HomeMy WebLinkAbout2014-01-06 Council Packet - Work Session (2)A. Call to Order
"" I 'qe with a Past, C# with a Future
210 Fidalgo Avenue, Kenai, Alaska 99611 -7794
Telephone: 907 - 283 -7535 / Fax: 907 - 283 -3014
www.ci.kenai.ak.us
2013 KENAI RIVER DIPNET FISHERY REPORT
B. Introduction — Mayor Pat Porter
C. Presentation of 2013 Kenai River Dipnet Fishery Report — Rick Koch, City Manager &
Administration
2013 Fishery
a. Overview — Rick Koch
b. Operations & Maintenance — Bob Frates
c. Financial Report — Terry Eubank
d. Public Safety Report — Gus Sandahl
e. Remaining FY2014 Dipnet Fishery Expenditures — Rick Koch
2014 Fishery
a. Overview — Rick Koch
1.) Elimination of on- street parking in Old Town, July10 -July 31
2.) Elimination of in -park parking without a permit in Municipal Park,
July 10 -July 31
3.) Elimination of on- street parking along South Forest Drive
4.) Management of Parking at Eric Hansen Scout Park
5.) Management of Parking at South Forest Drive Scenic Overlook
6.) Increased management of access to South Beach
7.) Research & Develop Plan for to intstitute a no -wake Zone along VIP
subdivision
b. Financial, including fee schedule — Terry Eubank
c. Citations — Gus Sandahl and /or Scott Bloom
D. Public Comment (limited to 2 minutes per individual)
E. Council Discussion
F. Adjournment
2013
.wqr 10 • 31
Table of Contents
2013 City Manager Dipnet Summary .....................................
............................... 1 -5
PoliceDipnet Report ...............................................................
............................... 6 -7
Parks& Recreation Report ...................................................
............................... 8 -11
PublicWorks Report ...........................................................
............................... 12 -13
FireDepartment Report ..............................................................
.............................14
Finance Department Summary
15 -18
FinancialProjections ...........................................................
............................... 19 -24
lVillaye with a Past, Ci� with a Future /1
210 Fidalgo Avenue, Kenai, Alaska 99611 -7794
Telephone: 907 - 283 -7535 / FAX: 907 - 283 -3014 illy{
1992
MEMO:
TO: City Council
FROM: Rick Koch
DATE: November 12, 2013
SUBJECT: 2013 Kenai River Dipnet (Personal Use) Fishery Report
The purpose of this correspondence is to transmit for your review and discussion the above
referenced annual report.
As detailed in the report, the City generated non -grant revenues of $440,185.00 against non -
grant expenditures (current and projected) of $438,911.00, or projected revenues over
expenditures of ($1,274.00). If you include grant revenues and expenditures both of these
values would be increased by $233,107.00.
The projected expenditures for the 2013 season (FY 2014 budget) include estimated personnel
costs associated with preparations for the 2014 fishery, communication radios for the police
and fire departments, a pick -up truck for the parks and recreation department, and other items
shown on the attached spreadsheet.
Budgeted revenues and expenditures of $483,152.00 were not achieved. As stated above,
actual revenue was $440,185.00 and expenditures are estimated to be $438,911.00, or roughly
$40,000, less than budget.
The 2013 season, based on non -grant revenues, exhibited the greatest annual activity to date,
exceeding the 2012 non -grant revenues ($362,088) by $78,097.00 or 21.57 %. The increase in
revenue was caused primarily by an increase in fees. During one weekend fishery participants
exceeded the largest past participation by 10 % -15 %. However, the number of total transactions
was slightly lower than 2012 as a result of a short, but intense, run of sockeye. As a result of the
lower number of participants, the City was able to minimize the amount of overtime at all
locations, with the exception of the dock.
Non -grant funded expenditures (current and projected) of $438,911.00 for 2013 exceed the
2012 non -grant funded expenditures by $76,823, or 21.2 %.
City personnel again successfully responded to many challenges during the fishery this year.
The higher volume of participants during the peak weekend, the Alaska Department of Fish &
Game's (ADF &G)decision to make the fishery around - the -clock (24hr), and extremely high tides,
were all challenges to the City's ability to provide quality services. The Administration
submitted numerous requests to the Commissioner of ADF &G asking that the fishery not be
opened to 24 -hour activity, but were unsuccessful in maintaining a 6AM -11PM fishery.
The City undertook a new policy towards management of fish waste during the 2013 season,
requiring that fishery participants either remove all fish waste from the beach or to dispose of
fish waste into the waters of the Kenai River or Cook Inlet. A small number of fishery
participants removed their fish whole from the mouth of the Kenai, but the majority adhered to
the City's requirement that fish waste be directly deposited into the water. While it was still
necessary for the City to rake the beaches with tractors and re- deposit fish waste into the
water, this system appeared to work very well, and the beaches were kept free from fish waste.
Fortunately, ADF &G's emergency order to increase the fishery to a 24 -hour opening came after
the majority of the fish had passed into the river. If the 24 -hour opening had been in effect
during prolonged periods of high - volume harvest, it may have been necessary for the City to
close the beaches to public access for the removal of fish waste and to safeguard public health.
No changes in fish waste management are contemplated for the 2014 season.
During the 2013 season, the City contracted with a third party to install and service, 4 cubic
yard dumpsters located on the north beach and spaced approximately 100 -200 yards from each
other, on the beach -side of the dunes, as well as dumpsters in locations serviced in the past. On
the south beach, dumpsters were evenly spaced along the beach in camping areas. The
dumpsters were serviced daily and more frequently if required during periods of peak use. The
readily available dumpsters resulted in fishery participants placing solid waste other than fish
waste in the receptacles. As with fish waste, because the majority of the fish run had passed
when ADF &G opened the fishery to 24- hours, the contractor was still able to service /empty the
full dumpsters without conflict with fishery participants. This may not be possible during 24-
hour openings if there are large numbers of fishery participants on the beaches from 11PM to
6AM. In the future, if 24 -hour openings occur, it may be necessary to close the beaches to the
public in order to service solid waste dumpsters in a safe manner. No changes to solid waste
management are contemplated during the 2014 season.
In general, the fees for the 2013 season are proposed to remain in place for the 2014 season.
