| TOWN OF CARY, NORTH CAROLINA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| STATEMENT OF
REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCES |
|
|
|
|
|
|
|
|
|
|
|
| GOVERNMENTAL FUNDS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Year Ended June
30, 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EXHIBIT E |
Major Funds |
|
Non-Major Funds Reported as Major Funds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Economic |
|
|
|
|
|
Capital |
|
Amphitheatre |
|
Transit |
|
911 |
|
CDBG |
|
Development |
|
Total |
|
General |
|
Projects |
|
Special |
|
Special |
|
Special |
|
Special |
|
Special |
|
Governmental |
|
Fund |
|
Fund |
|
Revenue Fund |
|
Revenue Fund |
|
Revenue Fund |
|
Revenue Fund |
|
Revenue Fund |
|
Funds |
| REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ad Valorem Taxes |
$54,293,575 |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
54,293,575
|
| Other Taxes and Licenses |
25,321,569 |
|
--- |
|
--- |
|
--- |
|
434,032 |
|
--- |
|
--- |
|
25,755,601
|
| Unrestricted
Intergovernmental |
5,720,339 |
|
235,957 |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
5,956,296
|
| Restricted
Intergovernmental |
456,115 |
|
4,016,254 |
|
--- |
|
921,619 |
|
--- |
|
538,829 |
|
--- |
|
5,932,817
|
| Permits and Fees |
6,205,438 |
|
6,957,185 |
|
--- |
|
444,596 |
|
--- |
|
--- |
|
--- |
|
13,607,219
|
| Sales and Services |
8,396,390 |
|
--- |
|
--- |
|
124,020 |
|
--- |
|
--- |
|
--- |
|
8,520,410
|
| Investment Earnings, net
of market adjustment |
5,020,809 |
|
4,404,116 |
|
--- |
|
--- |
|
8,289 |
|
--- |
|
--- |
|
9,433,214
|
| Reimbursements |
--- |
|
(2,969) |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
(2,969) |
| Miscellaneous |
3,142,153 |
|
402,600 |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
3,544,753
|
| Assessments Collections |
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
| Govt Revenue |
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
| Govt Revenue |
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
| TOTAL REVENUES |
108,556,388
|
|
16,013,143
|
|
--- |
|
1,490,235
|
|
442,321 |
|
538,829 |
|
--- |
|
127,040,916
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EXPENDITURES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| General Government |
21,130,396 |
|
--- |
|
--- |
|
2,642,446 |
|
329,247 |
|
538,829 |
|
300,000 |
|
24,940,918
|
| Public Safety |
29,912,730 |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
29,912,730
|
| Public Works |
12,415,094 |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
12,415,094
|
| Environmental Protection |
7,904,703 |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
7,904,703
|
| Cultural and Recreational |
8,145,912 |
|
--- |
|
505,147 |
|
--- |
|
--- |
|
--- |
|
--- |
|
8,651,059
|
| Expenditure |
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
| Expenditure |
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
| Debt service: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal |
6,497,061 |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
6,497,061
|
| Interest |
5,306,592 |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
5,306,592
|
| Bond Service Charges |
126,707 |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
126,707 |
| Capital outlay |
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
| Capital Projects |
--- |
|
36,732,701 |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
36,732,701
|
| Other Expenditures |
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
| TOTAL EXPENDITURES |
91,439,195
|
|
36,732,701
|
|
505,147 |
|
2,642,446
|
|
329,247 |
|
538,829 |
|
300,000 |
|
132,487,565
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| REVENUES OVER (UNDER)
EXPENDITURES |
17,117,193
|
|
(20,719,558) |
|
(505,147) |
|
(1,152,211) |
|
113,074 |
|
--- |
|
(300,000) |
|
(5,446,649) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OTHER FINANCING SOURCES
(USES) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Transfers In |
1,421,400 |
|
21,026,783 |
|
407,195 |
|
935,596 |
|
--- |
|
--- |
|
775,000 |
|
24,565,974
|
| Transfers Out |
(23,144,574) |
|
(1,421,400) |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
(24,565,974) |
| Sub-fund
transfers - HIDE s/b $0 |
|
|
--- |
|
|
|
|
|
|
|
|
|
|
|
--- |
| Sale of Assets |
534,872 |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
534,872 |
| Capital Lease Obligations
Issued |
1,046,076 |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
1,046,076
|
| Installment Purchase Contracts Issued |
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
| NCDOT Loan Payment |
--- |
|
17,567,256 |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
17,567,256
|
| General Obligation Bonds
Issued |
239,710 |
|
47,015,290 |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
47,255,000
|
| Miscellaneous |
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
| OFS/OFU (Govt) |
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
| TOTAL OTHER FINANCING
SOURCES (USES) |
(19,902,516) |
|
84,187,929
|
|
407,195 |
|
935,596 |
|
--- |
|
--- |
|
775,000 |
|
66,403,204
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Special items |
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
| Extraordinary items |
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| NET CHANGE IN FUND
BALANCE |
(2,785,323) |
|
63,468,371
|
|
(97,952) |
|
(216,615) |
|
113,074
|
|
--- |
|
475,000
|
|
60,956,555
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| FUND BALANCE - Beginning
of Year |
68,585,398 |
|
57,974,213 |
|
785,670 |
|
598,649 |
|
175,353 |
|
--- |
|
--- |
|
128,119,283
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| FUND BALANCE - End of
Year |
$65,800,075
|
|
121,442,584
|
|
687,718 |
|
382,034 |
|
288,427 |
|
--- |
|
475,000 |
|
189,075,838
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The accompanying
notes are an integral part of these basic financial statements. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|