january 20 th, 2011. budgetactual% ytdchange from prior year ad valorem taxes $ 36,469,256$...
TRANSCRIPT
![Page 1: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/1.jpg)
January 20th, 2011
![Page 2: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/2.jpg)
Budget Actual % YTD Change from prior
year
Ad Valorem Taxes
$ 36,469,256
$ 27,782,810
76.2% $ 1,020,143
Sales Taxes 10,781,313
2,638,615
24.5%
(315,219)
Other Revenues 22,326,650
7,615,749
34.1% (173,569)
Total Revenues $ 69,577,219
$ 38,037,174
54.7% 531,355
![Page 3: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/3.jpg)
Budget Actual * % YTD
General Fund $69,577,219 $30,955,813 44.50%
Does not include encumbrances of $1 million
![Page 4: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/4.jpg)
![Page 5: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/5.jpg)
![Page 6: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/6.jpg)
Assistant County Manager 1 Project Specialist 1 IT Technician 1 Human Resource Specialist 1 Total 4
Amount reduced for FY 11-12 ~ $250,000
![Page 7: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/7.jpg)
Revenue with FTE comparison FY 2005 thru Current FY
![Page 8: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/8.jpg)
![Page 9: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/9.jpg)
![Page 10: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/10.jpg)
![Page 11: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/11.jpg)
![Page 12: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/12.jpg)
Environmental Health 3 Erosion Control 1 Inspections 1 Total 5Amount reduced for FY 11-12 ~ $200,000
![Page 13: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/13.jpg)
![Page 14: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/14.jpg)
![Page 15: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/15.jpg)
![Page 16: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/16.jpg)
Current Positions Frozen 4 Additional Recommendation 5 Total Reductions 9
![Page 17: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/17.jpg)
![Page 18: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/18.jpg)
![Page 19: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/19.jpg)
![Page 20: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/20.jpg)
County revenues: $ 5,433,947* Includes an appropriation of fund balance
County expenditures: Operating 5,433,947 Capital Outlay/Loan** 600,000
Total County exp. $ 6,033,947
*Equivalent to $18 increase in availability fee or approximately 1 cent on the tax rate to balance budget
** Annual debt payment for Two $1 million projects
![Page 21: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/21.jpg)
Republic Services of North Carolina, LLC Option 1 Option 2 Option 3
Hydro Pro Services, LLC One Option
Santek Environmental, Inc Option 1 Option 2
![Page 22: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/22.jpg)
Request permit modifications to allow for out of County tonnage
Transfer station would be closed $4.3 million for infrastructure improvements at landfill Municipalities and haulers would have to haul
tonnage to landfill Perform all activities for daily operation, design,
development, compliance, financing and site modifications
![Page 23: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/23.jpg)
Revenue County loses tipping fee County keeps recycling revenue
Expense County loses transfer station cost Keeps MRF cost County loses landfill cost
Annual Net County Loss of $472,985
Cost is $50 per ton to haulers, towns and county
![Page 24: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/24.jpg)
Mothball landfill, County responsible for closure & post closure
All county waste goes through transfer station and hauled to Upstate Regional Landfill
Municipalities and haulers would continue to bring waste to transfer station
Hauling is subcontracted to KRD Trucking Assume complete operations of the transfer station
![Page 25: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/25.jpg)
Revenue County loses tipping fee County loses recycling revenue County loses scrap metal and white goods revenue
Expense County reduces operating costs to mothball /maintain
landfill County incurs new hauling costs
Annual Net County Loss of $402,000
Cost is $46 per ton to haulers, towns and county
![Page 26: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/26.jpg)
Mothball landfill, County responsible for closure & post closure
All county waste goes through transfer station and hauled to Upstate Regional Landfill
Municipalities and haulers would continue to bring waste to transfer station
County would maintain operation of transfer station and MRF
Republic will advise the County on retrofitting transfer station to improve efficiency