There was confusion over the manner in which "parking days" and "camping days" were
defined. In order to recognize the inherent difference in parking and camping, the following fee
schedule is proposed to be utilized in 2014:
1. Day Use Parking (midnight to midnight)
$20.00
2. Overnight Parking, includes Camping -vehicle or one tent $55.00
(before noon of first day to noon of second day)
3. Overnight Parking, includes Camping — vehicle or one tent $45.00
(after noon of first day to noon of second day)
4. Vehicle drop -off (30 minutes maximum) $10.00
5. ATV Parking (up to two ATVs) $20.00
6. Camping (noon to noon) $25.00
This year the City observed a significant increase in the number of ATV's entering City property
without payment of fees. There are several camping areas on Kalifornsky Beach Road from
which fishery participants drive their ATV's to the south beach. While some of these ATV's stop
and pay fees at the fee stations, the majority attempt to find access to the beach in a manner
that avoids paying fees to the City. In 2014 the City will enforce parking fees for ATV's. The
same services, fish waste management, solid waste collection, portable sanitation, etc., are
utilized by fishery participants accessing the north and south beach areas by ATV's.
Additionally, we observed a larger volume of fishery participants parking in Old Town and
accessing the north beach via Meeks Trail, thereby avoiding payment of fees. These participants
take advantage of services provided by the City through use of toilets, collection of solid waste,
and raking of fish waste on the beach. We propose severely limiting the number of on- street
parking opportunities in Old Town so that participants utilize City parking lots. This same
situation exists along Forest Drive and within Municipal Park by fishery participants accessing
the beach via the trail from Municipal Park. We are proposing to limit parking on Forest Drive
and eliminating non - permit parking in Municipal Park during the Personal Use Fishery.
In 2013 the City increased cash - management controls in place at the fee stations by using
computer /cash registers to generate fee receipts. The addition of cash register /computer
systems provided operational controls and real -time data collection. Permanent power and
communications was established to all fee stations which facilitated the use of credit cards for
fee payments. No substantial changes to the City's cash- management controls are
contemplated during the 2014 season.
Our ability to issue citations for violations of City code was severely restricted in 2013 as a
result of a decision by the Alaska Court System to require personal service of any citation. In
other words we were unable to simply leave a citation on the windshield of a vehicle, or on a
tent, etc. This may be addressed during the upcoming legislative session. If not, I propose that
the City amend code to provide for an internal process in which the City Manager, or Chief of
Police, is a hearing officer, eliminating the use of the Alaska Court System. This is similar to the
manner in which the Municipality of Anchorage and other political subdivisions provide for
being able to issue citations without personal service.
The boat traffic on the Kenai River taking part in the Fishery appeared to be at the greatest level
observed to date. We observed unsafe conditions such as excessive speed, traveling too close
to another vessel, overloaded vessels, and extremely small vessels at risk of being swamped by
boat wakes. It is not clear which agency, or agencies, have regulatory authority over boat traffic
on the Kenai River in the area of the personal use fishery. Administration has requested that
the City Attorney research this issue.
Included in this report are the departmental reports which were submitted to the city manager.
In summary, I am again extremely pleased and impressed with the performance of our City
employees in response to the fishery.
Thank you in advance for your time and attention in reviewing this Report
If you have any questions, please contact me at your convenience.
attachments
FY2014
Personal Use Fishery Expenditures
(Actual Projected)
November 12, 2013
FY2014 Non -Grant Supported Expenditures as of October 10, 2013
Anticipated Expenditures in FY2014
- Police, Personnel
-Parks & Recreation, Personnel
- Public Works, Personnel
- Police, Radio
-Fire, Radio
-Fire, RKO Rescue Skid for ATV
-Parks & Recreation, 1/2 Ton 4X4 Pickup
- Police, 4- Wheeler Storage Racks (2)
- Finance, Software Modifications
- Finance, Security Cameras (2)
- Public Works, Seasonal Water Line Installation to Dock
Total
5
$ 363,011.00
$ 6,000.00
$ 6,000.00
$ 6,000.00
$ 5,000.00
$ 5,000.00
$ 3,500.00
$ 27,000.00
$ 400.00
$ 1,000.00
$ 1,000.00
$ 15,000.00
$ 438,911.00
MEMO:
lVilla9e with a Past, Gii with a Future
210 Fidalgo Avenue, Kenai, Alaska 99611 -7794 M9
Telephone: 907 - 283 -7535 / FAX: 907- 283 -3014 11111.1'
1992
TO: Rick Koch — City Manager
FROM: Gus Sandahl — Police Chief
DATE: 10118/13
SUBJECT: 2013 Dipnet Report
The 2013 Dipnet fishery opened on July 10 and ended on July 31. The fishery was extended to
24 hours on July 22. In 2013, the Police Department expanded to six temporary enforcement
officers (TEOs) dedicated to Police dipnet operations. Their presence and interactions with
dipnet participants may have contributed to a slight decrease in calls for service from 2012.
Significant 2013 Police dipnet information as follows:
137 dipnet calls for service (down from 142 in 2012). Those calls for service included: 22
parking problems, Eleven 911 misdials, 8 stuck vehicles, 8 lost /found property, 7 vehicle
unlocks, 7 camping problems, 5 motor vehicle crashes, 4 Dipnet Regulation violations, 4
ATV complaints, 3 fireworks, 3 thefts, 3 traffic congestion, 3 lost /missing child, 2
harassment, 1 assault, 1 verbal dispute, and many others.
- TEOs wrote 12 dipnet - related citations (9 for driving in a prohibited area, and 3 for
parking offenses).
Alaska Wildlife Troopers had an increased and sustained presence at Kenai dipnet
locations throughout the fishery. Their dedicated staffing to the personal use fishery is
greatly appreciated.
- Kenai Beaches were closed to overnight camping starting from 12:00 am on the
mornings of July 23, 24, 25. The high tides on these mornings ranged from 24 ft. to 24.6
ft. The Police Dept. staffed TEOs during the peak high tides to warn any remaining
campers of impending flooding of tents /vehicles, and were able to ensure that people
did not seek refuge in the dunes.
- In 2013, the City Code was amended with regards to allowing the disposal of fish
carcasses back into the river. The Code established a $150 fine for depositing carcasses
onto the beach. The City placed an abundance of signs along the North Beach advising
of carcass disposal requirements. TEOs saw very few carcasses on the beaches and they
did not see anyone disposing of fish waste incorrectly. As a result, there were no
citations issued for the illegal deposit of fish waste. TEOs received regular compliments
and thanks from dipnetters in regards to how clean the beaches were. Salmon Frenzy,
ROC the Kenai, and the Kenai Cross Country Ski Team effectively removed much of the
trash left on the beach.
