOAB CITY 0
39210 FUND DONATIONS / CASTLE VALLEY 0
39220 FUND RAISING PROJECTS 0
39230 DONATIONS 0
39550 TRANSFER FROM BEG FUND BALANCE 0
Total Contributions and transfers 0
Total Revenue: 0
Expenditures:
General government
Administrative
40023 TRAVEL 0
40024 OFFICE EXPENSES & SUPPLIES 0
40033 EDUCATION 0
40035 OTHER 0
40046 FUND RAISING SUPPLIES 0
40073 SPECIAL PROJECTS 0
Total Administrative 0
Total General government 0
Transfers and contributions out
40090 TRANSFER TO EQUITY RESERVE 0
Total Transfers and contributions out 0
Total Expenditures: 0
Total Change In Net Position 0
INTENDED FOR MANAGEMENT USE ONLY
Page 22 6/11/2014 10:54 AM
MOAB CITY CORPORATION
Council Approved
91 91 General Fixed Assets - 07/01/2014 to 06/30/2015
100.00% of the fiscal year has expired
2015
Council
Approved
Change In Net Position
Expenditures:
General government
4100 Depn expense general government 0
4300 Depn expense public safety 0
4400 Depn expense streets & highways 0
4500 Depn expense parks & recreation 0
Total General government 0
Total Expenditures: 0
Total Change In Net Position 0
INTENDED FOR MANAGEMENT USE ONLY
Page 23 6/11/2014 10:54 AM