|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| TOWN OF CARY |
|
|
|
|
|
|
| SUMMARY OF
OPERATING AND CAPITAL BUDGETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPERATING
BUDGET |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GENERAL FUND |
|
|
|
|
|
|
|
|
Operating Expenditures |
|
|
$113,111,299 |
|
|
|
|
|
Net Operating Transfers * |
|
$1,431,752 |
|
|
|
|
|
Subtotal |
|
|
$114,543,051
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
This figure does NOT include transfers to Capital Project Funds totaling |
$4,087,778 |
as this amount |
|
| is reflected in CIB expenditures. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| UTILITY FUND |
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
$45,694,380 |
|
|
|
|
|
Net Operating Transfers** |
|
$563,758 |
|
|
|
|
|
Subtotal |
|
|
$46,258,138
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
**
This figure does NOT include transfers to Capital Project Funds totaling |
$2,063,843 |
as this amount |
|
| is reflected in CIB expenditures. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OTHER FUNDS |
|
|
|
|
|
|
|
|
Operating Expenditures*** |
|
$5,523,784 |
|
|
|
|
|
|
|
|
|
|
|
|
| *** Includes the following funds; Fleet
Management, CDGB, Transit, E911, Health and Dental, and Police Separation.
These figures are net expenditures and transfers between funds are only
counted as expenditures in the major fund, typically being the General Fund. |
|
|
|
|
|
|
|
|
|
|
|
|
| TOTAL OPERATING
BUDGET |
|
|
|
|
$166,324,973
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| CAPITAL
IMPROVEMENTS BUDGET (CIB) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| UTILITY CIB |
|
|
|
|
|
|
|
|
|
Water |
|
|
$11,177,590 |
|
|
|
|
|
Sewer |
|
|
$37,670,792 |
|
|
|
|
|
Subtotal |
|
|
$48,848,382
|
|
|
|
|
|
|
|
|
|
|
|
|
| GENERAL CIB |
|
|
|
|
|
|
|
|
Transportation |
|
|
$61,095,454 |
|
|
|
|
|
Fire |
|
|
$4,674,878 |
|
|
|
|
|
Parks and Recreation/Greenways |
|
$19,570,000 |
|
|
|
|
|
General Government |
|
|
$5,215,000 |
|
|
|
|
|
Subtotal |
|
|
$90,555,332
|
|
|
|
|
|
|
|
|
|
|
|
|
| TOTAL CIB
PROJECTS |
|
|
|
|
$139,403,714
|
|
|
|
|
|
|
|
|
|
|
| TOTAL
OPERATING PLUS CIB |
|
|
|
$305,728,687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|