Salmon Frenzy volunteers were once again very effective in relieving congestion on
Kenai Ave. through traffic control efforts during the weekends.
The two busiest days for the Police Department were Friday, July 19, and Saturday, July
20. Both of these days required hours of traffic control on Bridge Access Rd. at Boat
Launch Rd. Traffic on Boat Launch Rd. was backed up to Bridge Access Rd. due to low
tide boat launch closures. S. Spruce Street had very large volumes of traffic during that
weekend (backed up to the ball fields), requiring extra police presence to keep traffic
flowing.
This was the second year that an MOA was in place between the Borough and City
giving the City temporary jurisdiction of Dunes Rd. and both sides of Old Cannery Rd. for
sign placement, collection of fees, enforcement of minor offenses, etc. It is
recommended the City and Borough continue this MOA in future years for the benefit to
residents inside and outside of the Borough who are impacted by the dipnet fishery.
There is limited parking along Cannery Rd. and Dunes Rd. for dipnet participants. This
was the first year of No Parking on both sides of Old Cannery Rd., which resulted in
many participants parking in the Bowpicker Ln. right of way (making this right of way
very congested). For the first time, dipnet participants also parked in the undeveloped
subdivision off of Dunes Rd., across from Sailors Watch.
The TEOs primarily utilized three different police vehicles (1 pickup, 1 Expedition, 1 sedan). On
the beaches they utilized two new 4- wheelers, one Police Ranger side by side, and one Fire
Department Ranger side by side. This equipment adequately enabled them to do their job, and
the Police Department is not requesting any additional dipnet- specific vehicles for 2014.
As with every year, officers and TEOs worked extended and /or extra shifts during peak weeks.
Police personnel demonstrate remarkable care for the City during this busy time. On duty
officers make dipnet locations their primary patrol areas. All six of the TEOs were rookies with
the Police Department, and overall they demonstrated maturity and a strong work ethic. Police
personnel adequately coordinated dipnet operations with other City Departments and with the
State Troopers. We will learn from the 2013 dipnet experiences, and will continue to work with
all involved City Departments to enhance City dipnet operations for 2014.
"Village with a Past, C# with a Future"
210 Fidalgo Avenue, Kenai, Alaska b3ft!
99611 -7794 t l l l
1991
MEMO*
TO: Gus Sandahl, Chief of Police
FROM: Robert J. Frates, Parks & Recreation Director
DATE: October 21, 2013
SUBJECT: Parks & Recreation Dip Net Summary
The Personal Use Fishery opened at 6:00 a.m. on July 101h and closed at 11:59 p.m. July 31s`.
Once again, preparation for the fishery began several months in advance of the season opener
with particular focus on waste management, enforcement and fee shack operations. As in past
years, the overall success hinges on the coordination and hard work by several City
departments, including State and Federal agencies and community volunteers.
Waste Management
One of the management objectives going into this year's fishery was to reduce the amount of
fish waste and other solid waste on the north and south beaches. Components of this strategy
included placement of six, 4 -yd solid waste dumpsters on the north beach (daily service),
signage, education (pamphlets) and increased enforcement. Solid waste dumpsters on the
south beach were provided as in years past and also serviced daily. The above mentioned
services, including portable restrooms, were again provided by Peninsula Pumping,
Incorporated.
The department also increased its raking of fish waste on the north and south beach. A new
tractor and hydraulic rake was purchased and utilized on the north beach. The south beach
was maintained with a previously acquired tractor and rake. Overall, there were limited
amounts of fish waste generated on the beach, unlike year's past. Most participants complied
with disposal instructions and those that didn't were appropriately dealt with by the Temporary
Enforcement Officers.
Efforts were made to rake the beaches twice daily during low tides. However, as the fishery got
into full swing, the amount of congestion on the beaches made this difficult and the
department resorted to raking between the hours of 11:00 p.m. and 6:00 a.m. Once the fishery
C
opened 24 -hours on July 22nd due to an emergency opening, this operation required use of
personnel to serve as a "pilot car" on ATVs. There is a need for a secured equipment storage
area located somewhere near the south beach. This area would be used to store the tractor
with rake, ATV's and other equipment needed to facilitate maintenance and enforcement
efforts. Equipment used on the north beach was stored at the Wastewater Treatment Plant.
An individual made contact with the City toward the tail end of the fishery inquiring about the
possibility of obtaining the fish waste collected from the north beach. He was interested in
utilizing the fish waste for composting. The department facilitated this operation on a trial
bases one evening, however, the volume of waste collected was not sufficient enough to make
it a viable operation to continue at that time. However, perhaps in the future this process can
be revisited and better defined.
Overall, waste management objectives were met and a big thank you goes to the many
volunteers for their cleanup efforts.
Enforcement
The addition of two Temporary Enforcement Officers through the Police Department allowed
for increased presence and enforcement of the fish waste ordinance, in addition to, handling
other issues such as littering and parking /camping compliance. This effort was supplemented
by a Parks and Recreation temporary worker with a bulk of their time spent on the north beach.
Monitoring of the south beach was more inconsistent for the Parks & Recreation Department
although both temporary staff and full -time staff members were occasionally utilized,
particularly mid -way through the fishery and during peak times.
The temporary worker hired through the Parks Department to assist with camping /parking
compliance on the north beach didn't start until July 19th. She worked diligently conversing
with participants, checking receipts, monitoring compliance for fish waste disposal and other
related ordinances. This position also proves beneficial as a general resource for participants
seeking general information, locating lost items, assisting with traffic control, etcetera.
There were significantly less trash and fish waste issues this season and negative impacts to the
dunes and surrounding areas were again minimized. Re- vegetation work over the years in
several dune locations has proven successful and this effort should continue, in addition to,
installation of fence and chain on the remaining sections of dunes. To my knowledge, the only
report the department received of illegal dumping of fish waste outside the beach boundaries
occurred at the dumpster located at Daubenspeck Family Park. This was an isolated case and
no further problems were noted.
Fee Shack Operations
The computerized cashiering system in many ways made the shack attendant's job much easier
and safer. Not only did it allow a more effective way to capture certain fishery data, but it
allowed for credit card transactions and better internal controls coupled with increased
security. Although the system is fairly comprehensive, shack operators found it to be simple
E
and intuitive. Logistical support was only a phone call away and many times was handled over
the network. Installation of permanent power and better lighting also increased safety and
provided a more conducive work environment for the attendants.
