|
June 15, 2015 (Regular Meeting)
<br />.Page 2447
<br />guidelines as set forth by the federal and state
<br />government, Generally Accepted Accounting Principles
<br />(GAAP) and the budget contained herein.
<br />C. It is estimated that the following revenues will be
<br />available to complete capital projects as listed:
<br />Board of Elections Department:
<br />Interest on Investments
<br />$
<br />33,200
<br />Contribution from General. Fund
<br />$
<br />25,621
<br />Contribution from Capital Reserve
<br />$
<br />150,000
<br />Donations - Cannon Trust
<br />$
<br />208,821
<br />Register of Deeds Department:
<br />$
<br />7,301
<br />Register of Deeds Fees
<br />$
<br />1,214,797
<br />Interest on Investments
<br />$
<br />37,335
<br />Contribution from General Fund
<br />$
<br />77,504
<br />Deferred Farm Tax Collections
<br />$
<br />1,329,636
<br />Soil and Water Department:
<br />$
<br />89,297
<br />ADFP Grant
<br />$
<br />89,600
<br />Clean Water Trust Fund Grant
<br />$
<br />521,833
<br />Clarke Creek Grant
<br />$
<br />49,800
<br />EEP Contract
<br />$
<br />16,900
<br />Operating Revenues (Fees, Donations)
<br />$
<br />11,550
<br />Porter Project
<br />$
<br />525,000
<br />Porter Project2
<br />$
<br />684,338
<br />Contribution from General Fund
<br />$
<br />125,000
<br />Deferred Farm Tax Collections
<br />$
<br />250,000
<br />Stewardship Fund
<br />$
<br />9,588
<br />Interest on Investments
<br />$
<br />1,693
<br />$
<br />2,285,302
<br />Commerce Department:
<br />NC Tobacco Trust Fund - Site Development
<br />$
<br />75,000
<br />Cooperative Extension Department:
<br />ADFP Grant
<br />$
<br />675,000
<br />Contribution from Capital Reserve
<br />$
<br />400,000
<br />Contribution from General Fund
<br />$
<br />611,178
<br />Interest on Investments
<br />$
<br />342
<br />$ 1, 686,520
<br />Elma C. Lomax Farm Project:
<br />Deferred Farm Tax Collections
<br />$
<br />65,062
<br />Deferred Farm Tax Interest on Investments
<br />$
<br />8,941
<br />Contribution from General Fund
<br />$
<br />197,229
<br />Donations - Cannon Trust
<br />$
<br />152,600
<br />Operating Revenues (Fees, Donations)
<br />$
<br />7,301
<br />Interest on Investments
<br />$
<br />7,837
<br />$
<br />$
<br />438,970
<br />Local Agricultural Preservation Projects:
<br />$
<br />525,000
<br />Deferred Farm Tax Collections
<br />$
<br />553,906
<br />Deferred Farm Tax Interest
<br />$
<br />89,297
<br />Interest on Investments
<br />$
<br />1,591
<br />$ 644,794
<br />TOTAL REVENUES $ 6,669,043
<br />D. The following appropriations are made as listed:
<br />Board of Elections Department:
<br />Board of Elections Equipment and Furniture $ 208,821
<br />Register of Deeds Department:
<br />Register of Deeds Automation & Preservation $ 1,329,636
<br />Soil and Water Department:
<br />ADFP Conservation
<br />Easement
<br />$
<br />89,600
<br />Clean Water Trust
<br />Fund Grant
<br />$
<br />538,436
<br />Clarke Creek Grant
<br />$
<br />33,197
<br />EEP Contract
<br />$
<br />16,900
<br />Soil & Water Farm
<br />Easements
<br />$
<br />375,000
<br />Porter Project
<br />$
<br />525,000
<br />Porter Project2
<br />$
<br />684,338
<br />Operating Expenses
<br />(Supplies, Maintenance)
<br />$
<br />22,831
<br />$ 2,2B5,302
<br />
|