|
0
<br />Five Year Financial Plan -Three
<br />Eliminates the 114 Cent Sales Tax Option In FY 2012 and Freeze Expenditures at FY2011 Level
<br />192, 533, 245
<br />199, 506,102
<br />198,804,959
<br />GENERALFUND
<br />53,714
<br />1,500,000
<br />Adjust for appeals Reval Neutral
<br />Budgeted Revenues for:
<br />2011
<br />2012
<br />2013
<br />2014
<br />2015
<br />Estimated operating revenues from
<br />(142,050)
<br />(197,950)
<br />(224,400)
<br />(1,184,755)
<br />(842,492)
<br />previous fiscal year
<br />197,223,716
<br />189,535,576
<br />188,317,246
<br />180,381,325
<br />183,623,202
<br />Change resulting from Revaluation
<br />-
<br />-
<br />(10,172,002)
<br />1,422,000
<br />44,000
<br />Annual Change in Property Taxes
<br />(2,939,951)
<br />(1,999,652)
<br />1,315,959
<br />2,082,396
<br />2,947,630
<br />Inc (Dec) in Properly Tax
<br />-
<br />-
<br />49,024
<br />Register of Deeds Fees
<br />1,080
<br />180,000
<br />177,000
<br />217,000
<br />220,000
<br />Building Inspection Fees
<br />(391,000)
<br />200,000
<br />200,000
<br />250,000
<br />250,000
<br />Increase (Decrease) in other Revenues
<br />(2,895,032)
<br />-
<br />-
<br />-
<br />-
<br />Growth (Dec) in Sales taxes
<br />(392,203)
<br />401,322
<br />543,122
<br />692,481
<br />851,751
<br />Addition of 1/4 cent sales tax for education cost
<br />-
<br />-
<br />-
<br />-
<br />Reduction in Taxes - Article 39 and Article 44 (Medicaid)
<br />(1,071,034)
<br />-
<br />-
<br />-
<br />Total Re- occurring Revenues
<br />189,535,576
<br />188,317,246
<br />180,381,325
<br />183,623,202
<br />187,892,583
<br />One Time Revenue Sources
<br />-
<br />1, 070, 000
<br />1,070, 000
<br />1, 070, 000
<br />1,070, 000
<br />Capital Reserve Funds
<br />940,000
<br />110,000
<br />440,000
<br />100,000
<br />-
<br />Capitalized Interest Proceeds - School Debt
<br />3,967,669
<br />3,967,669
<br />-
<br />-
<br />-
<br />Grants (Library/Staff for Food Council)
<br />170,354
<br />70,354
<br />(10,110,186)
<br />58,436,158
<br />55,844,971
<br />Cont from capital Projects Funds
<br />20,532,657
<br />5,700,000
<br />30.03%
<br />27.82%
<br />18.15%
<br />Lottery Proceeds
<br />Fund Balance
<br />-
<br />-
<br />.631100
<br />.63/100
<br />.63 / 100
<br />.63/100
<br />Total Revenues
<br />194,613,599
<br />198,165,269
<br />180,821,325
<br />183,723,202
<br />187,892,583
<br />Budgeted Expenditures for:
<br />Estimated operating expenditures from
<br />previous fiscal year
<br />RCCC Current Expense Funding
<br />School Current Expense Funding:
<br />Current Operations
<br />Building and Grounds Maintenance
<br />Opening New Schools
<br />New Debt Service
<br />Housing Unit for Detention Center
<br />School Debt
<br />Parking Deck
<br />Retirement of Debt Service
<br />Fulfilled /Added Econ Dev Incentive Grants
<br />Maximum County Contribution for NC Research Campus
<br />Salaries and Benefits:
<br />Reduction in Workforce
<br />COLA
<br />Restored Position - Soil & Water
<br />Retirement Incentive/Vacation payouts (estimated)
<br />New Positions inclusive of all benefits - Detention Unit
<br />Increase in operational cost for the Housing Unit
<br />Increase (Decrease) in Contingency
<br />Misc. Increases (Decreases) in Operational Expenditures
<br />Vehicles New & Replacements - General Govt
<br />Building Maintenance Repairs
<br />Cabarrus Health Alliance Funding
<br />Total Operating Expenditures
<br />Funding for Capital Projects:
<br />Capital Improvement Plan - Capital Reserve Funds
<br />Capital Improvement Plan - General Fund Monies
<br />Staff position for Food Council
<br />Total Expenditures
<br />Revenues over (under) Expenditures
<br />Estimated Unreserved Fund Balance
<br />as a % of Current Budget
<br />Property Tax Rate
<br />Total Debt Service Payments
<br />as a % of Current Budget
<br />189, 996,364
<br />192, 533, 245
<br />199, 506,102
<br />198,804,959
<br />198, 371,882
<br />53,714
<br />1,500,000
<br />3,100,000
<br />(154,250)
<br />(124,000)
<br />(124,000)
<br />(145,000)
<br />2,149,154
<br />4,735,000
<br />(142,050)
<br />(197,950)
<br />(224,400)
<br />(1,184,755)
<br />(842,492)
<br />(1,485,616)
<br />(180,503)
<br />(896,788)
<br />(186,080)
<br />52,065
<br />(371,477)
<br />25,376
<br />(216,625)
<br />-
<br />1,422,000
<br />44,000
<br />43,700
<br />(2,475,204)
<br />-
<br />-
<br />-
<br />1,680,553
<br />49,024
<br />250,000
<br />-
<br />863,631
<br />2,922,534
<br />-
<br />260,000
<br />263,883
<br />-
<br />(3,627,202)
<br />100,163
<br />192,533,245
<br />199,506,102
<br />198,804,959
<br />198,371,882
<br />196,932,769
<br />940,000
<br />110,000
<br />440,000
<br />100,000
<br />-
<br />1, 070, 000
<br />1,070, 000
<br />1, 070, 000
<br />1,070, 000
<br />1,070, 000
<br />70,354
<br />70,354
<br />194,613,599
<br />200,756,456
<br />200,314,959
<br />199,541,882
<br />198,002,769
<br />-
<br />(2,591,187)
<br />(19,493,634)
<br />(15,818,680)
<br />(10,110,186)
<br />58,436,158
<br />55,844,971
<br />36,351,337
<br />20,532,657
<br />10,422,471
<br />30.03%
<br />27.82%
<br />18.15%
<br />10.29%
<br />5.26%
<br />.631100
<br />.63/100
<br />.63 / 100
<br />.63/100
<br />.63/100
<br />42,269,653
<br />46,007,911
<br />44,256,245
<br />43,753,792
<br />42,487,604
<br />21.72%
<br />22.92%
<br />22.09%
<br />21.93%
<br />21.46%
<br />Attachment number 1
<br />G -4 Page 147
<br />
|