New traffic controls and vehicular routing at the dock seemed to have greatly increased flow
and safety. It was noted by the fee attendant working the dock that the computer monitor
inside the shack needs relocated as to not visually impede line of sight while observing
oncoming traffic.
The pedestrian closure at the bird viewing platform created some confusion to those
accustomed to using this area. The closure caused participants to access the river bank near
the dock facility and travel upstream along the muddy bank. Those not mindful of the tidal
influx had difficulty and created unsafe conditions at times.
Some confusion was expressed by participants of the fishery concerning the fee structure.
Many interpreted the payment based on 24 -hours incorrectly and thought it was based on from
the time of check -in, as opposed to the defined times. This was generally not an issue except
those using the self -fee stations after hours. The rate increase of $5.00 over last year didn't
appear to be a concern for the majority and many participants noted an increase in services,
particularly how clean the beaches were.
Some Participants are finding ways to avoid paying fees by accessing Meeks Trail in Old Town,
accessing fee stations after hours, or by dropping off folks on the beaches, thus eliminating
parking fees. A solution needs to be rendered for these scenarios.
Miscellaneous
The Public Works Department, through a competitive bid process, hired a contractor to provide
repairs and drainage enhancements to the Meeks Trail. This work was accomplished in time for
the dip net fishery.
The Parks Department spent a couple days making repairs to the fence and chain on the north
beach that were dislodged. This was most likely a result of winter storms and ice flow
throughout the winter months.
Signage in the parking lot on the north beach should be evaluated and a determination made as
to what needs to be removed or replaced. Some of the signs erected pertain only to the dip net
fishery and perhaps these should be removed at the completion of each season. Others have
become damaged or weathered. As the fishery continues to grow and issues addressed
through signage, my concern is inadvertently creating "sign pollution" for this otherwise
beautiful location.
Use of the overflow parking lot located at the adult softball fields received minimal use despite
the two weekends that the little league field reached full capacity. The most this area received
was during the beach closures through the extreme high tide series. Some folks did take the
10
necessary precautions and were appreciative of the City providing an alternative camping
location during this time.
Overall, the 2013 fishery was fairly successful, particularly from a maintenance operations
standpoint. Development and refinement of strategies and goals will continue to be discussed
and improvements made where needed. I want to thank everyone involved, particularly my
staff and personnel from other City departments, for their continued cooperation and
dedication toward making this fishery as safe and pleasurable experience as possible.
11
"'Villaye with a Past, IGit with a Future
��
210 Fidalgo Avenue, Kenai, Alaska 99611 -7794 ,....
Telephone: 907 - 283 -7535 / FAX: 907 - 283 -3014 �IIII
1992
MEMO:
TO: Gus Sandahl
FROM: Sean Wedemeyer 5Ak/
DATE: September 27, 2013
SUBJECT: Public Works Dipnet Report
The 2013 dipnet season was the busiest to date and very successful for the Public Works
Departments. Each and every Public Works department and employee contributes to the City's
successful management of the additional work that results from this fishery.
The Streets department performed the following tasks in support of the Personal Use fishery.
• Install and remove temporary signs and barricades.
• Place and retrieve the 3 fee shacks.
• Build gravel roads at the north and south beach access points.
• Manage and staff the boating facility.
• Perform additional grading and dust control on high traffic roads and parking lots.
Our Streets foreman suggested and executed a plan to widen the boating facility exit road to
allow for separate left and right turning lanes. This dramatically increased the flow and safety
during high usage. The Streets crew used their equipment and manpower to build the road.
The Building Maintenance department was very helpful with setting the piles and floats and
opening and winterizing the restrooms.
The Wastewater Treatment Plant was used to store equipment utilized during the fishery
behind a locked gate.
The Shop department responded promptly to a number of calls to fix dipnet related equipment
12
The Water department keeps us in compliance with DEC by performing water tests on the
boating facility well.
My Administrative Assistant performs numerous tasks, and answers dozens of calls related to
the fishery.
This year I heard more compliments than I received complaints. This was in large part due to
the fact that we adequately staffed the boating facility. During the peak days our entire Streets
crew, in addition to the two temporary personnel, spent their entire shift staffing the facility. In
the 2014 budget process I requested 3 temporary positions for twenty one twelve hour days
totaling 756 hours and received approval for 336 hours. In the future 1 would like to adequately
staff the facility with temporary lower grade personnel, freeing up the Streets crew to keep up
with their routine tasks.
In addition to widening the boating facility exit road and dipnet related signage, the City of
Kenai completed two capital projects this year related to the dipnet fishery. Both were
completed within a very tight timeframe, and each had their own unique challenges.
The fee shack permanent power was competitively bid with plans and specifications generated
by me to eliminate the time and money required to hire a consultant. Coordinating with HEA
proved to be challenging yet rewarding as they contended with their new tariff and associated
rules. The project was completed in time for the fishery, with a functional and economical
design, for a reasonable subcontractor cost.
The Meeks trail repair and drainage improvement project had even more difficult time
restraints. The project was designed and bid in a very short time, during the busiest time of the
year for construction. The contractor was required to complete the work between the dates of
July 1 and July 9, the 4th of July weekend notwithstanding. During onsite collaboration between
the City, the engineer, and the contractor, last minute changes were made to the design.
Shortly after project completion we received two inches of rain in two hours. The trail received
very minimal damage which was able to be repaired by the Streets and Parks and Recreation
department.
Overall it was a very successful year for the Public Works Department, thanks to the good work
and dedication of my personnel.
13
u
IK1149e with a Past, C# with a Future
210 Fidalgo Avenue, Kenai, Alaska 99611 -7794
Telephone: 907 - 283 -7535 / FAX: 907 - 283 -3014
1992
MEMO*
TO: City Manager Koch
FROM: Chief Tilly
DATE: November 18, 2013
SUBJECT: Fire Department Dip Net Report
Rick,
The purpose of this memo is to summarize the Fire Department's activities during the personal
use fishery 2013.
As with past years, our preparation included training and re- familiarization with boating
operations, forecasting tidal peaks, and in turn possibly forecasting peak weekends of dip net
participants. Anticipating the peak weekends placed duty personnel on alert for additional calls
and off duty members to remain vigilant for recalls. This year was especially challenging with
the extreme tides we witnessed, making potential access to dip net participants either difficult
or nonexistent. This pre planning every year is important as there are always subtle changes to
access to beaches, improvements to access to the City Dock and also a chance to reevaluate
response protocol.
This year the call volume was similar to years past with the only change being a few more fires.
