|
Schedule 31
<br />Page 2 of 10
<br />Cabarrus County, North Carolina
<br />General Fund
<br />Schedule of Revenues, Expenditures and
<br />Changes in Fund Balance - Budget and Actual
<br />For the year ended June 30, 2011
<br />Final
<br />Budget
<br />Actual
<br />Variance
<br />Positive
<br />(Negative)
<br />Miscellaneous:
<br />Private contributions and donations 270,964
<br />Sale of materials and capital assets 50,000
<br />Other 1,500
<br />Total 322,464
<br />Total revenues 191,743,033
<br />Expenditures:
<br />General Government
<br />Board of Commissioners
<br />Personal services 215,213
<br />Operations 77,766
<br />Total 292,979
<br />Legal Department
<br />Personal services
<br />310,716
<br />Operations
<br />560,699
<br />Total
<br />871,415
<br />County Manager
<br />Personal services
<br />620,410
<br />Operations
<br />64,504
<br />Total
<br />684,914
<br />Communications & Outreach
<br />Personal services
<br />253,273
<br />Operations
<br />79,998
<br />Total
<br />333,271
<br />Risk Management
<br />Personal services
<br />158,360
<br />Operations
<br />51,257
<br />Total
<br />209,617
<br />Human Resources
<br />Personal services
<br />386,865
<br />Operations
<br />125,571
<br />Total
<br />512,436
<br />Tax Collector
<br />Personal services
<br />538,803
<br />Operations
<br />396,568
<br />Total
<br />935,371
<br />Tax Administration
<br />Personal services
<br />1,932,528
<br />Operations
<br />363,496
<br />Total
<br />2,296,024
<br />462,203
<br />34,492
<br />4,524
<br />501,219
<br />191,239
<br />(15,508)
<br />3,024
<br />178,755
<br />193, 922, 406 2,179, 373
<br />214,919 294
<br />67,988 9,778
<br />282.907 10.072
<br />302,353 8,363
<br />551,928 8,771
<br />854,281 17,134
<br />552,999 67,411
<br />43,546 20,958
<br />596,545 88,369
<br />249,552 3,721
<br />61,300 18,698
<br />310,852 22,419
<br />157,375 985
<br />41,386 9,871
<br />198,761 10,856
<br />386,983 (118)
<br />96,484 29,087
<br />483,467 28,969
<br />534,733 4,070
<br />381,101 15,467
<br />915,834 19,537
<br />1,897,207 35,321
<br />189,244 174,252
<br />2,086,451 209,573
<br />ffiN
<br />
|