![Page 27: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/27.jpg)
Revenue County loses tipping fee
Expense County maintains operating costs of transfer
station and MRF County incurs new hauling costs
Annual Net County Loss of $1,212,000
Cost is $41 per ton to haulers, towns and county
![Page 28: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/28.jpg)
Provide the personnel, equipment and materials to conduct day-to-day operations of the White Oak Landfill
Transfer station to be maintained by County
County hauls waste to the landfill County responsible for environmental
monitoring County responsible for site engineering
and future cell development
![Page 29: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/29.jpg)
Revenue County keeps tipping fee County keeps recycling revenue
Expense County costs to contract for management of
landfill increases County incurs cost for engineering
Annual Net County Loss of $400,000
![Page 30: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/30.jpg)
Daily management of White Oak Landfill Leachate Transport/Disposal Environmental Monitoring Construction of new Scale House and Scales Construction of Public Convenience Center at
Landfill Option of a Ten Year or Twenty Year Contract Future cell development with 325 tons per day Closure and Post-Closure Fund
![Page 31: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/31.jpg)
![Page 32: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/32.jpg)
Revenue County keeps all fees Option to renegotiate at 325 tons per day Guarantee of 30 years of disposal capacity
Expense County’s cost to operate landfill is reduced No additional cost to County for capital site modifications:
scale house, scales and convenience center Annual Net County Gain of $462,000 for 10-year
agreement Annual Net County Gain of $480,000 for 20-year
agreement
No change to fees
![Page 33: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/33.jpg)
![Page 34: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/34.jpg)
$225,000 per acre for 60.6 acres totals $13,635,000 Current unfunded liability of $5,596,211 Equates to $454,500 per year over 30 years $14 per household annually
![Page 35: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/35.jpg)
Projected Costs for Future Cell Development and ConstructionFuture Cell Costs $15,500,000
Equates to $484,375 per year over 30 years $16 per household annually
Cost Avoidance of $29.1 Million for future cells and closure/post-closure at 325 tons Equates to $30 household availability fee avoidance
![Page 36: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/36.jpg)
Eliminates majority of fixed costs and recurring capital expenditures
Projected Savings of $940,000 Equates to $29 on household availability fee
![Page 37: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/37.jpg)
Annual operating cost $6,033,427 $110Annual contribution for closure and post closure liability 454,500 14Decrease fund balance
appropriation 465,000 15Total Solid Waste Management annual County cost 6,952,927
139
Annual budget under Santek 6,029,927 115 Cost of doing nothing $ 923,000 *
24
*This equates to $27,690,000 over 30 years
![Page 38: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/38.jpg)
![Page 39: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/39.jpg)
![Page 40: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/40.jpg)
4,440 sf Roof replacement with standard .060”
EPDM roof membrane Full tear off and replacement $25,000 Interior repairs: ceiling and painting
$5,000
![Page 41: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/41.jpg)
14,400 sf Renovations ($30 PSF) $330,000 Estimate is not based on complete
remodel Estimate will vary depending on which
departments are relocated to Annex II
![Page 42: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/42.jpg)
14,995 sf Renovations ($41 PSF) $475,000 Project will be more per square foot due
to the interior wall structure and the cost for additional electrical work
Estimated cost reflects partial renovations
![Page 43: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/43.jpg)
11,320 sf Renovations (pending type of occupancy)
$600,000 - $750,000. Building needs a new roof soon if there is any
sign this building will be renovated Estimated cost to replace the roof with a
“rolled roofing” material would be $55,000. Includes some minor replacement of the roof
sheathing Even if there never was anything in this building
other than storage it would be a good idea to replace the roof
![Page 44: January 20 th, 2011. BudgetActual% YTDChange from prior year Ad Valorem Taxes $ 36,469,256$ 27,782,810 76.2%$ 1,020,143 Sales Taxes 10,781,313 2,638,615](https://reader035.vdocuments.us/reader035/viewer/2022062515/56649c985503460f94954761/html5/thumbnails/44.jpg)