We responded to dumpster fires on both the North and South beach and one vehicle fire on the
South beach. On the medical side we responded to one seizure, one stroke, one animal bite,
two muscular skeletal injuries, a fall victim and unfortunately one fatal cardiac arrest.
Total: 3 Fires Total: 7 Medical calls
As a participant of the dipnet fishery for many years, it is my personal observation that the boat
traffic on the river was as heavy as I have ever seen. I am constantly amazed that we are not
called for more boating incidents but I am happy to report that we did not respond to any
reported boat accidents during the personal use fishery.
14
M
Il Villaye with a Past, C# with a Future"
FINANCE DEPARTMENT
210 Fidalgo Avenue, Kenai, Alaska 99611 -7794
Telephone: 907 - 283 -7535 ext 221 / FAX: 907 - 283 -3014
To: Rick Koch, City Manager
From: Terry Eubank, Finance Director
Date: October 10, 2013
Subject: 2013 Dipnet Summary
Preparation for the 2013 Personal Use Fishery began in February for the Finance Department with a
project to implement a computerized cashiering system. The goals of the project were to enhance the
internal controls over cash taken for payment during the fishery, facilitate the acceptance of credit cards
as a form of payment, facilitate the gathering and reporting of fishery user data, and to improve the
safety of the cashiers by limiting the cash present in the shacks.
Computerized Cashiering System Project
Search for a commercial software solution was unsuccessful and a local programmer was hired to
create a custom software solution. The software was written for a total cost of $6,600.00. Future cost
for software maintenance, enhancements and support are expected to be less than $1,000 per year.
Key features of the software included automatic fee calculation, credit card payment acceptance, email
notification to Kenai Dispatch for cash pick -up when cash level in the shack reached preset limits,
collection of participant zip code and emergency contact number, and real time reporting of all activity.
In order to make this new system functional at all shack locations, significant upgrades were required.
Permanent power was installed at the Dunes Road, Old Cannery Road, and North Beach shack
locations at a total cost of $46,372.65. Wireless network infrastructure and computer equipment was
installed at all shack locations to provide connectivity and the operating platform for the cashiering
system at a total cost of $15,464.37. Permanent power and the network infrastructure made the
purchase and installation of phones, other security devices, and video cameras possible. Phones and
other security devices were installed in all shacks at a cost of $3,260.76. Video cameras were installed
at the City Dock and North Beach at a cost of $1,331.30 to provide the Kenai Police Department (KPD)
real time views of traffic at these two locations.
The scope of the computerized cashiering system project grew greatly before completion. The
department views the project as a success with all project objectives being met. Success of the project
is due in large part to the efforts of Dan Castimore, the City's Information Technology Manager.
2013 Revenues
2013 fees increased to support increased garbage collection and beach cleaning efforts by the City.
Parking and camping fees on the City's north and south beaches increase by $5.00 to $20.00 and
$25.00 respectively. Boat launch and parking fees at the City's dock increase by $5.00 to $15.00 and
$25.00 respectively. The time period for parking fees were changed from twelve hours beginning at the
time of payment to twenty -four hours beginning daily at 5:01am and ending the next day at 5:OOam.
Camping fees were charged per night and required campers to vacate their site by 12:OOpm daily.
15
2013 Finance Department
Di net Summary
Significant confusion occurred with this fee structure and the department will be recommending a
change in fee structure for the 2014 fishery. The recommended fee structure will combine parking fees
with camping fees for anyone who will remain on the beach after midnight each day of the fishery.
A policy of no refunds by cashiers was implemented this fishery. Participants were required to request
refunds by completing a form and submitting it to the Finance Department. Refunds requests were
denied unless the participant could show they used no City services prior to requesting the refund and
the request for refund was for reason beyond the control of the participant. As a result of this policy
very few refunds were issued. The department will be recommending a policy of absolutely no refunds
for future fisheries.
2013 revenues were $673,292, $42,967 less than the FY14 budgeted amount. A comparison of 2013
fishery revenue to prior years is shown below, it should be noted that the breakdown by site and service
for 2013 is based upon actual transactions. Prior year transactions by site and service were estimated.
The new cashiering system provides this level of detail and will enhance future revenue and fee change
projections.
Dipnet Revenue
$700,000
$600,000
$500,000 South Beach
$400,000 ■North Beach
❑City Dock
$300,000 ■ Grant Revenue
$200,000 oTotal
$100,000
2004 2005 2006 2007 2008 2009 2010 2011 2012 2013
Data showed participants with 317 different mailing zip codes. Participants with a 99611 zip code were
5.09% of the total. Participants with a Kenai Peninsula Borough, including the 99611 zip code, were
17.27% of the total. 82.73% of participants had neither City or Borough mailing zip code. Zip codes
were collected from 92.94% of all fee paying participants.
Payment of fees by cash was once again the dominant method at 79.4 %. Credit cards comprised
16.5% of all fees collected and checks were the remaining 4.1 %. It is expected that credit card
payment percentage will grow in future years as participants become aware they can use their cards.
Fees paid for credit card acceptance totaled $1,386.97 or 1.91% of fees paid by credit card. Out of a
total of 261 checks received, nine checks were returned for non - sufficient funds, one was returned due
to closed accounts, two were returned as refer to maker, and two were returned after the account
holder stopped payment by their financial institution. As a result the City has not collected $495.00 or
2.75% of fees paid by check. The department recommends no longer accepting checks for payment of
personal use fishery fees.
IV
2004
2005
2006
2007
2008
2009
2010
2011
2012
South Beach
$39,490
$41,979
$23,003
$48,017
$58,876
$60,385
$64,509
$90,942
$127,265
$157,074
North Beach
73,067
73,686
43,069
78,205
90,356
113,576
120,314
133,349
148,481
177,599
City Dock
49,305
49,540
39,157
64,583
55,363
66,569
85,964
78,194
86,342
105,512
41_,150
15y920
133y63
111.073
23y0_7
Grant Revenue
$67 2
Total
;&
$
;&
MUM
S42z=
;643699$
$473,161
Dipnet Revenue
$700,000
$600,000
$500,000 South Beach
$400,000 ■North Beach
❑City Dock
$300,000 ■ Grant Revenue
$200,000 oTotal
$100,000
2004 2005 2006 2007 2008 2009 2010 2011 2012 2013
Data showed participants with 317 different mailing zip codes. Participants with a 99611 zip code were
5.09% of the total. Participants with a Kenai Peninsula Borough, including the 99611 zip code, were
17.27% of the total. 82.73% of participants had neither City or Borough mailing zip code. Zip codes
were collected from 92.94% of all fee paying participants.
