June 21, 2010 (Regular Meeting) Page 9
<br />Dept. Head:Pam Dubois, Deputy County Manager Department:Finance
<br />E Internal Transfer Within Department ❑ Transfer Between Departments /Funds 0 Supplemental Request
<br />Purpose: This budget amendment is to appropriate additional revenue that has already and is
<br />expected to be received for the Special Revenue Fund 460. This fund accounts for departmental
<br />special projects such as Board of Elections, Register of Deeds, and Soil & Water. This budget
<br />amendment is done annuallv for accounting purposes.
<br />Account Number
<br />Account Name
<br />Approved Budget
<br />Inc Amount
<br />Dec Amount
<br />Revised Budget
<br />46061510 -6701
<br />BOE - Int on Inv
<br />$26,006.00
<br />$4,200.00
<br />$30,206.00
<br />46091510 -9860
<br />BOE- Equip & Furniture
<br />$176,006.00
<br />$4,200.00
<br />$24,181
<br />$180,206.00
<br />46061610- 6501 -0258
<br />ROD Automation Fees
<br />$609,389.00
<br />$98,000.00
<br />$58,142
<br />$707,389.00
<br />46091610 -9407
<br />RODAutomation Expenses
<br />$723,548.00
<br />$98,000.00
<br />$821,548.00
<br />96064210 -6606
<br />S &W - Prog fees
<br />$2,000.001
<br />$1,500.001
<br />1 $3,500.00
<br />46064210 -6701
<br />S &W Int on Inv
<br />$0.001
<br />$1,500.00
<br />$1,500.00
<br />46094210 -9508
<br />S &W Repairs /Maint
<br />$2,000.001
<br />$3,000.001
<br />$5,000.00
<br />Date:4 /23/2010 Amount:26,449
<br />Dept. Head:Pam Dubois, Deputy County Manager Department:Finance
<br />❑ Internal Transfer Within Department ❑D Transfer Between Departments /Funds Q Supplemental Request
<br />Purpose: This budget amendment is to appropriate additional revenue that has already and is
<br />expected to be received for Fund 461- Sheriff's Office Special Projects. This special revenue
<br />fund accounts for state funds that are to be held separately and used for specific purposes. This
<br />fund also accounts for the Sheriff's Firing Range operational revenues and expenses. This budget
<br />amendment is done annually for accounting purposes. An updated Project ordinance is also being
<br />submitted to account for these changes.
<br />Account Number
<br />Account Name
<br />Approved Budget
<br />Inc Amount
<br />Dec Amount
<br />Revised Budget
<br />46162111 -6305
<br />Federal Forfeiture Rev
<br />$96,242.00
<br />$3,681.00
<br />$99,923.00
<br />46162111 -6701
<br />Interest on Investment
<br />$12,912.00
<br />$3,500.00
<br />$24,181
<br />$16,412.00
<br />46192111 -9836
<br />Federal Forfeiture Exp
<br />$191,947.00
<br />$5,841.00
<br />$58,142
<br />$197,788.00
<br />46192111- 9836 -TREAS
<br />Federal Forfeiture Exp
<br />$119,054.00
<br />$1,340.00
<br />$120,394.00
<br />46162112 -6306
<br />NC Substance Cont Rev
<br />$262,104.00
<br />$18,736.00
<br />$280,840.00
<br />46192112 -9838
<br />NC Substance Cont Exp
<br />$485,322.00
<br />$18,736.00
<br />$504,058.00
<br />46162114 -6694
<br />Firing Range Revenues
<br />$3,281.00
<br />$500.00
<br />$3,781.00
<br />46162114 -6701
<br />Interest on Investment
<br />$133.00
<br />$32.00
<br />$165.00
<br />46192114 -9572
<br />Range Maintenance Exp
<br />$3,414.00
<br />$532.00
<br />$3,946.00
<br />Date-5/26/2010 Amount:$546,725
<br />Dept. Head:Pam Dubois, Deputy County Manager Department:Finance
<br />E Internal Transfer Within Department C Transfer Between Departments /Funds 0 Supplemental Request
<br />Purpose: This budget amendment is to appropriate additional revenue that has already been and is
<br />expected to be received for FY 2010. This is done annually. Interest income is being reduced due
<br />to economic conditions. In addition, an administrative reclassification is being made to correct
<br />the hudaet between two Hiah Schools.
<br />Account
<br />Number
<br />Account
<br />Name
<br />Approved
<br />Budget
<br />Increase
<br />Amount
<br />Decrease
<br />Amount
<br />Revised
<br />Budget
<br />46267220 -6518
<br />Adequate Facilities Fe
<br />$5,749,165.9
<br />$134,681
<br />$5,883,846.9
<br />46267220 -6701
<br />Interest on Investment
<br />$263,247
<br />$0
<br />$24,181
<br />$239,066
<br />46267220 - 6518 -0632
<br />APFO - Kannapolis City
<br />$58,142
<br />$0
<br />$58,142
<br />$0
<br />46267220- 6518 -0630
<br />PFO - NWHS
<br />1 $25,4081
<br />$494,367
<br />$519,775
<br />96297220 -9821
<br />Build /Renovations
<br />1 $0
<br />$546,725
<br />$546,725
<br />Date:4 /23/2010 Amount:$18,810
<br />Dept. Head:Pam Dubois, Deputy County Manager Department:Finance Trust Funds
<br />❑ Internal Transfer Within Department C Transfer Between Departments /Funds 0 Supplemental Request
<br />Purpose: This budget amendment is to appropriate additional revenue that has already been
<br />received and expected to be received for Fund 532 Aging Trust Fund, Fund 533 Parks Trust Fund,
<br />and Fund 534 Library Trust Fund. This budget amendment is done annually for accounting purposes.
<br />Protect Ordinances have also been updated to reflect these chances.
<br />Account Number
<br />Account Name
<br />Approved Budget
<br />Inc Amount
<br />Dec Amount
<br />Revised Budget
<br />53260000 -6805
<br />Donations
<br />$127,546.00
<br />$8,000.00
<br />$135,546.00
<br />53290000 -9358
<br />Special Projects
<br />$140,921.00
<br />$8,000.00
<br />$148,921.00
<br />53360000 -6701
<br />Interest on Investment
<br />$3,386.00
<br />$250.00
<br />$3,636.00
<br />53360000 -6805
<br />Donations
<br />$9,553.00
<br />$20.00
<br />$9,573.00
<br />53390000 -9358
<br />Special Projects
<br />$12,939.001
<br />$270.001
<br />1 $13,209.00
<br />53468240- 6805 -FLOWE
<br />Donations
<br />$7,624.001
<br />$1,135.001
<br />$8,759.00
<br />53498240 -9355
<br />Other Operating Cost
<br />$727,878.001
<br />$1,135.001
<br />$729,013.00
<br />Ordinance No. 2010 -06
<br />CABARRUS COUNTY SMALL PROJECTS
<br />SPECIAL REVENUE PROJECT ORDINANCE
<br />BE IT ORDAINED, by the Board of County Commissioners of the
<br />County of Cabarrus, North Carolina that, pursuant to Section 13.2
<br />of Chapter 159 of the General Statutes of North Carolina, the
<br />following special revenue project ordinance is hereby adopted:
<br />Section 1. The special revenue project authorized is for
<br />the purpose of collecting and appropriating general fund revenues
<br />
|