|
MUNICIPAL SERVICE FUND REVENUE ESTIMATE FOR 2016/2017 FUND 004
<br />PROPOSED BUDGET AS OF JULY 8, 2016
<br />INCREASE
<br />DECREASE) •
<br />87-
<br />0.0% 0.0 %
<br />316-000 LOCAL BUSINESS TAX
<br />BUDGET
<br />2016/2017
<br />COUNTY
<br />($10,000)
<br />ACCT.
<br />AS OF
<br />DEPARTMENT
<br />ADMINISTRATOR
<br />INCREASE
<br /># ACCOUNT NAME
<br />3/31/2016
<br />REQUEST
<br />RECOMMENDED
<br />(DECREASI
<br />311-010 CURRENT AD VALOREM TAX
<br />$8,505,209
<br />$9,002,877
<br />$9.000,051
<br />$494,
<br />311-020 DELINQUENT AD VAL. TAX
<br />10,000
<br />10,000
<br />10,000
<br />323-400 FRANCHISE FEE -NATURAL GAS
<br />311-030 INTEREST TAX ROLL
<br />500
<br />383
<br />383
<br />($
<br />315-100 COMMUNICATIONS SVCS TAX
<br />1.175.000
<br />1.175.000
<br />1-200-000
<br />S25
<br />INCREASE
<br />DECREASE) •
<br />87-
<br />0.0% 0.0 %
<br />316-000 LOCAL BUSINESS TAX
<br />180,000
<br />180,000
<br />170,000
<br />($10,000)
<br />(5.6)%
<br />322-010 PLANNING FEES -COUNTY
<br />192,000
<br />192,000
<br />200,000
<br />$8,000
<br />4.2%
<br />323-100 FRANCHISE FEE-ELEC
<br />6,800,000
<br />7,175,000
<br />7,150,000
<br />$350,000
<br />5.1 %
<br />323-300 FRANCHISE FEE -H20
<br />1,550,000
<br />1,625,000
<br />1,625,000
<br />$75,000
<br />4.8%
<br />323-400 FRANCHISE FEE -NATURAL GAS
<br />85,000
<br />85,000
<br />87,500
<br />$2,500
<br />2.9%
<br />323-700 SOLID WASTE FEE.
<br />440,000
<br />440,000
<br />405,000
<br />($35000)
<br />(8.0)2j
<br />329-020 TREE ORDINANCE
<br />15,000
<br />20,000
<br />25,000
<br />$10,000
<br />66.7%
<br />335-120 STATE REVENUE SHARE
<br />1,612,000
<br />1,924,650
<br />2,277,625
<br />$665,625
<br />41.3%
<br />335-140 MOBILE HOME LICENSES
<br />107,500
<br />107,500
<br />107,500
<br />$0
<br />0.0%
<br />335-180 HALF CENT SALES TAX
<br />4,375,875
<br />4,961,250
<br />6,147,875
<br />$1,772 000
<br />40.5%
<br />347-201 GIFFORD DAILY POOL FEES
<br />15,000
<br />15,000
<br />15,000
<br />$0
<br />0.0%
<br />347-202 GIFFORD POOL PASSPORTS
<br />2,000
<br />2,000
<br />2,000
<br />$0
<br />0.0%
<br />347-203 GIFFORD POOL CONCESSIONS
<br />6,500
<br />6,500
<br />6,500
<br />$0
<br />0.0%
<br />347-204 - GIFFORD POOL RENTALS `, .
<br />8,000
<br />8,000
<br />8,000
<br />$0
<br />0.0%
<br />347-207 N. COUNTY YOUTH ATHLETICS
<br />6,000
<br />6,000
<br />6,000
<br />$0
<br />0.0%
<br />347-208 N. COUNTY ADULT ATHLETICS
<br />12,000
<br />12,000
<br />12,000
<br />$0
<br />0.0%
<br />347-210 PROGRAM ACTIVITY FEES
<br />1,500
<br />0
<br />10
<br />($1,500)
<br />(100.0)%
<br />347-212 SUMMER/ HOLIDAY CAMP FEES
<br />1,000
<br />0
<br />232
<br />($768)
<br />(76.8)%
<br />347-213 N. C: (HOBART PARK) RENTALS
<br />2,500
<br />4,500
<br />4,500
<br />$2,000
<br />80.0 R.