Payment of fees by cash was once again the dominant method at 79.4 %. Credit cards comprised
16.5% of all fees collected and checks were the remaining 4.1 %. It is expected that credit card
payment percentage will grow in future years as participants become aware they can use their cards.
Fees paid for credit card acceptance totaled $1,386.97 or 1.91% of fees paid by credit card. Out of a
total of 261 checks received, nine checks were returned for non - sufficient funds, one was returned due
to closed accounts, two were returned as refer to maker, and two were returned after the account
holder stopped payment by their financial institution. As a result the City has not collected $495.00 or
2.75% of fees paid by check. The department recommends no longer accepting checks for payment of
personal use fishery fees.
IV
2013 Finance Department
Dionet Summary
2013 Expenditures
Detailed budget to actual comparisons are provided. It should be noted that additional FY2014
expenditures are anticipated in support of the fishery. Additional expenditures will include hiring and
training of temporary enforcement officers in June of 2014 for the 2014 fishery, repair and or
replacement of dock floats, the purchase of a pick -up for the Parks, Recreation & Beautification
department to support the fishery operations in future years.
Capital expenditures in support of the fishery totaled $243,696 of which $233,107 was paid for by
grants from the State of Alaska. The following capital expenditures were made in support of the fishery:
Meeks Trail Repair
$ 73,209
Purchase Tractor & Rake
49,143
ATV Purchase
20,210
Computerized Cashiering
22,064
Permanent Shack Power
46,373
Temporary Enforcement Officer Equipment
8,187
Shack Phones and Security
3,261
Signage
7,546
Boat Launch Exit Road Widening
12,372
Traffic Cameras
1.331
$243.696
17
2013 Finance Department
Di net Summa
2013 Summary and Recommendations
The 2013 fishery was a success for the Finance Department. The new cashiering system provided
significant improvements in staff safety, data collection, and accuracy. The creation of the Personal
Use Fishery Fund provided for more accurate expenditure tracking by departments. The following
recommendations are made in preparation for future fisheries.
1. Camping fees should be increased to include vehicle parking in order to reduce participant
confusion. Camping will be charged to any participant who remains on the beach after
12:00am daily.
2. A policy of no refund of participant fees should be adopted.
3. A policy of accepting only cash and credit cards for payment of personal use fishery fees
should be adopted.
4. Despite the improvement made this year by the computerized cashiering system department
continues to recommend a ticket based revenue system where the participant pays parking
fees when exiting the beach. The fee would be based upon actual time parked.
5. Enhance the cashiering systems capabilities to include collection of participant numbers as
well as zip code and emergency contact number.
6. Study the possible elimination of iron ranger fee stations and replace with shacks manned 24-
hours per day and remote fee stations at overflow parking and camping areas.
is
City of Kenai
Fiscal Year 2014
Financial Projections
Fund: 006 - Personal Use Fishery Fund
19
Council
Adopted
Amended
FY2014
Projected
%
FY 2014
Budget
Actual
Projected
Variance
Available
Revenues
Beach Parking
Beach Camping
$ 300,640 $
300,640
$ 269,226
$ 269,226
$ (31,414)
- 10.45%
Dock Launch & Park
62,850
62,850
64,838
64,838
1,988
3.16%
Dock Parking Only
85,275
85,275
91,434
91,434
6,159
7.22%
PERS Grant
27,195
27,195
14,687
14,687
(12,508)
- 45.99%
Total Revenue
7,192
7,192
-
-
7,192
- 100.00%
483,152
483,152
440,185
440,185
42,967
-8.89%
Expenditures
Public Safety
$ 110,862 $
106,812
$ 92,609
$ 112,509
$ (5,697)
-5.33%
Streets
68,460
68,460
42,130
48,130
20,330
29.70%
Boating Facility
112,489
112,489
71,406
86,406
26,083
36.52%
Parks, Recreation & Beautification
191,341
195.391
156,866
191,866
3,525
1.80%
Total Expenditures
483,152
483,152
363,011
438,911
44,241
9.16%
Contribution To /(From) Fund Balance:
-
-
77,174
1,274
1,274
Beginning Fund Balance
Ending Fund Balance
$ - $
-
$ 77,174
$ 1,274
$ 1,274
19
Total Maint and Operations $ 159,874 $ 159,874 $ 139,740 $ 155,640 $ 20,134 12_59%
Capital Outlay & Transfers
City of Kenai
_
8061
Fiscal Year 2014 Operating Budget
-
-
Personal Use Fishery Fund Summary by Line Item
8062
8063
Building=_
Improvements
'
30,000
30,000
Council
24,257
20,743
69.14°
8064
Machinery & Equipmen
Account
Expense
Adopted
Amended
-
FY2014
Projected
%
Number
Description
FY2014
Budget
Actual Protected
Variance
Available
Total Capital Outlay
Salaries and Benefits
$ 84,273
$ 84,273 $
62,455 $
77,269
$ 21,818
25.89%
0100
0200
Salaries
Overtime
60,990
60,990
29,888
29,888
31,102
51.00%
0250
Holiday Pay
-
1,133
1,133
-
-
1,133
100.00%
0300
0400
Leave
Medicare
2,122
2,122
1,325
1,559
797
37.56%
0450
Social Security
5,746
5,746
3,998
4,662
1,748
30.42%
0500
PERS
18,758
18,758
3,492
4,680
15,266
81.38%
0600
Unemployment Insurance
731
731
-
2,764
-
3,264
731
1,926
100.00%
41.07%
0700
Workers Compensation
4,690
9,844
4,690
9,844
5,348
5,848
4,496
45.67%
0800
Health & Life Insurance
691
444
544
247
35.75%
0900
Supplemental Retirement
691
Total Salaries & Benefits
$ 188,978
$ 188,978 $
109,714 $
127,714
$ 79,264
41_94%
Maintenance and Operations
2021
2022
Office Supplies
Operating & Repair Supplies
-
19,865
-
19,865
-
14,468
14,468
5,397
27.17%
2024
Small Tools /Minor Equipmen
-
-
1,331
17,231
(1,331)
-
2025
Snack Bar Supplies
-
-
_
2026
Computer Software
-
-
-
215
215
(215)
-
4531
Professional Services
-
150
150
392
392
(242)
- 161.33%
4532
Communications
4533
Travel & Transportatior
-
-
-
750
100.00%
4534
4535
Advertising
Printing & Bindinc
750
5,500
750
5,500
-
3,814
-
3,814
1,686
30.65%
4536
Insurance
881
881
881
881
-
-
4537
Utilities
-
-
83
83
(83)
-
4538
Repair & Maintenance
-
77,747
-
101,634
111,056
111,056
(9,422)
- 9.27%
4539
Rentals
4540
Equip. Fund Pmts.
-
4541
Postage
4666
Books
-
-
4667
Dues & Publications
-
47,481
-
23,594
-
-
-
23,594
100.00%
4999
General Contingent}
5041
Miscellaneous
7,500
7,500
7,500
7,500
-
-
5045
Depreciation
-
-
5047
Grants to Agencies
-
-
-
Total Maint and Operations $ 159,874 $ 159,874 $ 139,740 $ 155,640 $ 20,134 12_59%
puf
Capital Outlay & Transfers
_
8061
Land
-
-
8062
8063
Building=_
Improvements
'
30,000
30,000
9,257
24,257
20,743
69.14°
8064
Machinery & Equipmen
-
-
-
27,000
-
-
9090
Transfers
104,300
104,300
104,300
104,300
-
-
Total Capital Outlay
and Transfers
$ 134,300 $
134,300 $
113,557 $
155,557 $
20,743
15.45°
Department Total:
$ 483,152 $
483,152 $
363,011 $
438,911 $
120,141
24.87%
puf
City of Kenai
Fiscal Year 2014 Year to Date Actual
Fund: 006 - Personal Use Fishery Fund
Department: 21 - Public Safety
21
Council
Account
Expense
Adopted
Amended Year to Date
FY2014
Projected
%
Number Description
FY2014
Budget
Actual
Projected
Variance
Available
Salaries and Benefits
0100
Salaries
$ 20,255 $
20,255 $
18,154 $
23,544 $
(3,289)
- 16.24%
0200
Overtime
11,140
11,140
3,898
3,898
7,242
65.01%
0250
Holiday Pay
-
_
0300
Leave
_
0400
Medicare
455
455
320
398
57
12.53%
0450
Social Security
1,946
1,946
1,367
1,699
247
12.69%
0500
PERS
0600
Unemployment Insurance
157
157
-
-
157
100.00%
0700
Workers Compensation
665
665
270
470
195
29.32%
0800
Health & Life Insurance
-
_
0900
Supplemental Retirement
-
Total Salaries & Benefits
$ 34,618 $
34,618 $
24,009 $
30,009 $
4,609
13.31%
Maintenance and Operations
2021
Office Supplies
_
_
2022
Operating & Repair Supplies
-
_
2024
Small Tools /Minor Equipmen
-
-
-
13,900
(13,900)
-
2025
Snack Bar Supplies
_
_
2026
Computer Software
_
-
_
4531
Professional Services
_
4532
Communications
_
4533
Travel & Transportatior
-
4534
Advertising
_
4535
Printing & Bindinc
_
4536
Insurance
_
4537
Utilities
4538
Repair & Maintenance
4539
Rentals
4540
Equip. Fund Pmts.
4541
Postage
4666
Books
4667
Dues & Publications
4999
Contingency
7,644
3,594
-
-
3,594
100.00%
5041
Miscellaneous
_
5045
Depreciation
_
_
5047
Grants to Agencies
_
Total Maint. and Operations
$ 7,644 $
3,594 $
- $
13,900 $
(10,306)
- 134.82%
Capital Outlay & Transfers
8061
Land
8062
Buildings
8063
Improvements
8064
Machinery & Equipmen!
-
_
9090
Transfers Out
68,600
68,600
68,600
68,600
-
Total Capital Outlay
and Transfers
$ 68,600 $
68,600 $
68,600 $
68,600 $
_
Department Total:
$ 110,862 $
106,812 $
92,609 $
112,509 $ 5,697)
-5.33%
21
Account
Expense
Number
Descriotion
460
Salaries and Benefits
0100
Salaries
0200
Overtime
0250
Holiday Pay
0300
Leave
0400
Medicare
0450
Social Security
0500
PERS
0600
Unemployment Insurance
0700
Workers Compensation
0800
Health & Life Insurance
0900
Supplemental Retiremenl
1,452
Total Salaries & Benefits
City of Kenai
Fiscal Year 2014 Year to Date Actual
Fund: 006 - Personal Use Fishery Fund
Department: 33 - Streets
Council
Adopted Amended Year to Date FY2014
FY2014 Budeet Actual Proiected
$ 11,496 $ 11,496 $ 2,934 $ 6,968 $
Projected %
Variance Available
4,528 39.39%
460
460
-
-
460
173
173
39
117
56
4,103
4,103
475
1,663
2,440
60
60
-
-
60
550
550
136
236
314
3,281
3,281
952
1,452
1,829
285
285
87
187
98
$ 20,408 $
20,408 $
4,623 $
10,623 $
9,785
100.00%
32.37%
59.47%
100.00%
57.09%
55.75%
34.39%
47.95
Capital Outlay & Transfers
8061
Maintenance and Operations
8062
Buildings
8063
Improvements
8064
Machinery & Equipment
2021
Office Supplies
-
Total Capital Outlay
-
2022
Operating & Repair Supplies
12,600
12,600
9,252
9,252
3,348
26.57%
2024
Small Tools /Minor Equipmen
-
-
-
-
-
2025
Snack Bar Supplies
-
-
-
-
2026
Computer Software
4531
Professional Services
-
-
-
4532
Communications
-
-
-
4533
Travel & Transportatior
-
-
-
-
-
4534
Advertising
-
-
-
4535
Printing & Bindinc
-
-
-
4536
Insurance
200
200
200
200
-
-
4537
Utilities
-
-
-
4538
Repair & Maintenance
-
-
-
4539
Rentals
18,152
18,152
20,955
20,955
(2,803)
- 15.44%
4540
Equip. Fund Pmts.