<br />347-214. PRPGRAM ACTIVITY FEES
<br />.4 ,500
<br />7,000
<br />7,000
<br />$2,500
<br />55.6%
<br />347-216 S. COUNTY YOUTH ATHLETICS
<br />50,000
<br />50,000
<br />50,000
<br />$0
<br />0.0%
<br />347-217 S. COUNTY ADULT ATHLETICS
<br />31,000
<br />31,000
<br />31,000
<br />$0
<br />0.0%
<br />347-219 S. COUNTY PARK RENTALS
<br />2,000
<br />3,000
<br />3,000
<br />$1,000
<br />50.0%
<br />347-220 GIFFORD POOL -TAX EXEMPT
<br />9,000
<br />10,000
<br />10,000
<br />$1,000
<br />11.1 %
<br />347-221 _GIFFORD POOL-MISC. FEES
<br />0
<br />` 200
<br />200
<br />$200
<br />N/A
<br />347-222 GIFFORD POOL NON-TAXABLE
<br />12,000
<br />12,000
<br />12,000
<br />$0
<br />0.0%
<br />-347-223 N. COUNTY POOL DAILY FEES
<br />95,000
<br />100,000
<br />100,000
<br />$5,000
<br />5.3%
<br />347-224 N. COUNTY POOL PASSPORTS
<br />40,000
<br />45,000
<br />45,000
<br />$5,000
<br />12.5%
<br />347-225 N. COUNTY POOL CONCESSIONS
<br />4,000
<br />4,000
<br />4,000
<br />$0
<br />0.0%
<br />347-226 N. COUNTY POOL MISC. FEES
<br />1,000
<br />1.000
<br />1,000
<br />$0
<br />0.0%
<br />347-227 N. COUNTY POOL NON - TAXABLE
<br />30,000
<br />31,000
<br />31,000
<br />$1,000
<br />3.3%
<br />2016117-
<br />347-228 N COUNTY POOL RENTALS
<br />25,000
<br />30,000
<br />30,000
<br />$5,000
<br />20.0%
<br />•
<br />347-230 N.C. TAX EXEMPT SPECIAL
<br />22,500
<br />22,500
<br />22,500
<br />$0
<br />0.0%
<br />1.0733
<br />347-272 N.C. POOL % SHARE CONCESSIONS
<br />4,000
<br />4,500
<br />4,500
<br />$500
<br />12.5%
<br />2009/10 MILLAGE
<br />347-273 S. COUNTY PARK % SHARE CONCESSIONS
<br />1,000
<br />1,500
<br />1,500
<br />$500
<br />50.0%
<br />1.0804
<br />347-276 N. COUNTY PARK % SHARE CONCESSIONS
<br />500
<br />- 500
<br />500
<br />$0
<br />0.0%
<br />347-281 INTERGENERATIONAL FACILITY PROGRAM FEES
<br />.10,000
<br />141,830
<br />141,830
<br />$131,830
<br />1318.3%
<br />347-501 RIFLE RANGE
<br />85,000
<br />85,000
<br />85,000
<br />$0
<br />0.0%
<br />-347-502 PISTOL RANGE
<br />100,000
<br />100,000
<br />110,000
<br />$10,000
<br />10.0%
<br />347-503 SPORTING CLAYS COURSE
<br />0
<br />1 0
<br />194,480
<br />$194,480
<br />N/A
<br />347-504 5 -STAND -_
<br />$8,000
<br />$8,000
<br />$53,040
<br />$45,040
<br />563.0%
<br />347-505 - ARCHERY 50 YARD
<br />1,000
<br />1,000
<br />1,600 .-
<br />$600
<br />60.0%
<br />347-506 ARCHERY COURSE
<br />500
<br />500
<br />500
<br />$0
<br />0.0%
<br />347-507- AIR GUN
<br />0
<br />• 100
<br />- 200
<br />- $200
<br />N/A
<br />347-508- JUNIOR INSTRUCTION
<br />11,000
<br />12,000
<br />13,000
<br />$2,000
<br />18.2%
<br />347-510 RANGE RENTAL
<br />0
<br />12,000
<br />13,000
<br />$13,000
<br />N/A
<br />347-513 _ SKEET
<br />0
<br />0
<br />39,000
<br />$39,000
<br />N/A
<br />347-514 TRAPIWOBBLE TRAP
<br />0
<br />0
<br />54,600
<br />$54,600
<br />N/A
<br />347-515 SHOTGUN RENTALS
<br />0
<br />0
<br />2,500
<br />$2,500
<br />N/A
<br />347-520: AMMUNITION SALES
<br />40,000
<br />40,000
<br />42,000
<br />$2,000
<br />5.0%
<br />347-521 ACCESSORIES SALES
<br />35,000
<br />37,500
<br />42,000
<br />$7,000
<br />20.0%
<br />347-522 OTHER ITEMS SALES
<br />0
<br />0
<br />17,000
<br />$17,000
<br />N/A
<br />347-525 SHOOTING RANGE CONSESSIONS
<br />- 0
<br />0
<br />2,500
<br />$2,500
<br />N/A
<br />347-530 MISC SALES -
<br />1,000
<br />250
<br />200
<br />($800)
<br />(80.0)%
<br />354-008 CODE ENFORCEMENT FINES
<br />146,000
<br />145,000
<br />145,000
<br />$0
<br />0.0%
<br />361-100 INTEREST INCOME
<br />39,569
<br />40,000
<br />40,000
<br />$431
<br />1.1 %
<br />366-104 SPONSORSHIPS -RECREATION
<br />0
<br />1,000
<br />1,000
<br />$1,000
<br />N/A
<br />369-900. OTHER MISC. REVENUE
<br />0
<br />500
<br />500
<br />$500
<br />N/A
<br />369-900 OTHER MISC. REV - VERO CODGERS
<br />2,780
<br />3,000
<br />3,000
<br />$220
<br />7.9%
<br />369-900 PHOTO COMMS
<br />1,500
<br />1,500
<br />1,500
<br />$0
<br />0.0%
<br />3R9 -Un REIMBURSEMENTS
<br />10,000
<br />0
<br />0
<br />($10,000)
<br />(100.0)%
<br />IUIAL ICCVt1VUt5
<br />aco,oyy,vvu
<br />.�ca,aoi,ava �JV,JJ.7,Va9
<br />pa,vaa,•►v+
<br />�a.a io
<br />2016117-
<br />PROPOSED MILLAGE
<br />1.0733
<br />2015/16
<br />MILLAGE
<br />1.0733
<br />2011/12 MILLAGE
<br />1.0733
<br />2014/15
<br />MILLAGE
<br />1.0733
<br />2010/11 MILLA E
<br />1.0733
<br />2013/14
<br />MILLAGE
<br />1.0733
<br />2009/10 MILLAGE
<br />1.0774
<br />�:/ 5n,w,a
<br />Mu 1 nrF
<br />1.0733
<br />2008/09 MILLAGE
<br />1.0804
<br />
|