-
-
-
-
4541
Postage
-
-
-
4666
Books
-
-
-
4667
Dues & Publications
-
10,000
10,000
-
-
-
10,000
100.00%
4999
Contingency
5041
Miscellaneous
-
-
-
-
5045
Depreciation
5047
Grants to Agencies
-
-
-
Total Maint. and Operations
$ 40,952 $
40,952 $
30,407 $
30,407 $
10,545
25.75%
Capital Outlay & Transfers
8061
Land
8062
Buildings
8063
Improvements
8064
Machinery & Equipment
9090
Transfers Out
Total Capital Outlay
and Transfers
Department Total:
7,100 7,100 7,100 7,100
$ 7,100 $ 7,100 $ 7,100 $ 7,100 $ -
$ 68,460 $ 68,460 $ 42,130 $ 48,130 $ 20,330
22
0.00%
0.00%
29.70%
City of Kenai
Fiscal Year 2014 Year to Date Actual
Fund: 006 - Personal Use Fishery Fund
Department: 45 - Parks, Recreation & Beautification
PAI
Council
Account
Expense
Adopted
Amended
Year to Date
FY2014
Projected
%
Number Description
FY2014
Budget
Actual
Proiected
Variance
Available
Salaries and Benefits
0100
Salaries
$ 35,649 $
35,649
$ 22,867 $
28,257 $
7,392
20.74%
0200
Overtime
26,289
26,289
14,949
14,949
11,340
43.14%
0250
Holiday Pay
_
_
0300
Leave
302
302
-
-
302
0400
Medicare
902
902
547
625
277
30.71%
0450
Social Security
3,005
3,005
2,067
2,399
606
20.17%
0500
PERS
4,805
4,805
737
737
4,068
84.66%
0600
Unemployment Insurance
310
310
0700
Workers Compensation
2,026
2,026
-
1,281
-
1,481
310
545
100.00%
26.90%
0800
Health & Life Insurance
3,109
3,109
973
973
2,136
68.70%
0900
Supplemental Retirement
256
256
39
39
217
84.77%
Total Salaries & Benefits
$ 76,653 $
76,653
$ 43,460 $
49,460 $
27,193
35.48%
Maintenance and Operations
2021
Office Supplies
-
_
2022
Operating & Repair Supplies
6,800
6,800
4,550
4,550
2,250
33.09%
2024
Small Tools /Minor Equipmen
-
2025
Snack Bar Supplies
_
-
-
2,000
(2,000)
2026
Computer Software
-
4531
Professional Services
-
_
4532
Communications
150
150
392
392
(242)
- 161.33%
4533
Travel & Transportatior
-
_
4534
Advertising
_
-
_
4535
Printing & Bindinc
4,000
4,000
3,514
3,514
486
12.15%
4536
Insurance
456
456
456
456
4537
Utilities
-
-
83
83
(83)
-
4538
Repair & Maintenance
4539
Rentals
55,245
79,132
76,211
76,211
2,921
5.29%
4540
Equip. Fund Pmts.
_
4541
Postage
_
4666
Books
4667
Dues & Publications
4999
Contingency
19,837
_
-
-
5041
Miscellaneous
7,500
7,500
7,500
7,500
5045
Depreciation
-
5047
Grants to Agencies
_
Total Maint. and Operations
$ 93,988 $
98,038 $
92,706 $
94,706 $
3,332
3.55%
Capital Outlay & Transfers
8061
Land
8062
Buildings
8063
Improvements
8064
Machinery & Equipmeni
-
-
-
27,000
(27,000)
-
9090
Transfers Out
20,700
20,700
20,700
20,700
-
Total Capital Outlay
and Transfers
$ 20,700 $
20,700 $
20,700 $
47,700 $
(27,000)
(1.30)
Department Total:
$ 191,341 $
195,391 $
156,866 $
191,866 $
3,525
1.80%
PAI
City of Kenai
Fiscal Year 2014 Year to Date Actual
Fund: 006 - Personal Use Fishery Fund
Department: 60 - Boating Facility
5041 Miscellaneous
5045 Depreciation
5047 Grants to Agencies
Total Maint. and Operations
Council
17,290 $
16,627 $
16,627 $
663
3.83%
Account
Expense
Adopted
Amended
Year to Date
FY2014
Available
%
Number
Description
FY2014
Budget
Actual
Pro ec ed
Budget
Available
8062
8063
Salaries and Benefits
$ 16,873
$ 16,873
$ 18,500
$ 18,500
$ (1,627)
- 9.64%
0100
0200
Salaries
Overtime
23,561
23,561
11,041
11,041
12,520
53.14%
0250
Holiday Pay
-
-
_
7,900
371
-
0300
Leave
371
592
371
592
-
419
-
419
173
29.22%
0400
0450
Medicare
Social Security
795
795
564
564
231
29.06%
0500
PIERS
9,850
9,850
2,280
2,280
7,570
76.85%
0600
Unemployment Insurance
204
204
-
-
204
100.00%
0700
Workers Compensation
1,449
1,449
1,077
1,077
372
25.67%
0800
Health & Life Insurance
3,454
3,454
3,423
3,423
31
0.90%
0900
Supplemental Retirement
150
150
316
318
(168)
- 112.00%
Total Salaries & Benefits
$ 57,299
$ 57,299
$ 37,622
$ 37,622
$ 19,677
34.34%
Maintenance and Operations
2021
2022
Office Supplies
Operating & Repair Supplies
-
465
-
465
'
666
666
(201)
- 43.23%
2024
Small Tools/Minor Equipment
-
-
1,331
1,331
(1,331)
-
2025
Snack Bar Supplies
-
-
2026
Computer Software
-
-
-
_
4531
Professional Services
-
-
215
215
(215)
-
4532
Communications
-
-
"
4533
Travel & Transportation
-
-
750
100.00%
4534
Advertising
750
1,500
750
1,500
-
300
-
300
1,200
80.00%
4535
Printing & Binding
4536
Insurance
225
225
225
225
-
-
4537
Utilities
-
"
4538
Repair & Maintenance
-
4,350
-
4,350
-
13,890
13,890
(9,540)
- 219.31%
4539
Rentals
4540
Equip. Fund Pmts.
-
-
-
_
4541
Postage
-
4666
Books
-
-
"
4667
Dues & Publications
-
10,000
-
10,000
-
-
-
10,000
100.00%
4999
Contingency
5041 Miscellaneous
5045 Depreciation
5047 Grants to Agencies
24
Total Maint. and Operations
$ 17,290 $
17,290 $
16,627 $
16,627 $
663
3.83%
Capital Outlay & Transfers
8061
Land
-
8062
8063
Buildings
Improvements
-
30,000
30,000
"
9,257
24,257
20,743
69.14%
8064
Machinery & Equipment
-
-
-
-
9090
Transfers Out
7,900
7,900
7,900
7,900
-
-
Total Capital Outlay
and Transfers
$ 37,900 $
37,900 $
17,157 $
32,157 $
20,743
54_73 0k
Department Total:
$ 112,489 $
112,489 $
71,406 $
66,406 $
41,083
3652%
24